SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
August 25, 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 August 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
19960S15
1996-S16
1996-S17
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: August 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: 8/01/96
GROSS INTEREST RATE: 12.224738
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 8/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,432.16 8,432.16 8,432.16
LESS SERVICE FEE 1,202.02 1,202.02 1,202.02
NET INTEREST 7,230.14 7,230.14 7,230.14
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 14,619.19 14,619.19 14,619.19
ADDITIONAL PRINCIPAL 1,300.40 1,300.40 1,300.40
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 23,149.73 23,149.73 23,149.73
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 827,714.39 827,714.39 827,714.39
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 827,714.39 827,714.39 827,714.39
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 14,619.19 14,619.19 14,619.19
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,300.40 1,300.40 1,300.40
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 15,919.59 15,919.59 15,919.59
ENDING PRINCIPAL BALANCE 811,794.80 811,794.80 811,794.80
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 60,579.77
PRINCIPAL 2,114.99 2,114.99 2,114.99
INTEREST 1,301.17 1,301.17 1,301.17
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 1 60,579.77 3,416.16 3,416.16 3,416.16
***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: 8/01/96
GROSS INTEREST RATE: 12.143164
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 12
REPORT DATE: 8/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,445.56 17,445.56 17,445.56
LESS SERVICE FEE 3,079.74 3,079.74 3,079.74
NET INTEREST 14,365.82 14,365.82 14,365.82
PAYOFF NET INTEREST 394.11 394.11 394.11
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,954.15 1,954.15 1,954.15
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 265,158.71 265,158.71 265,158.71
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 281,872.79 281,872.79 281,872.79
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,989,146.89 1,989,146.89 1,989,146.89
LESS PAYOFF PRINCIPAL BALANCE 265,158.71 265,158.71 265,158.71
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 1,723,988.18 1,723,988.18 1,723,988.18
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,954.15 1,954.15 1,954.15
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 265,158.71 265,158.71 265,158.71
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 267,112.86 267,112.86 267,112.86
ENDING PRINCIPAL BALANCE 1,722,034.03 1,722,034.03 1,722,034.03
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2 275,116.86
PRINCIPAL 635.09 635.09 635.09
INTEREST 5,342.55 5,342.55 5,342.55
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 8,682.79 8,682.79 8,682.79
INTEREST 103,407.21 103,407.21 103,407.21
REO 0 0.00 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 3 468,981.66 118,067.64 118,067.64 118,067.64
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (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: 8/01/96
GROSS INTEREST RATE: 11.196003
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 3
REPORT DATE: 8/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,148.88 2,148.88 2,148.88
LESS SERVICE FEE 229.54 229.54 229.54
NET INTEREST 1,919.34 1,919.34 1,919.34
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 3,396.75 3,396.75 3,396.75
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 5,316.09 5,316.09 5,316.09
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 230,319.33 230,319.33 230,319.33
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 230,319.33 230,319.33 230,319.33
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,396.75 3,396.75 3,396.75
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 3,396.75 3,396.75 3,396.75
ENDING PRINCIPAL BALANCE 226,922.58 226,922.58 226,922.58
***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: 8/01/96
GROSS INTEREST RATE: 12.399409
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 8/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,672.02 8,672.02 8,672.02
LESS SERVICE FEE 1,503.27 1,503.27 1,503.27
NET INTEREST 7,168.75 7,168.75 7,168.75
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 922.38 922.38 922.38
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 8,091.13 8,091.13 8,091.13
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 839,267.56 839,267.56 839,267.56
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 839,267.56 839,267.56 839,267.56
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 922.38 922.38 922.38
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 922.38 922.38 922.38
ENDING PRINCIPAL BALANCE 838,345.18 838,345.18 838,345.18
***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 1,202.00 1,202.00 1,202.00
INTEREST 19,182.70 19,182.70 19,182.70
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 20,384.70 20,384.70 20,384.70
***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: 8/01/96
GROSS INTEREST RATE: 11.380017
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 3
REPORT DATE: 8/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 1,579.23 1,579.23 1,579.23
LESS SERVICE FEE 330.27 330.27 330.27
NET INTEREST 1,248.96 1,248.96 1,248.96
PAYOFF NET INTEREST 541.33 541.33 541.33
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 2,359.98 2,359.98 2,359.98
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 146,359.39 146,359.39 146,359.39
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 150,509.66 150,509.66 150,509.66
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 312,886.05 312,886.05 312,886.05
LESS PAYOFF PRINCIPAL BALANCE 146,359.39 146,359.39 146,359.39
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 166,526.66 166,526.66 166,526.66
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,359.98 2,359.98 2,359.98
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 146,359.39 146,359.39 146,359.39
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 148,719.37 148,719.37 148,719.37
ENDING PRINCIPAL BALANCE 164,166.68 164,166.68 164,166.68
***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: 8/01/96
GROSS INTEREST RATE: 11.379392
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 8/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 13,161.70 13,161.70 13,161.70
LESS SERVICE FEE 2,520.76 2,520.76 2,520.76
NET INTEREST 10,640.94 10,640.94 10,640.94
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 1,704.84 1,704.84 1,704.84
ADDITIONAL PRINCIPAL 2.75 2.75 2.75
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 12,348.53 12,348.53 12,348.53
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,387,951.17 1,387,951.17 1,387,951.17
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 1,387,951.17 1,387,951.17 1,387,951.17
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,704.84 1,704.84 1,704.84
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 2.75 2.75 2.75
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 1,707.59 1,707.59 1,707.59
ENDING PRINCIPAL BALANCE 1,386,243.58 1,386,243.58 1,386,243.58
***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 760.64 760.64 760.64
INTEREST 8,943.52 8,943.52 8,943.52
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 9,704.16 9,704.16 9,704.16
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -----------------------------------------------------------------------------
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3010
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AN6 51,185,471.15 414,194.59 8.0000 671.99
STRIP 0.00 0.00 1.4206 0.00
- --------------------------------------------------------------------------------
51,185,471.15 414,194.59 671.99
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,761.30 0.00 3,433.29 0.00 413,522.60
STRIP 490.34 0.00 490.34 0.00 0.00
3,251.64 0.00 3,923.63 0.00 413,522.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.092034 0.013129 0.053947 0.000000 0.067076 8.078906
STRIP 0.000000 0.000000 0.009580 0.000000 0.009580 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 155.32
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 413,522.60
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 414,094.59
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 571.99
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 0.008078906
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AR7 50,250,749.71 1,379,526.52 8.0000 2,193.26
STRIP 0.00 0.00 1.5790 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,379,526.52 2,193.26
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
9,196.84 0.00 11,390.10 0.00 1,377,333.26
STRIP 1,815.26 0.00 1,815.26 0.00 0.00
11,012.10 0.00 13,205.36 0.00 1,377,333.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.452854 0.043646 0.183019 0.000000 0.226665 27.409208
STRIP 0.000000 0.000000 0.036124 0.000000 0.036124 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 396.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 500.08
SUBSERVICER ADVANCES THIS MONTH 1,235.81
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: 1 130,240.39
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,377,333.26
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,379,922.49
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 2,093.26
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 0.027409208
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 5,366,860.14 8.5000 144,618.71
STRIP 0.00 0.00 0.9059 0.00
- --------------------------------------------------------------------------------
96,428,600.14 5,366,860.14 144,618.71
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,810.39 0.00 182,429.10 0.00 5,222,241.43
STRIP 4,047.57 0.00 4,047.57 0.00 0.00
41,857.96 0.00 186,476.67 0.00 5,222,241.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
55.656311 1.499749 0.392108 0.000000 1.891857 54.156562
STRIP 0.000000 0.000000 0.041975 0.000000 0.041975 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,352.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,757.07
SUBSERVICER ADVANCES THIS MONTH 6,983.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 316,124.02
(B) TWO MONTHLY PAYMENTS: 1 140,339.84
(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 5,222,241.43
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,237,096.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 137,102.21
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 622.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,894.15
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 10.3354%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.054156562
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AY2 99,525,248.34 2,843,619.09 6.5000 6,201.99
STRIP 0.00 0.00 2.9039 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,843,619.09 6,201.99
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
15,402.94 0.00 21,604.93 0.00 2,837,417.10
STRIP 6,881.31 0.00 6,881.31 0.00 0.00
22,284.25 0.00 28,486.24 0.00 2,837,417.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
28.571836 0.062316 0.154764 0.000000 0.217080 28.509520
STRIP 0.000000 0.000000 0.069141 0.000000 0.069141 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,110.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 983.42
SUBSERVICER ADVANCES THIS MONTH 4,616.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 145,594.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 178,769.59
(D) LOANS IN FORECLOSURE 1 153,649.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,837,417.10
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,845,325.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,969.03
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 10.2873%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.028509520
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 7,464,018.33 7.0000 190,075.11
STRIP 0.00 0.00 1.9612 0.00
- --------------------------------------------------------------------------------
106,883,729.60 7,464,018.33 190,075.11
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,979.06 0.00 233,054.17 0.00 7,273,943.22
STRIP 12,032.57 0.00 12,032.57 0.00 0.00
55,011.63 0.00 245,086.74 0.00 7,273,943.22
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
69.833064 1.778335 0.402110 0.000000 2.180445 68.054729
STRIP 0.000000 0.000000 0.112576 0.000000 0.112576 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,900.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,548.05
SUBSERVICER ADVANCES THIS MONTH 9,402.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 365,815.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 672,725.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,273,943.22
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,290,969.17
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 178,201.35
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 500.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,373.76
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 9.8510%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.068054729
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/16/96 03:11 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 87,314.31 2,815.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 74,734.84
Total Principal Prepayments 46.35
Principal Payoffs-In-Full 0.00
Principal Curtailments 46.35
Principal Liquidations 72,357.97
Scheduled Principal Due 2,330.52
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,579.47 2,815.84
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 1,775,925.64
Current Period ENDING Prin Bal 1,701,190.80
Change in Principal Balance 74,734.84
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.633601
Interest Distributed 0.106649
Total Distribution 0.740250
Total Principal Prepayments 0.613843
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 15.056274
ENDING Principal Balance 14.422673
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.736129%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 1.442267%
Certificate Denominations 1,000
Sub-Servicer Fees 566.39
Master Servicer Fees 258.35
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 124,292.61 609.15 215,031.91
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 112,839.42 187,574.26
Total Principal Prepayments 73.44 119.79
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 73.44 119.79
Principal Liquidations 110,647.11 183,005.08
Scheduled Principal Due 3,429.19 5,759.71
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,453.19 609.15 27,457.65
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 2,814,312.32 4,590,237.96
Current Period ENDING Prin Bal 2,695,879.90 4,397,070.70
Change in Principal Balance 118,432.42 193,167.26
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,177.448322
Interest Distributed 322.510691
Total Distribution 3,499.959013
Total Principal Prepayments 2.067999
Current Period Interest Shortfall
BEGINNING Principal Balance 316.993191
ENDING Principal Balance 303.653424
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 516,256.46 4,012.65 520,269.11
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 30.365342% 3.466883%
Certificate Denominations 250,000
Sub-Servicer Fees 897.57 1,463.96
Master Servicer Fees 409.40 667.75
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 295,348.24 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 636,091.52 2
Tot Unpaid Principal on Delinq Loans 931,439.76 3
Loans in Foreclosure, INCL in Delinq 636,091.52 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 20.3516%
Loans in Pool 24
Current Period Sub-Servicer Fee 1,463.96
Current Period Master Servicer Fee 667.75
Aggregate REO Losses (458,833.34)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 10:45 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 60,065.70 2,891.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 39,238.89
Total Principal Prepayments 1,143.81
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,143.81
Principal Liquidations 0.00
Scheduled Principal Due 38,095.08
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,826.81 2,891.00
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 120,690,107.20
Current Period BEGINNING Princ Bal 2,940,255.89
Current Period ENDING Princ Bal 2,901,017.00
Change in Principal Balance 39,238.89
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.325121
Interest Distributed 0.172564
Total Distribution 0.497685
Total Principal Prepayments 0.009477
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 24.362029
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.837101%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.946950%
Prepayment Percentages 70.946950%
Trading Factors 2.403691%
Certificate Denominations 1,000
Sub-Servicer Fees 1,215.02
Master Servicer Fees 367.53
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 25,027.53 173.73 88,157.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,068.47 55,307.36
Total Principal Prepayments 468.39 1,612.20
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 468.39 1,612.20
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,600.08 53,695.16
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,959.06 173.73 32,850.60
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 1,204,046.15 4,144,302.04
Current Period ENDING Princ Bal 1,187,977.68 4,088,994.68
Change in Principal Balance 16,068.47 55,307.36
PER CERTIFICATE DATA BY CLASS
Principal Distributed 632.406700
Interest Distributed 352.601683
Total Distribution 985.008384
Total Principal Prepayments 18.434423
Current Period Interest Shortfall
BEGINNING Principal Balance 189.550555
ENDING Principal Balance 187.020928
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 150,439.40 1,206.64 151,646.04
Period Ending Class Percentages 150,439.40
Prepayment Percentages 29.053050%
Trading Factors 18.702093% 3.218611%
Certificate Denominations 250,000
Sub-Servicer Fees 497.55 1,712.57
Master Servicer Fees 150.51 518.04
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 1,187,977.68
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 382,497.04 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 106,225.55 1
Tot Unpaid Princ on Delinquent Loans 488,722.59 3
Loans in Foreclosure, INCL in Delinq 106,225.55 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.3309%
Loans in Pool 39
Current Period Sub-Servicer Fee 1,712.57
Current Period Master Servicer Fee 518.04
Aggregate REO Losses (157,946.84)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 11:22 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 36,001.77 2,064.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 8,380.70
Total Principal Prepayments 3,223.06
Principal Payoffs-In-Full 0.00
Principal Curtailments 3,223.06
Principal Liquidations 0.00
Scheduled Principal Due 5,157.64
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,621.07 2,064.75
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 3,632,359.78
Curr Period ENDING Princ Balance 3,623,979.08
Change in Principal Balance 8,380.70
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.076141
Interest Distributed 0.250945
Total Distribution 0.327087
Total Principal Prepayments 0.029282
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 33.001046
ENDING Principal Balance 32.924905
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.408788%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.929173%
Prepayment Percentages 59.929173%
Trading Factors 3.292490%
Certificate Denominations 1,000
Sub-Servicer Fees 1,367.59
Master Servicer Fees 440.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 21,033.58 12.64 59,112.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,190.85 13,571.55
Total Principal Prepayments 2,155.05 5,378.11
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 2,155.05 5,378.11
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,236.08 8,393.72
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,842.73 12.64 45,541.19
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 2,428,727.95 6,061,087.73
Curr Period ENDING Princ Balance 2,423,124.31 6,047,103.39
Change in Principal Balance 5,603.64 13,984.34
PER CERTIFICATE DATA BY CLASS
Principal Distributed 162.877991
Interest Distributed 497.111655
Total Distribution 659.989646
Total Principal Prepayments 67.620951
Current Period Interest Shortfall
BEGINNING Principal Balance 304.833566
ENDING Principal Balance 304.130244
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,168,602.95 1,223.86 1,169,826.81
Period Ending Class Percentages 40.070827%
Prepayment Percentages 40.070827%
Trading Factors 30.413024% 5.123127%
Certificate Denominations 250,000
Sub-Servicer Fees 914.42 2,282.01
Master Servicer Fees 294.34 734.56
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 2,423,124.31
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 300,833.09 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 351,719.30 2
Tot Unpaid Principal on Delinq Loans 652,552.39 4
Loans in Foreclosure, INCL in Delinq 159,977.88 1
REO/Pending Cash Liquidations 191,741.42 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 10.2099%
Loans in Pool 31
Current Period Sub-Servicer Fee 2,282.01
Current Period Master Servicer Fee 734.56
Aggregate REO Losses (1,124,211.17)
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 8,647,216.05 8.5000 146,555.57
STRIP 0.00 0.00 0.3476 0.00
- --------------------------------------------------------------------------------
126,773,722.44 8,647,216.05 146,555.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
60,337.12 0.00 206,892.69 0.00 8,500,660.48
STRIP 2,468.75 0.00 2,468.75 0.00 0.00
62,805.87 0.00 209,361.44 0.00 8,500,660.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
68.209846 1.156041 0.475943 0.000000 1.631984 67.053805
STRIP 547.910000 0.000000 0.019474 0.000000 0.019474 547.910000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,507.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,939.67
SUBSERVICER ADVANCES THIS MONTH 3,821.82
MASTER SERVICER ADVANCES THIS MONTH 3,907.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 263,163.83
(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 8,500,660.48
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,109,004.27
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 41
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 452,673.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 133,420.87
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 12,223.91
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 9.8088%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.067053805
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 11:25 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 311,516.84 1,492.04
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 293,245.54
Total Principal Prepayments 266,006.60
Principal Payoffs-In-Full 265,073.80
Principal Curtailments 932.80
Principal Liquidations 0.00
Scheduled Principal Due 27,238.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,271.30 1,492.04
Prepayment Interest Shortfall 1,439.20 105.01
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 2,703,154.49
Current Period ENDING Princ Balance 2,409,908.95
Change in Principal Balance 293,245.54
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.069200
Interest Distributed 0.253540
Total Distribution 4.322740
Total Principal Prepayments 3.691221
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 37.510124
ENDING Principal Balance 33.440924
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.498796%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 3.344092%
Certificate Denominations 1,000
Sub-Servicer Fees 677.36
Master Servicer Fees 313.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 99,007.26 117.89 412,134.03
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 94,342.83 387,588.37
Total Principal Prepayments 87,225.46 353,232.06
Principal Payoffs-In-Full 86,919.59 351,993.39
Principal Curtailments 305.87 1,238.67
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,931.84 36,170.78
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 4,664.43 117.89 24,545.66
Prepayment Interest Shortfall 468.68 3.24 2,016.13
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 886,383.64 3,589,538.13
Current Period ENDING Princ Balance 790,226.34 3,200,135.29
Change in Principal Balance 96,157.30 389,402.84
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6,945.721973
Interest Distributed 343.405365
Total Distribution 7,289.127337
Total Principal Prepayments 6,421.725892
Current Period Interest Shortfall
BEGINNING Principal Balance 261.029877
ENDING Principal Balance 232.712648
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 176,193.95 209.80 176,403.75
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 23.271265% 4.240815%
Certificate Denominations 250,000
Sub-Servicer Fees 222.11 899.47
Master Servicer Fees 102.71 415.93
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 790,226.34
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 299,260.18 2
Tot Unpaid Princ on Delinquent Loans 299,260.18 2
Loans in Foreclosure, INCL in Delinq 299,260.18 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 11.8123%
Loans in Pool 39
Curr Period Sub-Servicer Fee 899.47
Curr Period Master Servicer Fee 415.93
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 11:31 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 266,586.80 839.70
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 241,895.14
Total Principal Prepayments 237,363.09
Principal Payoffs-In-Full 236,608.16
Principal Curtailments 754.93
Principal Liquidations 0.00
Scheduled Principal Due 4,532.05
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 24,691.66 839.70
Prepayment Interest Shortfall 316.02 6.64
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 3,334,356.81
Curr Period ENDING Princ Balance 3,092,461.67
Change in Principal Balance 241,895.14
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.541245
Interest Distributed 0.259400
Total Distribution 2.800644
Total Principal Prepayments 2.493633
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 35.029295
ENDING Principal Balance 32.488050
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.199521%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 3.248805%
Certificate Denominations 1,000
Sub-Servicer Fees 812.03
Master Servicer Fees 342.94
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 138,417.85 52.66 405,897.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 124,484.07 366,379.21
Total Principal Prepayments 122,151.78 359,514.87
Principal Payoffs-In-Full 121,763.28 358,371.44
Principal Curtailments 388.50 1,143.43
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,332.29 6,864.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,933.78 52.66 39,517.80
Prepayment Interest Shortfall 162.27 0.36 485.29
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 1,715,926.57 5,050,283.38
Curr Period ENDING Princ Balance 1,591,442.50 4,683,904.17
Change in Principal Balance 124,484.07 366,379.21
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5,359.035411
Interest Distributed 599.848803
Total Distribution 5,958.884214
Total Principal Prepayments 5,258.630397
Current Period Interest Shortfall
BEGINNING Principal Balance 295.482346
ENDING Principal Balance 274.046204
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,444.06 262.82 372,706.88
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 27.404620% 4.637764%
Certificate Denominations 250,000
Sub-Servicer Fees 417.89 1,229.92
Master Servicer Fees 176.48 519.42
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 0.00 0
Loans Delinquent TWO Payments 46,117.13 1
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 46,117.13 1
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 11.2752%
Loans in Pool 32
Current Period Sub-Servicer Fee 1,229.92
Current Period Master Servicer Fee 519.42
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-96
1987-SA1, CLASS A, 7.83467655% PASS-THROUGH RATE (POOL 4009) 12:43 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1996
DISTRIBUTION DATE: AUGUST 26, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,373,231.70
ENDING POOL BALANCE $4,174,828.07
PRINCIPAL DISTRIBUTIONS $198,403.63
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $190,694.88
PARTIAL PRINCIPAL PREPAYMENTS $1,407.33
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $6,301.42
$198,403.63
INTEREST DUE ON BEG POOL BALANCE $28,552.38
PREPAYMENT INTEREST SHORTFALL ($402.31)
$28,150.07
TOTAL DISTRIBUTION DUE THIS PERIOD $226,553.70
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $415.57
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 59.825262%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $4.519926391
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.641299982
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $4.376370779
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,978,369.84
TRADING FACTOR 0.095108721
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-96
1987-SA1, CLASS B, 7.80467655% PASS-THROUGH RATE (POOL 4009) 12:43 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1996
DISTRIBUTION DATE: AUGUST 26, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,812,732.81
ENDING POOL BALANCE $2,803,541.77
NET CHANGE TO PRINCIPAL BALANCE $9,191.04
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $4,045.47
$4,045.47
INTEREST DUE ON BEGINNING POOL BALANCE $18,260.26
PREPAYMENT INTEREST SHORTFALL ($257.29)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,002.97
TOTAL DISTRIBUTION DUE THIS PERIOD $22,048.44
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $318.30
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,416.48
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $266.80
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 40.174738%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,978,369.84
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 12:43 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1996
DISTRIBUTION DATE: AUGUST 26, 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 08/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $70.19
PREPAYMENT INTEREST SHORTFALL ($0.99)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $69.20
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,978,369.84
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-96
1987-SA1, CLASS A, 7.83467655% PASS-THROUGH RATE (POOL 4009) 12:44 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1996
DISTRIBUTION DATE: AUGUST 26, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,373,231.70
ENDING POOL BALANCE $4,174,828.07
PRINCIPAL DISTRIBUTIONS $198,403.63
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $190,694.88
PARTIAL PRINCIPAL PREPAYMENTS $1,407.33
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $6,301.42
$198,403.63
INTEREST DUE ON BEG POOL BALANCE $28,552.38
PREPAYMENT INTEREST SHORTFALL ($402.31)
$28,150.07
TOTAL DISTRIBUTION DUE THIS PERIOD $226,553.70
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $415.57
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 59.825262%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $4.519926391
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.641299982
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $4.376370779
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,978,369.84
TRADING FACTOR 0.095108721
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-96
1987-SA1, CLASS B, 7.80467655% PASS-THROUGH RATE (POOL 4009) 12:44 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1996
DISTRIBUTION DATE: AUGUST 26, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,807,587.24
ENDING POOL BALANCE $2,803,541.77
NET CHANGE TO PRINCIPAL BALANCE $4,045.47
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 08/01 $4,045.47
$4,045.47
INTEREST DUE ON BEGINNING POOL BALANCE $18,260.26
PREPAYMENT INTEREST SHORTFALL ($257.29)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,002.97
TOTAL DISTRIBUTION DUE THIS PERIOD $22,048.44
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $318.30
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,416.48
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $266.80
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 40.174738%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,978,369.84
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 12:44 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1996
DISTRIBUTION DATE: AUGUST 26, 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 08/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $70.19
PREPAYMENT INTEREST SHORTFALL ($0.99)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $69.20
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,978,369.84
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
................................................................................
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/14/96 10:02 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 78,479.07
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 20,706.14
Total Principal Prepayments 3,798.75
Principal Payoffs-In-Full 0.00
Principal Curtailments 3,798.75
Principal Liquidations 0.00
Scheduled Principal Due 16,907.39
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 57,772.93
Prepayment Interest Shortfall 29.04
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 6,766,200.89
Curr Period ENDING Princ Balance 6,745,494.75
Change in Principal Balance 20,706.14
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.119644
Interest Distributed 0.333823
Total Distribution 0.453467
Total Principal Prepayments 0.021950
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 39.096411
ENDING Principal Balance 38.976766
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.251302%
Subordinated Unpaid Amounts
Period Ending Class Percentages 63.038369%
Prepayment Percentages 70.433676%
Trading Factors 3.897677%
Certificate Denominations 1,000
Sub-Servicer Fees 1,975.03
Master Servicer Fees 704.77
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 37,244.49 24.39 115,747.95
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 10,595.93 31,302.07
Total Principal Prepayments 1,594.62 5,393.37
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1,594.62 5,393.37
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,911.81 26,819.20
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 26,648.56 24.39 84,445.88
Prepayment Interest Shortfall 17.00 0.03 46.07
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 9,589,326.06 182,653,829.78
Curr Period BEGINNING Princ Balance 3,966,629.16 10,732,830.05
Curr Period ENDING Princ Balance 3,955,122.73 10,700,617.48
Change in Principal Balance 11,506.43 32,212.57
PER CERTIFICATE DATA BY CLASS
Principal Distributed 276.242823
Interest Distributed 694.745382
Total Distribution 970.988205
Total Principal Prepayments 41.572786
Current Period Interest Shortfall
BEGINNING Principal Balance 413.650463
ENDING Principal Balance 412.450542
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.231302% 0.020000%
Subordinated Unpaid Amounts 1,197,349.65 1,119.56 1,155,869.81
Period Ending Class Percentages 36.961631%
Prepayment Percentages 29.566324%
Trading Factors 41.245054% 5.858414%
Certificate Denominations 250,000
Sub-Servicer Fees 1,158.03 3,133.06
Master Servicer Fees 413.23 1,118.00
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 1,331,140.06 9
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 857,217.06 4
Total Unpaid Principal on Delinq Loans 2,188,357.12 13
Loans in Foreclosure, INCL in Delinq 480,333.72 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.3546%
Loans in Pool 85
Current Period Sub-Servicer Fee 3,133.06
Current Period Master Servicer Fee 1,118.00
Aggregate REO Losses (1,012,143.24)
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 4,030,838.63 7.4953 5,991.20
- --------------------------------------------------------------------------------
25,441,326.74 4,030,838.63 5,991.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,176.95 0.00 31,168.15 0.00 4,024,847.43
25,176.95 0.00 31,168.15 0.00 4,024,847.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
158.436652 0.235491 0.989608 0.000000 1.225099 158.201161
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,260.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,217.99
SUBSERVICER ADVANCES THIS MONTH 3,111.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 246,328.23
(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 4,024,847.43
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,034,254.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 450.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,541.20
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 8.2331%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4953%
POOL TRADING FACTOR 0.158201161
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 6,519,311.79 7.7877 567,288.57
- --------------------------------------------------------------------------------
38,297,875.16 6,519,311.79 567,288.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
39,655.27 0.00 606,943.84 0.00 5,952,023.22
39,655.27 0.00 606,943.84 0.00 5,952,023.22
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
170.226462 14.812534 1.035443 0.000000 15.847977 155.413928
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,999.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,273.26
SUBSERVICER ADVANCES THIS MONTH 4,713.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 235,424.45
(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 5,952,023.22
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,963,681.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 558,910.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 556.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,820.67
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 8.4327%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7877%
POOL TRADING FACTOR 0.155413928
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3087
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AY4 69,360,201.61 9,534,964.52 6.9484 103,897.61
- --------------------------------------------------------------------------------
69,360,201.61 9,534,964.52 103,897.61
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,164.47 0.00 159,062.08 0.00 9,431,066.91
55,164.47 0.00 159,062.08 0.00 9,431,066.91
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
137.470254 1.497943 0.795333 0.000000 2.293276 135.972311
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,423.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,972.68
SUBSERVICER ADVANCES THIS MONTH 8,498.34
MASTER SERVICER ADVANCES THIS MONTH 428.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 162,899.70
(B) TWO MONTHLY PAYMENTS: 2 326,982.37
(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 9,431,066.91
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,396,614.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 58,911.64
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 89,374.47
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 819.04
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,704.10
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 7.6311%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9489%
POOL TRADING FACTOR 0.135972311
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3088
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BA5 9,209,655.99 1,042,391.70 8.5000 11,142.53
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,042,391.70 11,142.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,383.61 0.00 18,526.14 0.00 1,031,249.17
STRIP 205.71 0.00 205.71 0.00 0.00
7,589.32 0.00 18,731.85 0.00 1,031,249.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
113.184651 1.209875 0.801725 0.000000 2.011600 111.974776
STRIP 0.000000 0.000000 0.022336 0.000000 0.022336 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 217.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 191.11
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 1,031,249.17
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,038,880.49
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 144.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,998.42
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 0.111974776
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3094
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BF4 199,725,759.94 26,986,149.12 6.8814 514,704.48
- --------------------------------------------------------------------------------
199,725,759.94 26,986,149.12 514,704.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
153,608.93 0.00 668,313.41 0.00 26,471,444.64
153,608.93 0.00 668,313.41 0.00 26,471,444.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
135.116017 2.577056 0.769099 0.000000 3.346155 132.538961
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,411.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,482.93
SUBSERVICER ADVANCES THIS MONTH 17,631.05
MASTER SERVICER ADVANCES THIS MONTH 3,965.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,256,404.32
(B) TWO MONTHLY PAYMENTS: 2 342,822.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 113,558.62
(D) LOANS IN FORECLOSURE 5 679,433.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,471,444.64
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 25,959,217.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 186
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 553,809.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 246,241.08
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15,857.78
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 214,224.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,381.46
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 7.5701%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8828%
POOL TRADING FACTOR 0.132538961
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BH0 60,404,491.94 9,217,335.35 7.7711 143,870.25
- --------------------------------------------------------------------------------
60,404,491.94 9,217,335.35 143,870.25
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,259.13 0.00 203,129.38 0.00 9,073,465.10
59,259.13 0.00 203,129.38 0.00 9,073,465.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
152.593542 2.381781 0.981038 0.000000 3.362819 150.211761
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,228.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,920.89
SUBSERVICER ADVANCES THIS MONTH 2,562.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 99,963.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 100,740.54
(D) LOANS IN FORECLOSURE 1 127,113.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,073,465.10
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,090,179.49
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 128,522.15
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,348.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,999.61
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 8.4447%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7711%
POOL TRADING FACTOR 0.150211761
................................................................................
Run: 08/29/96 11:13:43 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 3,853,383.95 7.7343 178,057.43
- --------------------------------------------------------------------------------
37,514,866.19 3,853,383.95 178,057.43
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,376.54 0.00 215,433.97 0.00 3,675,326.52
37,376.54 0.00 215,433.97 0.00 3,675,326.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.716185 4.746317 0.996313 0.000000 5.742630 97.969869
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 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 1,298.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 766.69
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,675,326.52
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,680,095.88
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 173,288.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,769.36
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 8.4287%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7343%
POOL TRADING FACTOR 0.097969869
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 12,786,835.45 6.9976 201,645.53
- --------------------------------------------------------------------------------
80,948,485.59 12,786,835.45 201,645.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
74,349.05 0.00 275,994.58 0.00 12,585,189.92
74,349.05 0.00 275,994.58 0.00 12,585,189.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
157.962627 2.491035 0.918474 0.000000 3.409509 155.471592
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,138.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,629.54
SUBSERVICER ADVANCES THIS MONTH 8,203.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 822,101.15
(B) TWO MONTHLY PAYMENTS: 1 170,293.54
(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 12,585,189.92
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 12,602,733.70
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 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,104.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 182,549.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,991.31
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 0.155471592
................................................................................
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2001
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BL1 55,464,913.85 11,366,266.74 6.7096 18,947.48
- --------------------------------------------------------------------------------
55,464,913.85 11,366,266.74 18,947.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,542.97 0.00 82,490.45 0.00 11,347,319.26
63,542.97 0.00 82,490.45 0.00 11,347,319.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
204.927150 0.341612 1.145643 0.000000 1.487255 204.585538
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,526.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,270.20
SUBSERVICER ADVANCES THIS MONTH 13,948.15
MASTER SERVICER ADVANCES THIS MONTH 3,324.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,062,001.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 6 844,818.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,347,319.26
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,872,525.00
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 501,965.16
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,719.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,228.02
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 0.204585538
................................................................................
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 04:58 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 343,691.58
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 271,051.45
Total Principal Prepayments 253,380.65
Principal Payoffs-In-Full 251,100.62
Principal Curtailments 2,280.03
Principal Liquidations 0.00
Scheduled Principal Due 17,670.80
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 72,640.13
Prepayment Interest Shortfall 203.83
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 12,512,645.39
Curr Period ENDING Princ Balance 12,241,593.94
Change in Principal Balance 271,051.45
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.794553
Interest Distributed 0.480929
Total Distribution 2.275483
Total Principal Prepayments 1.677560
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 82.842613
ENDING Principal Balance 81.048059
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.985953%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.483115%
Prepayment Percentages 100.000000%
Trading Factors 8.104806%
Certificate Denominations 1,000
Sub-Servicer Fees 4,530.34
Master Servicer Fees 1,277.85
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 67,760.03 59.92 411,511.53
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,252.03 284,303.48
Total Principal Prepayments 0.00 253,380.65
Principal Payoffs-In-Full 0.00 251,100.62
Principal Curtailments 0.00 2,280.03
Principal Liquidations 0.00 0.00
Scheduled Principal Due 13,640.03 31,310.83
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 54,508.00 59.92 127,208.05
Prepayment Interest Shortfall 159.99 0.23 364.05
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 9,835,935.34 22,348,580.73
Curr Period ENDING Princ Balance 9,822,044.68 22,063,638.62
Change in Principal Balance 13,890.66 284,942.11
PER CERTIFICATE DATA BY CLASS
Principal Distributed 274.477239
Interest Distributed 1,128.974607
Total Distribution 1,403.451846
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 814.891116
ENDING Principal Balance 813.740297
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.975953% 0.010000%
Subordinated Unpaid Amounts 1,142,752.09 915.20 945,164.01
Period Ending Class Percentages 44.516885%
Prepayment Percentages 0.000000%
Trading Factors 81.374030% 13.526728%
Certificate Denominations 250,000
Sub-Servicer Fees 3,634.91 8,165.25
Master Servicer Fees 1,025.28 2,303.13
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 332,924.10 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 919,965.39 5
Total Unpaid Princ on Delinquent Loans 1,252,889.49 7
Loans in Foreclosure, INCL in Delinq 573,801.18 3
REO/Pending Cash Liquidations 179,997.28 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.9763%
Loans in Pool 145
Current Period Sub-Servicer Fee 8,165.25
Current Period Master Servicer Fee 2,303.13
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 11:48 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 1,260.82
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 1,260.82
Prepayment Interest Shortfall 0.00 0.28
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 10.482209% 0.282639%
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 44,076.27 39.91 45,377.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 6,145.12 6,145.12
Total Principal Prepayments 1,199.21 1,199.21
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1,199.21 1,199.21
Principal Liquidations 0.00 0.00
Scheduled Principal Due 5,153.55 5,153.55
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 37,931.15 39.91 39,231.88
Prepayment Interest Shortfall 10.46 0.02 10.76
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 5,353,070.85 5,353,070.85
Curr Period ENDING Princ Balance 5,346,117.06 5,346,117.06
Change in Principal Balance 6,953.79 6,953.79
PER CERTIFICATE DATA BY CLASS
Principal Distributed 179.628243
Interest Distributed 1,108.766926
Total Distribution 1,288.395169
Total Principal Prepayments 35.054154
Current Period Interest Shortfall
BEGINNING Principal Balance 625.903292
ENDING Principal Balance 625.090226
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.462209% 0.020000%
Subordinated Unpaid Amounts 1,707,535.12 1,748.51 1,651,123.08
Period Ending Class Percentages 100.000000%
Prepayment Percentages 100.000000%
Trading Factors 62.509023% 4.531904%
Certificate Denominations 250,000
Sub-Servicer Fees 1,204.62 1,204.62
Master Servicer Fees 477.51 477.51
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 127,537.22 1
Loans Delinquent TWO Payments 233,369.94 1
Loans Delinquent THREE + Payments 1,023,782.35 3
Total Unpaid Princ on Delinquent Loans 1,384,689.51 5
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 27.2873%
Loans in Pool 23
Current Period Sub-Servicer Fee 1,204.62
Current Period Master Servicer Fee 477.51
Aggregate REO Losses (1,480,709.51)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 10:36 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 1,337,611.50
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,185,716.91
Total Principal Prepayments 1,147,661.39
Principal Payoffs-In-Full 1,103,324.59
Principal Curtailments 44,336.80
Principal Liquidations 0.00
Scheduled Principal Due 38,055.52
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 151,894.59
Prepayment Interest Shortfall 3,207.12
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 24,148,966.90
Current Period ENDING Prin Bal 22,963,249.99
Change in Principal Balance 1,185,716.91
PER CERTIFICATE DATA BY CLASS
Principal Distributed 8.854140
Interest Distributed 1.134247
Total Distribution 9.988387
Total Principal Prepayments 8.569967
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 180.328309
ENDING Principal Balance 171.474169
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.707247%
Subordinated Unpaid Amounts
Period Ending Class Percentages 65.615900%
Prepayment Percentages 100.000000%
Trading Factors 17.147417%
Certificate Denominations 1,000
Sub-Servicer Fees 7,276.91
Master Servicer Fees 2,425.64
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 93,358.10 92.62 1,431,062.22
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 18,780.01 1,204,496.92
Total Principal Prepayments 0.00 1,147,661.39
Principal Payoffs-In-Full 0.00 1,103,324.59
Principal Curtailments 0.00 44,336.80
Principal Liquidations 0.00 0.00
Scheduled Principal Due 18,992.66 57,048.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 74,578.09 92.62 226,565.30
Prepayment Interest Shortfall 1,598.53 2.08 4,807.73
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 12,052,214.81 36,201,181.71
Current Period ENDING Prin Bal 12,033,222.15 34,996,472.14
Change in Principal Balance 18,992.66 1,204,709.57
PER CERTIFICATE DATA BY CLASS
Principal Distributed 330.140176
Interest Distributed 1,311.033581
Total Distribution 1,641.173757
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 847.479915
ENDING Principal Balance 846.144401
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.697247% 0.010000%
Subordinated Unpaid Amounts 1,866,444.74 1,585.03 1,868,029.77
Period Ending Class Percentages 34.384100%
Prepayment Percentages 0.000000%
Trading Factors 84.614440% 23.624251%
Certificate Denominations 250,000
Sub-Servicer Fees 3,813.26 11,090.17
Master Servicer Fees 1,271.08 3,696.72
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 167
Current Period Sub-Servicer Fee 11,090.17
Current Period Master Servicer Fee 3,696.72
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 502,384.71 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 683,021.05 3
Tot Unpaid Prin on Delinquent Loans 1,185,405.76 5
Loans in Foreclosure, INCL in Delinq 971,258.23 4
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.5761%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3098
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BS6 69,922,443.97 9,639,639.06 6.9115 14,653.91
- --------------------------------------------------------------------------------
69,922,443.97 9,639,639.06 14,653.91
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,514.14 0.00 70,168.05 0.00 9,624,985.15
55,514.14 0.00 70,168.05 0.00 9,624,985.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
137.861873 0.209574 0.793939 0.000000 1.003513 137.652299
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,565.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,014.43
SUBSERVICER ADVANCES THIS MONTH 8,119.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 958,784.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 9,624,985.15
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,641,156.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,070.72
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,583.19
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 7.6054%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9115%
POOL TRADING FACTOR 0.137652299
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3099
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BV9 74,994,327.48 8,529,126.04 6.9921 12,742.67
- --------------------------------------------------------------------------------
74,994,327.48 8,529,126.04 12,742.67
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,692.35 0.00 62,435.02 0.00 8,516,383.37
49,692.35 0.00 62,435.02 0.00 8,516,383.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
113.730282 0.169915 0.662615 0.000000 0.832530 113.560367
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,199.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,759.50
SUBSERVICER ADVANCES THIS MONTH 4,361.01
MASTER SERVICER ADVANCES THIS MONTH 768.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 342,988.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 245,066.24
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,516,383.37
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,422,904.73
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 106,113.90
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 813.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,929.40
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 7.6978%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9920%
POOL TRADING FACTOR 0.113560367
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BT4 37,402,303.81 6,452,790.93 7.5706 16,910.85
- --------------------------------------------------------------------------------
37,402,303.81 6,452,790.93 16,910.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
40,655.27 0.00 57,566.12 0.00 6,435,880.08
40,655.27 0.00 57,566.12 0.00 6,435,880.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
172.523890 0.452134 1.086972 0.000000 1.539106 172.071756
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,250.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,296.10
SUBSERVICER ADVANCES THIS MONTH 1,009.28
MASTER SERVICER ADVANCES THIS MONTH 1,842.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 128,468.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,435,880.08
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 6,201,937.40
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 240,918.72
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,608.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,302.24
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 0.172071756
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BQ0 22,040,775.69 3,378,222.27 7.7876 7,574.90
- --------------------------------------------------------------------------------
22,040,775.69 3,378,222.27 7,574.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
21,904.72 0.00 29,479.62 0.00 3,370,647.37
21,904.72 0.00 29,479.62 0.00 3,370,647.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.271478 0.343677 0.993827 0.000000 1.337504 152.927802
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,195.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 722.62
SUBSERVICER ADVANCES THIS MONTH 1,284.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 162,498.79
(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 3,370,647.37
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,374,885.44
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 2,900.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,674.90
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 0.152927802
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3102
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BR8 20,728,527.60 2,227,329.33 7.6101 2,843.33
- --------------------------------------------------------------------------------
20,728,527.60 2,227,329.33 2,843.33
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
14,125.17 0.00 16,968.50 0.00 2,224,486.00
14,125.17 0.00 16,968.50 0.00 2,224,486.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.452366 0.137170 0.681436 0.000000 0.818606 107.315196
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 807.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 464.03
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 2,224,486.00
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,226,094.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 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 2,843.33
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2949%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6101%
POOL TRADING FACTOR 0.107315196
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 11:53 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 5,491.74 3,311.52
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 512.06 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 0.00 512.06 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 4,979.68 3,311.52
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 0.00 605,125.51 10,000.00
Curr Period ENDING Princ Balance 0.00 604,613.45 10,000.00
Change in Principal Balance 0.00 512.06 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.012429 0.000000
Interest Distributed 0.000000 0.120872 331.152000
Total Distribution 0.000000 0.133301 331.152000
Total Principal Prepayments 0.000000 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 14.688225 1,000.000000
ENDING Principal Balance 0.000000 14.675796 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.922941%
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% 1.467580% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 166.48 2.75
Master Servicer Fees 0.00 55.40 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 17,320.12 32.17 26,155.55
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,644.67 2,156.73
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 2,721.15 3,233.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,675.45 32.17 23,998.82
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 3,690,485.69 4,305,611.20
Curr Period ENDING Princ Balance 3,687,413.58 4,302,027.03
Change in Principal Balance 3,072.11 3,584.17
PER CERTIFICATE DATA BY CLASS
Principal Distributed 67.136743
Interest Distributed 639.884391
Total Distribution 707.021134
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 602.594296
ENDING Principal Balance 602.092672
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,572,510.96 2,624.28
Period Ending Class Percentages 85.713398%
Prepayment Percentages 0.000000%
Trading Factors 60.209267% 4.917141%
Certificate Denominations 250,000
Sub-Servicer Fees 1,015.34 1,184.57
Master Servicer Fees 337.87 394.19
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 1,026,699.00
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 36.4422%
Loans in Pool 17
Current Period Sub-Servicer Fee 1,184.58
Current Period Master Servicer Fee 394.19
Aggregate REO Losses (1,385,208.11)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 05:50 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 422,640.94 4,306.50
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 328,993.67 45.40
Total Principal Prepayments 319,027.47 44.03
Principal Payoffs-In-Full 316,540.12 43.69
Principal Curtailments 2,487.35 0.34
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,966.20 1.37
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 93,647.27 4,261.10
Prepayment Interest Shortfall 813.64 37.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 77,408,317.05 10,000.00
Current Period BEGINNING Prin Bal 14,402,639.73 1,989.71
Current Period ENDING Prin Bal 14,073,646.06 1,944.31
Change in Principal Balance 328,993.67 45.40
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.250108 4.540000
Interest Distributed 1.209783 426.110000
Total Distribution 4.121359 4.403000
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 181.810516 194.431000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8703% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 69.3368% 0.0096%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 18.1811% 19.4431%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 6,635.58 0.92
Master Servicer Fees 1,464.42 0.20
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 28,224.78 8.82 455,181.04
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 329,039.07
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,224.78 8.82 126,141.97
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 6,226,084.22 158.30 20,630,871.96
Current Period ENDING Prin Bal 6,221,775.94 158.19 20,297,524.50
Change in Principal Balance 4,308.28 0.11 333,347.46
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 950.499008
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 838.099267
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8703% 7.8703%
Subordinated Unpaid Amounts 1,662,559.28 519.33
Period Ending Class Percentages 30.6528% 0.0008% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 83.8099%
Certificate Denominations 250,000
Sub-Servicer fees 2,868.48 9,504.98
Master Servicer Fees 633.05 2,097.67
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 (14,354.96)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 1,684,466.25 7
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 2,008,756.60 10
Tot Unpaid Principal on Delinq Loans 3,693,222.85 17
Loans in Foreclosure (incl in delinq) 1,688,700.01 8
REO/Pending Cash Liquidations 320,056.59 2
6 Mo Avg Delinquencies 2+ Payments 11.1826%
Loans in Pool 99
Current Period Sub-Servicer Fee 9,505.05
Current Period Master Servicer Fee 2,097.69
Aggregate REO Losses (1,541,997.34)
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 20,195,811.08 7.3951 286,383.19
- --------------------------------------------------------------------------------
87,338,199.16 20,195,811.08 286,383.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
124,021.12 0.00 410,404.31 0.00 19,909,427.89
124,021.12 0.00 410,404.31 0.00 19,909,427.89
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
231.236862 3.279014 1.420010 0.000000 4.699024 227.957848
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,055.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,270.34
SUBSERVICER ADVANCES THIS MONTH 21,062.42
MASTER SERVICER ADVANCES THIS MONTH 2,974.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 928,182.76
(B) TWO MONTHLY PAYMENTS: 1 306,813.93
(C) THREE OR MORE MONTHLY PAYMENTS: 4 797,325.78
(D) LOANS IN FORECLOSURE 3 683,496.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,909,427.89
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 19,559,838.20
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 388,026.72
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 239,363.86
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 21,140.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 25,879.25
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 8.2012%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3947%
POOL TRADING FACTOR 0.227957848
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 13,029,582.61 8.4201 60,148.77
- --------------------------------------------------------------------------------
62,922,765.27 13,029,582.61 60,148.77
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
91,411.51 0.00 151,560.28 0.00 12,969,433.84
91,411.51 0.00 151,560.28 0.00 12,969,433.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
207.072632 0.955914 1.452757 0.000000 2.408671 206.116718
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,298.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,052.47
SUBSERVICER ADVANCES THIS MONTH 13,984.19
MASTER SERVICER ADVANCES THIS MONTH 1,740.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 145,460.29
(B) TWO MONTHLY PAYMENTS: 2 358,428.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 307,290.58
(D) LOANS IN FORECLOSURE 5 877,078.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,969,433.84
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 12,781,261.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 210,041.19
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 43,314.49
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,048.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,785.54
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 9.2887%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4146%
POOL TRADING FACTOR 0.206116718
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/13/96 11:59 AM
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 156,101.25 3,371.78
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 121,359.11 0.00
Total Principal Prepayments 117,879.11 0.00
Principal Payoffs-In-Full 117,746.72 0.00
Principal Curtailments 132.39 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,480.00 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,742.14 3,371.78
Prepayment Interest Shortfall 353.25 30.68
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 4,211,447.10 10,000.00
Current Period ENDING Prin Bal 4,090,087.99 10,000.00
Change in Principal Balance 121,359.11 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.052285 0.000000
Interest Distributed 0.301243 337.178000
Total Distribution 1.353528 337.178000
Total Principal Prepayments 1.022110 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 36.516756 1,000.000000
ENDING Principal Balance 35.464471 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.514426%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.966047%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 3.546447% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,082.89 2.57
Master Servicer Fees 410.37 0.97
Per Certificate Percentage Interest in Pool
Current Period Master Servicer Advanc 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 24,969.94 13.99 184,456.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,318.21 123,677.32
Total Principal Prepayments 0.00 117,879.11
Principal Payoffs-In-Full 0.00 117,746.72
Principal Curtailments 0.00 132.39
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,660.10 6,140.10
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,651.73 13.99 60,779.64
Prepayment Interest Shortfall 305.64 0.84 690.41
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 3,643,890.07 7,865,337.17
Current Period ENDING Prin Bal 3,640,886.18 7,740,974.17
Change in Principal Balance 3,003.89 124,363.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 66.757624
Interest Distributed 652.303146
Total Distribution 719.060771
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 419.733232
ENDING Principal Balance 419.387219
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 5,132,050.47 2,835.19
Period Ending Class Percentages 47.033953%
Prepayment Percentages 0.000000%
Trading Factors 41.938722% 6.241684%
Certificate Denominations 250,000.00
Sub-Servicer fees 936.95 2,022.41
Master Servicer Fees 355.07 766.41
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 1,249,783.33 6
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 863,401.62 4
Tot Unpaid Principal on Delinq Loans 2,113,184.95 10
Loans in Foreclosure (incl in delinq) 637,640.35 3
REO/Pending Cash Liquidations 433,697.20 2
6 Mo Avg Delinquencies 2+ Payments 32.4624%
Loans in Pool 31
Current Period Sub-Servicer Fee 2,022.41
Current Period Master Servicer Fee 766.42
Aggregate REO Losses (4,966,906.98)
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3108
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CG1 120,931,254.07 4,447,589.39 10.0000 3,319.82
- --------------------------------------------------------------------------------
120,931,254.07 4,447,589.39 3,319.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,062.56 0.00 40,382.38 0.00 4,444,269.57
37,062.56 0.00 40,382.38 0.00 4,444,269.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
36.777832 0.027452 0.306476 0.000000 0.333928 36.750380
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,614.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,627.67
SUBSERVICER ADVANCES THIS MONTH 8,447.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 841,841.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,444,269.57
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,450,299.05
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 82.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,237.03
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 0.036750380
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/26/96
MONTHLY Cutoff: Jul-96
DETERMINATION DATE: 08/20/96
RUN TIME/DATE: 08/15/96 02:44 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4019
SERIES: 1989-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920CH9 NA
Tot Principal and Interest Distr 439,216.58 0.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 406,408.05
Total Principal Prepayments 574.57
Principal Payoffs-In-Full 0.00
Principal Curtailments 574.57
Principal Liquidations 402,793.71
Scheduled Principal Due 3,039.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 32,808.53 0.00
Prepayment Interest Shortfall 2.33 0.63
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 4,083,710.05
Current Period ENDING Prin Bal 3,677,302.00
Change in Principal Balance 406,408.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.709926
Interest Distributed 0.218767
Total Distribution 2.928693
Total Principal Prepayments 2.689656
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.230145
ENDING Principal Balance 24.520220
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.641486% 0.000000%
Subordinated Unpaid Amounts
Period Ending Class Percentages 50.475955%
Prepayment Percentages 100.000000%
Trading Factors 2.452022%
Certificate Denominations 1,000
Sub-Servicer Fees 1,057.23
Master Servicer Fees 346.46
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 329,491.55 0.00 768,708.13
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 298,810.07 705,218.12
Total Principal Prepayments 0.00 574.57
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 574.57
Principal Liquidations 298,078.30 700,872.01
Scheduled Principal Due 1,907.58 4,947.35
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 30,681.48 0.00 63,490.01
Prepayment Interest Shortfall 2.29 0.00 5.25
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 4,006,070.79 8,089,780.84
Current Period ENDING Prin Bal 3,607,953.00 7,285,255.00
Change in Principal Balance 398,117.79 804,525.84
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5,929.184574
Interest Distributed 608.801966
Total Distribution 6,537.986540
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 317.964293
ENDING Principal Balance 286.365440
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.641486% 0.000000%
Subordinated Unpaid Amounts 9,630,443.31 0.00 9,630,443.31
Period Ending Class Percentages 49.524045%
Prepayment Percentages 0.000000%
Trading Factors 28.636544% 4.481322%
Certificate Denominations 250,000
Sub-Servicer Fees 1,037.29 2,094.52
Master Servicer Fees 339.93 686.39
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 403,220.06 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 2,448,388.84 7
Tot Unpaid Principal on Delinq Loans 2,851,608.90 9
Loans in Foreclosure, INCL in Delinq 1,881,683.57 5
REO/Pending Cash Liquidations 717,895.18 3
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 51.4869%
Loans in Pool 23
Current Period Sub-Servicer Fee 2,094.52
Current Period Master Servicer Fee 686.39
Aggregate REO Losses (8,780,680.36)
................................................................................
Run: 08/29/96 09:23:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920CL0 55,434,000.00 0.00 9.000000 % 0.00
A-2 760920CM8 36,810,000.00 0.00 9.000000 % 0.00
A-3 760920CN6 8,712,000.00 0.00 9.000000 % 0.00
A-4 760920CP1 19,434,000.00 8,972,746.16 9.000000 % 657,404.49
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 9,253.06 1237.750000 % 535.44
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 10,000.00 464.07 0.521578 % 26.85
B 17,727,586.62 6,543,211.04 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 17,913,674.33 657,966.78
===============================================================================
_______________________________________________________________________________
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 67,176.18 724,580.67 0.00 0.00 8,315,341.67
A-5 17,878.22 17,878.22 0.00 0.00 2,388,000.00
A-6 9,527.21 10,062.65 0.00 0.00 8,717.62
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 7,772.33 7,799.18 0.00 0.00 437.22
B 9,245.89 9,245.89 0.00 208,373.41 6,380,025.83
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
111,599.83 769,566.61 0.00 208,373.41 17,092,522.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 461.703518 33.827544 3.456632 37.284176 0.000000 427.875974
A-5 1000.000000 0.000000 7.486692 7.486692 0.000000 1000.000000
A-6 92.530600 5.354400 95.272100 100.626500 0.000000 87.176000
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 46.407000 2.685000 777.233000 779.918000 0.000000 43.722000
B 92274.419250 0.000000 130.388448 130.388448 0.000000 89973.130110
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:23:57 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 5,280.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,781.63
SUBSERVICER ADVANCES THIS MONTH 44,746.71
MASTER SERVICER ADVANCES THIS MONTH 5,324.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,034,932.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 640,222.94
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 2,999,304.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,092,522.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 573,014.37
REMAINING SUBCLASS INTEREST SHORTFALL 45,184.35
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 374,391.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.47365190 % 36.52634810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.67358500 % 37.32641500 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5207 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.02798456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 271.78
POOL TRADING FACTOR: 6.50554896
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3117
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DA3 193,971,603.35 5,784,352.08 10.5000 4,780.89
- --------------------------------------------------------------------------------
193,971,603.35 5,784,352.08 4,780.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,612.77 0.00 55,393.66 0.00 5,779,571.19
50,612.77 0.00 55,393.66 0.00 5,779,571.19
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
29.820613 0.024647 0.260929 0.000000 0.285576 29.795965
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,120.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,668.69
SUBSERVICER ADVANCES THIS MONTH 23,915.55
MASTER SERVICER ADVANCES THIS MONTH 2,526.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 641,997.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 404,284.01
(D) LOANS IN FORECLOSURE 5 1,324,086.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,779,571.19
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,529,177.89
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 267,192.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 35.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,745.89
MORTGAGE POOL INSURANCE 1,729,413.74
SPECIAL HAZARD LOSS COVERAGE 1,148,314.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.5416%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.029795965
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DB1 46,306,707.62 9,774,334.19 7.3015 113,461.08
- --------------------------------------------------------------------------------
46,306,707.62 9,774,334.19 113,461.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,456.88 0.00 172,917.96 0.00 9,660,873.11
59,456.88 0.00 172,917.96 0.00 9,660,873.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
211.078150 2.450208 1.283980 0.000000 3.734188 208.627942
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,760.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,118.54
SUBSERVICER ADVANCES THIS MONTH 1,381.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 179,186.13
(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 9,660,873.11
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,672,333.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 100,628.07
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 529.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,303.72
FSA GUARANTY INSURANCE POLICY 5,551,743.96
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1467%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3015%
POOL TRADING FACTOR 0.208627942
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3119
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DC9 19,212,019.52 3,544,084.20 7.5695 5,409.51
- --------------------------------------------------------------------------------
19,212,019.52 3,544,084.20 5,409.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,349.47 0.00 27,758.98 0.00 3,538,674.69
22,349.47 0.00 27,758.98 0.00 3,538,674.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.472236 0.281569 1.163307 0.000000 1.444876 184.190667
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,169.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,113.85
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
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,538,674.69
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,542,780.90
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 1,001.20
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,408.31
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 8.3404%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5695%
POOL TRADING FACTOR 0.184190667
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 2,574,327.55 8.3477 2,992.48
- --------------------------------------------------------------------------------
15,507,832.37 2,574,327.55 2,992.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
17,906.01 0.00 20,898.49 0.00 2,571,335.07
17,906.01 0.00 20,898.49 0.00 2,571,335.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.001765 0.192966 1.154643 0.000000 1.347609 165.808800
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,011.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 806.57
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 2,571,335.07
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,574,027.55
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 2,692.48
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 9.1941%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3477%
POOL TRADING FACTOR 0.165808800
................................................................................
Run: 08/29/96 11:13:43 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 14,625,506.84 9.8828 960,130.82
- --------------------------------------------------------------------------------
199,971,518.09 14,625,506.84 960,130.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
117,728.14 0.00 1,077,858.96 0.00 13,665,376.02
117,728.14 0.00 1,077,858.96 0.00 13,665,376.02
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
73.137950 4.801338 0.588725 0.000000 5.390063 68.336612
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 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 3,307.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,834.58
SUBSERVICER ADVANCES THIS MONTH 34,443.92
MASTER SERVICER ADVANCES THIS MONTH 5,041.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 181,097.16
(B) TWO MONTHLY PAYMENTS: 1 241,412.41
(C) THREE OR MORE MONTHLY PAYMENTS: 1 204,214.11
(D) LOANS IN FORECLOSURE 11 2,964,030.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,665,376.02
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 13,148,438.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
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 550,632.34
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 508,781.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 593.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 439,404.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,350.82
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 10.7967%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.8749%
POOL TRADING FACTOR 0.068336612
................................................................................
Run: 08/29/96 11:13:43 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 5,328,927.47 9.5000 231,039.17
S 760920DL9 0.00 0.00 0.8804 0.00
- --------------------------------------------------------------------------------
100,033,801.56 5,328,927.47 231,039.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 42,178.11 0.00 273,217.28 0.00 5,097,888.30
S 3,908.81 0.00 3,908.81 0.00 0.00
46,086.92 0.00 277,126.09 0.00 5,097,888.30
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 53.271268 2.309611 0.421639 0.000000 2.731250 50.961657
S 0.000000 0.000000 0.039075 0.000000 0.039075 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 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 1,223.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 491.00
SUBSERVICER ADVANCES THIS MONTH 5,805.39
MASTER SERVICER ADVANCES THIS MONTH 4,617.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 254,055.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 360,608.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,097,888.30
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,616,785.90
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 486,081.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,153.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 225,705.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,179.57
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 0.050961657
................................................................................
Run: 08/29/96 11:13:43 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 4,306,905.13 10.5000 2,899.54
S 760920ED6 0.00 0.00 0.6122 0.00
- --------------------------------------------------------------------------------
95,187,660.42 4,306,905.13 2,899.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 37,685.27 0.00 40,584.81 0.00 4,304,005.59
S 2,197.23 0.00 2,197.23 0.00 0.00
39,882.50 0.00 42,782.04 0.00 4,304,005.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 45.246465 0.030461 0.395905 0.000000 0.426366 45.216004
S 0.000000 0.000000 0.023083 0.000000 0.023083 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 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 1,580.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 426.41
SUBSERVICER ADVANCES THIS MONTH 13,423.49
MASTER SERVICER ADVANCES THIS MONTH 2,184.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 83,570.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,279,034.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,304,005.59
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,098,835.70
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 214,761.50
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 17.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,882.31
FSA GUARANTY INSURANCE POLICY 1,386,027.00
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6846%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.045216004
................................................................................
Run: 08/29/96 09:23:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,701,823.80 9.500000 % 2,802.74
I 760920FV5 10,000.00 714.57 0.500000 % 0.64
B 11,825,033.00 5,157,694.68 9.500000 % 4,281.41
S 760920FW3 0.00 0.00 0.117933 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 7,860,233.05 7,084.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 21,387.94 24,190.68 0.00 0.00 2,699,021.06
I 3,274.87 3,275.51 0.00 0.00 713.93
B 40,828.87 45,110.28 0.00 0.00 5,153,413.27
S 778.09 778.09 0.00 0.00 0.00
- -------------------------------------------------------------------------------
66,269.77 73,354.56 0.00 0.00 7,853,148.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 27.523213 0.028551 0.217877 0.246428 0.000000 27.494662
I 71.457000 0.064000 327.487000 327.551000 0.000000 71.393000
B 436.167466 0.362062 3.452750 3.814812 0.000000 435.805403
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:23:58 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 2,298.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 823.45
SUBSERVICER ADVANCES THIS MONTH 4,580.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 497,960.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,853,148.26
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 560.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 34.38242040 % 65.61757960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 34.37774130 % 65.62225870 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1180 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,146.50
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,129,615.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.59386179
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.24
POOL TRADING FACTOR: 7.13920564
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2009
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920FT0 190,576,742.37 25,227,093.12 7.3570 316,276.97
- --------------------------------------------------------------------------------
190,576,742.37 25,227,093.12 316,276.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
154,577.05 0.00 470,854.02 0.00 24,910,816.15
154,577.05 0.00 470,854.02 0.00 24,910,816.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
132.372360 1.659578 0.811101 0.000000 2.470679 130.712782
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,491.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,574.13
SUBSERVICER ADVANCES THIS MONTH 16,059.48
MASTER SERVICER ADVANCES THIS MONTH 3,063.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 221,878.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 200,072.63
(D) LOANS IN FORECLOSURE 6 1,600,007.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,910,816.15
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 24,540,660.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 97
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 411,364.52
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,660.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 277,532.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,083.94
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 8.0970%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3570%
POOL TRADING FACTOR 0.130712782
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 33,771,623.44 6.7537 180,157.44
- --------------------------------------------------------------------------------
139,233,192.04 33,771,623.44 180,157.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
189,524.33 0.00 369,681.77 0.00 33,591,466.00
189,524.33 0.00 369,681.77 0.00 33,591,466.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
242.554401 1.293926 1.361201 0.000000 2.655127 241.260475
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,154.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,139.39
SUBSERVICER ADVANCES THIS MONTH 26,380.69
MASTER SERVICER ADVANCES THIS MONTH 9,965.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,032,022.41
(B) TWO MONTHLY PAYMENTS: 2 470,757.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 216,040.73
(D) LOANS IN FORECLOSURE 4 991,817.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,591,466.00
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 32,125,354.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 122
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 1,515,227.26
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 123,994.33
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15,257.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 40,906.10
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 7.5415%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7506%
POOL TRADING FACTOR 0.241260475
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920HW1 180,816,953.83 40,789,770.13 6.1175 364,696.20
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 40,789,770.13 364,696.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 206,837.30 0.00 571,533.50 0.00 40,425,073.93
S 18,595.91 0.00 18,595.91 0.00 0.00
225,433.21 0.00 590,129.41 0.00 40,425,073.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 225.585982 2.016936 1.143904 0.000000 3.160840 223.569046
S 0.000000 0.000000 0.102844 0.000000 0.102844 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,528.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,890.90
SUBSERVICER ADVANCES THIS MONTH 1,810.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 248,065.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,425,073.93
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 40,475,937.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 291,090.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,353.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 61,251.43
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 7.3876%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1176%
POOL TRADING FACTOR 0.223569046
................................................................................
Run: 08/29/96 09:23:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,113,010.15 10.000000 % 808.48
A-3 760920KA5 62,000,000.00 1,370,157.88 10.000000 % 995.27
A-4 760920KB3 10,000.00 209.11 0.761100 % 0.15
B 10,439,807.67 3,014,571.88 10.000000 % 1,952.02
R 0.00 11.89 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 5,497,960.91 3,755.93
===============================================================================
_______________________________________________________________________________
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 9,270.11 10,078.59 4.64 0.00 1,112,206.31
A-3 11,411.87 12,407.14 5.71 0.00 1,369,168.32
A-4 3,486.96 3,487.11 0.00 0.00 208.96
B 25,108.13 27,060.15 12.56 0.00 3,012,632.42
R 1.84 1.85 0.00 0.00 11.88
- -------------------------------------------------------------------------------
49,278.91 53,034.84 22.91 0.00 5,494,227.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 127.434183 0.092567 1.061382 1.153949 0.000531 127.342147
A-3 22.099321 0.016053 0.184062 0.200115 0.000092 22.083360
A-4 20.911000 0.015000 348.696000 348.711000 0.000000 20.896000
B 288.757415 0.186979 2.405036 2.592015 0.001203 288.571640
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:23:59 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 1,703.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 468.21
SUBSERVICER ADVANCES THIS MONTH 9,778.27
MASTER SERVICER ADVANCES THIS MONTH 9,894.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 473,462.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 557,866.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,494,227.89
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 1,019,239.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 195.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 45.16927400 % 54.83072600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 45.16731960 % 54.83268040 %
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
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.35003689
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 56.44
POOL TRADING FACTOR: 4.47362393
................................................................................
Run: 08/29/96 09:23:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 145,575,900.00 12,760,121.03 7.059172 % 62,072.54
R 760920KT4 100.00 0.00 7.059172 % 0.00
B 10,120,256.77 7,258,331.53 7.059172 % 10,268.85
- -------------------------------------------------------------------------------
155,696,256.77 20,018,452.56 72,341.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 74,897.58 136,970.12 0.00 0.00 12,698,048.49
R 0.00 0.00 0.00 0.00 0.00
B 42,603.94 52,872.79 0.00 0.00 7,248,062.68
- -------------------------------------------------------------------------------
117,501.52 189,842.91 0.00 0.00 19,946,111.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 87.652702 0.426393 0.514492 0.940885 0.000000 87.226309
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 717.208238 1.014683 4.209769 5.224452 0.000000 716.193556
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:23:54 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 6,498.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,278.54
SPREAD 3,745.24
SUBSERVICER ADVANCES THIS MONTH 3,462.87
MASTER SERVICER ADVANCES THIS MONTH 5,422.33
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: 1 214,245.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 280,069.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,946,111.17
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 718,086.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 44,019.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.74179520 % 36.25820480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.66177540 % 36.33822460 %
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 7.81419932
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 270.01
POOL TRADING FACTOR: 12.81091247
................................................................................
Run: 08/29/96 09:23:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2016
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KQ0 111,396,540.00 21,905,740.03 6.328293 % 300,679.44
R 760920KR8 100.00 0.00 6.328293 % 0.00
B 9,358,525.99 8,286,336.88 6.328293 % 13,807.82
- -------------------------------------------------------------------------------
120,755,165.99 30,192,076.91 314,487.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 115,058.58 415,738.02 0.00 0.00 21,605,060.59
R 0.00 0.00 0.00 0.00 0.00
B 43,523.49 57,331.31 0.00 0.00 8,272,529.06
- -------------------------------------------------------------------------------
158,582.07 473,069.33 0.00 0.00 29,877,589.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 196.646503 2.699181 1.032874 3.732055 0.000000 193.947322
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 885.431839 1.475427 4.650678 6.126105 0.000000 883.956412
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:23:55 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 10,149.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,170.11
SPREAD 5,638.45
SUBSERVICER ADVANCES THIS MONTH 7,971.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 639,309.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 29,877,589.65
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 264,177.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.55459800 % 27.44540200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.31192620 % 27.68807380 %
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 7.04280596
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 251.31
POOL TRADING FACTOR: 24.74228693
................................................................................
Run: 08/29/96 09:24:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,958,663.08 9.000000 % 6,432.48
S 760920LY2 10,000.00 1,127.07 0.700879 % 0.91
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 7,959,790.15 6,433.39
===============================================================================
_______________________________________________________________________________
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 59,688.09 66,120.57 0.00 0.00 7,952,230.60
S 4,648.89 4,649.80 0.00 0.00 1,126.16
R 8.45 8.45 0.00 0.00 0.00
- -------------------------------------------------------------------------------
64,345.43 70,778.82 0.00 0.00 7,953,356.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 187.840574 0.151820 1.408760 1.560580 0.000000 187.688754
S 112.707000 0.091000 464.889000 464.980000 0.000000 112.616000
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:00 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 1,973.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 831.19
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 7,953,356.75
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 239.98
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 10.12336588
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.62
POOL TRADING FACTOR: 11.26132537
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 32,698,210.87 6.7545 240,991.17
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 32,698,210.87 240,991.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 184,045.43 0.00 425,036.60 0.00 32,457,219.70
S 6,811.96 0.00 6,811.96 0.00 0.00
190,857.39 0.00 431,848.56 0.00 32,457,219.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 285.054279 2.100897 1.604459 0.000000 3.705356 282.953382
S 0.000000 0.000000 0.059385 0.000000 0.059385 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,700.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,134.44
SUBSERVICER ADVANCES THIS MONTH 21,300.36
MASTER SERVICER ADVANCES THIS MONTH 17,192.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,007,117.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,084.56
(D) LOANS IN FORECLOSURE 4 769,268.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,457,219.70
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 30,050,786.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 8
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,448,391.15
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 823.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 202,284.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,883.27
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 7.5167%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7542%
POOL TRADING FACTOR 0.282953382
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3153
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MM7 56,810,233.31 15,984,915.95 7.4928 269,356.61
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 15,984,915.95 269,356.61
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 98,195.42 0.00 367,552.03 0.00 15,715,559.34
S 3,276.33 0.00 3,276.33 0.00 0.00
101,471.75 0.00 370,828.36 0.00 15,715,559.34
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 281.373883 4.741340 1.728481 0.000000 6.469821 276.632544
S 0.000000 0.000000 0.057671 0.000000 0.057671 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,411.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,087.60
SUBSERVICER ADVANCES THIS MONTH 8,353.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 708,569.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,754.50
(D) LOANS IN FORECLOSURE 1 172,020.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,715,559.34
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 15,735,058.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 249,274.27
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,143.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,938.36
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 8.2333%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4888%
POOL TRADING FACTOR 0.276632544
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3154
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MB1 23,305,328.64 6,389,155.81 8.3494 6,111.88
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 6,389,155.81 6,111.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 44,453.60 0.00 50,565.48 0.00 6,383,043.93
S 1,331.04 0.00 1,331.04 0.00 0.00
45,784.64 0.00 51,896.52 0.00 6,383,043.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 274.149998 0.262252 1.907444 0.000000 2.169696 273.887746
S 0.000000 0.000000 0.057113 0.000000 0.057113 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,108.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 602.50
SUBSERVICER ADVANCES THIS MONTH 6,501.05
MASTER SERVICER ADVANCES THIS MONTH 4,970.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 189,418.14
(B) TWO MONTHLY PAYMENTS: 1 135,486.06
(C) THREE OR MORE MONTHLY PAYMENTS: 1 142,722.87
(D) LOANS IN FORECLOSURE 1 325,343.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,383,043.93
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,781,982.34
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 615,272.74
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 150.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,961.88
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 9.1611%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3479%
POOL TRADING FACTOR 0.273887746
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 15,937,726.40 6.8026 169,143.34
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 15,937,726.40 169,143.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 90,347.93 0.00 259,491.27 0.00 15,768,583.06
S 3,652.38 0.00 3,652.38 0.00 0.00
94,000.31 0.00 263,143.65 0.00 15,768,583.06
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 280.595453 2.977894 1.590642 0.000000 4.568536 277.617559
S 0.000000 0.000000 0.064303 0.000000 0.064303 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,027.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,328.54
SUBSERVICER ADVANCES THIS MONTH 4,984.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 705,097.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,768,583.06
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 15,785,963.90
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 66.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 151,256.80
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,819.78
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 7.5526%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8026%
POOL TRADING FACTOR 0.277617559
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3160
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NW4 79,584,135.22 24,546,360.93 7.5192 331,725.00
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 24,546,360.93 331,725.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 153,779.71 0.00 485,504.71 0.00 24,214,635.93
S 5,624.19 0.00 5,624.19 0.00 0.00
159,403.90 0.00 491,128.90 0.00 24,214,635.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 308.432841 4.168230 1.932291 0.000000 6.100521 304.264611
S 0.000000 0.000000 0.070670 0.000000 0.070670 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,438.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,565.39
SUBSERVICER ADVANCES THIS MONTH 6,272.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 192,240.54
(B) TWO MONTHLY PAYMENTS: 1 243,189.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 388,347.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,214,635.93
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 24,237,975.93
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,417.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 301,609.53
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 25,698.13
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 8.2777%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5172%
POOL TRADING FACTOR 0.304264611
................................................................................
Run: 08/29/96 09:24:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 0.00 8.750000 % 0.00
A-6 760920RZ3 25,602,000.00 16,617,982.21 6.700000 % 568,007.23
A-7 760920SA7 5,940,500.00 3,693,642.22 19.347878 % 126,249.71
A-8 760920SL3 45,032,000.00 2,831,177.44 9.000000 % 94,213.26
A-9 760920SB5 0.00 0.00 0.101099 % 0.00
R-I 760920SJ8 500.00 31.43 9.000000 % 1.05
R-II 760920SK5 300,629.00 450,121.03 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,107,669.84 9.000000 % 121,929.02
B 20,284,521.53 15,970,619.26 9.000000 % 145,521.16
- -------------------------------------------------------------------------------
405,690,410.53 47,671,243.43 1,055,921.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 92,542.73 660,549.96 0.00 0.00 16,049,974.98
A-7 59,398.77 185,648.48 0.00 0.00 3,567,392.51
A-8 21,178.68 115,391.94 0.00 0.00 2,736,964.18
A-9 4,005.85 4,005.85 0.00 0.00 0.00
R-I 0.24 1.29 0.00 0.00 30.38
R-II 0.00 0.00 3,367.14 0.00 453,488.17
M 60,649.58 182,578.60 0.00 0.00 7,985,740.82
B 119,468.52 264,989.68 0.00 0.00 15,730,441.53
- -------------------------------------------------------------------------------
357,244.37 1,413,165.80 3,367.14 0.00 46,524,032.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 649.089220 22.186049 3.614668 25.800717 0.000000 626.903171
A-7 621.772952 21.252371 9.998951 31.251322 0.000000 600.520581
A-8 62.870346 2.092140 0.470303 2.562443 0.000000 60.778206
R-I 62.860000 2.100000 0.480000 2.580000 0.000000 60.760000
R-II 1497.264169 0.000000 0.000000 0.000000 11.200317 1508.464486
M 799.394794 12.021879 5.979888 18.001767 0.000000 787.372915
B 787.330341 7.174000 5.889640 13.063640 0.000000 775.489898
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:01 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 14,409.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,946.45
SUBSERVICER ADVANCES THIS MONTH 48,203.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 971,200.99
(B) TWO MONTHLY PAYMENTS: 2 403,503.64
(C) THREE OR MORE MONTHLY PAYMENTS: 2 386,060.91
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,918,406.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,524,032.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 430,296.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 49.49095650 % 17.00746500 % 33.50157900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 49.02380330 % 17.16476492 % 33.81143180 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.103442 %
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 9.59812688
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.05
POOL TRADING FACTOR: 11.46786598
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 59,398.77
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 59,398.77
................................................................................
Run: 08/29/96 09:24:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,315,731.03 6.550000 % 623,144.81
A-6 760920TY4 3,789,773.00 3,034,038.82 15.129000 % 183,277.90
A-7 760920UA4 10,000.00 880.42 7590.550000 % 53.18
A-8 760920TZ1 0.00 0.00 0.066132 % 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 % 2,876.95
B 8,174,757.92 5,339,120.79 9.000000 % 0.00
- -------------------------------------------------------------------------------
163,495,140.92 21,812,483.38 809,352.84
===============================================================================
_______________________________________________________________________________
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 55,075.39 678,220.20 0.00 0.00 9,692,586.22
A-6 37,415.16 220,693.06 0.00 0.00 2,850,760.92
A-7 5,447.28 5,500.46 0.00 0.00 827.24
A-8 1,175.79 1,175.79 0.00 0.00 0.00
R-I 2.47 2.47 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,028.62 44,905.57 0.00 0.00 3,119,835.37
B 24,649.29 24,649.29 0.00 316.85 5,334,201.86
- -------------------------------------------------------------------------------
165,794.00 975,146.84 0.00 316.85 20,998,211.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 800.585898 48.361182 4.274305 52.635487 0.000000 752.224716
A-6 800.585898 48.361182 9.872665 58.233847 0.000000 752.224716
A-7 88.042000 5.318000 544.728000 550.046000 0.000000 82.724000
R-I 0.000000 0.000000 24.700000 24.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 848.751563 0.781953 11.423357 12.205310 0.000000 847.969609
B 653.122801 0.000000 3.015299 3.015299 0.000000 652.521079
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,519.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,237.64
SUBSERVICER ADVANCES THIS MONTH 27,182.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,090,396.86
(B) TWO MONTHLY PAYMENTS: 1 226,082.98
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,120,582.07
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 798,116.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,998,211.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 14,518.40
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 794,175.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.20646620 % 14.31617100 % 24.47736330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.73925120 % 14.85762420 % 25.40312460 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0653 %
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 9.50077235
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.63
POOL TRADING FACTOR: 12.84332457
................................................................................
Run: 08/29/96 09:24:03 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-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TA6 67,550,000.00 0.00 5.700000 % 0.00
A-2 760920TB4 59,269,000.00 0.00 6.250000 % 0.00
A-3 760920TC2 34,651,000.00 0.00 6.500000 % 0.00
A-4 760920TF5 53,858,000.00 0.00 6.900000 % 0.00
A-5 760920TG3 51,354,000.00 0.00 7.350000 % 0.00
A-6 760920TH1 53,342,000.00 0.00 7.800000 % 0.00
A-7 760920TM0 22,300,000.00 0.00 8.000000 % 0.00
A-8 760920TN8 18,168,000.00 5,723,069.71 8.000000 % 639,414.46
A-9 760920TP3 6,191,000.00 6,191,000.00 8.000000 % 0.00
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 0.00
A-11 760920TD0 30,157,000.00 0.00 6.800000 % 0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 % 0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 % 0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 % 0.00
A-15 760920SX7 17,599,000.00 3,865,062.56 8.000000 % 76,501.73
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 714.21 8.000000 % 14.14
A-18 760920UR7 0.00 0.00 0.165505 % 0.00
R-I 760920TR9 38,000.00 4,626.69 8.000000 % 0.00
R-II 760920TS7 702,000.00 952,376.82 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,041,630.04 8.000000 % 10,067.62
B 27,060,001.70 23,544,703.84 8.000000 % 21,367.77
- -------------------------------------------------------------------------------
541,188,443.70 70,434,625.87 747,365.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 38,079.59 677,494.05 0.00 0.00 5,083,655.25
A-9 41,193.06 41,193.06 0.00 0.00 6,191,000.00
A-10 127,161.79 127,161.79 0.00 0.00 19,111,442.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 25,716.96 102,218.69 0.00 0.00 3,788,560.83
A-16 29,292.20 29,292.20 0.00 0.00 0.00
A-17 4.75 18.89 0.00 0.00 700.07
A-18 9,696.01 9,696.01 0.00 0.00 0.00
R-I 0.00 0.00 30.84 0.00 4,657.53
R-II 0.00 0.00 6,349.18 0.00 958,726.00
M 73,471.52 83,539.14 0.00 0.00 11,031,562.42
B 156,667.56 178,035.33 0.00 0.00 23,523,236.09
- -------------------------------------------------------------------------------
501,283.44 1,248,649.16 6,380.02 0.00 69,693,540.19
===============================================================================
Run: 08/29/96 09:24:03
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-8 315.008240 35.194543 2.095970 37.290513 0.000000 279.813697
A-9 1000.000000 0.000000 6.653701 6.653701 0.000000 1000.000000
A-10 1000.000000 0.000000 6.653699 6.653699 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-15 219.618306 4.346936 1.461274 5.808210 0.000000 215.271369
A-17 71.421000 1.414000 0.475000 1.889000 0.000000 70.007000
R-I 121.755000 0.000000 0.000000 0.000000 0.811579 122.566579
R-II 1356.662137 0.000000 0.000000 0.000000 9.044416 1365.706553
M 906.761110 0.826773 6.033631 6.860404 0.000000 905.934337
B 870.092475 0.789644 5.789635 6.579279 0.000000 869.299136
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,844.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,380.58
SUBSERVICER ADVANCES THIS MONTH 28,543.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,021,758.93
(B) TWO MONTHLY PAYMENTS: 2 450,488.16
(C) THREE OR MORE MONTHLY PAYMENTS: 1 221,616.82
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 856,686.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,693,540.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 264
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 676,864.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 50.89583650 % 15.67642300 % 33.42774030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 50.41893640 % 15.82867277 % 33.75239090 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1658 %
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 9.14691126
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.48
POOL TRADING FACTOR: 12.87786925
................................................................................
Run: 08/29/96 09:24:05 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-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 4,445,142.95 7.500000 % 164,118.11
A-5 760920UP1 8,110,000.00 5,356,628.43 7.500000 % 197,770.86
A-6 760920UQ9 74,560,000.00 2,483,467.67 7.500000 % 91,691.54
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 0.393305 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 6,909,265.51 7.500000 % 36,145.39
- -------------------------------------------------------------------------------
176,318,168.76 19,194,504.56 489,725.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 27,290.27 191,408.38 0.00 0.00 4,281,024.84
A-5 32,886.20 230,657.06 0.00 0.00 5,158,857.57
A-6 15,246.87 106,938.41 0.00 0.00 2,391,776.13
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 7,856.12 7,856.12 0.00 0.00 0.00
A-10 6,179.70 6,179.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 42,418.38 78,563.77 0.00 0.00 6,873,120.12
- -------------------------------------------------------------------------------
131,877.54 621,603.44 0.00 0.00 18,704,778.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 296.342863 10.941207 1.819352 12.760559 0.000000 285.401656
A-5 660.496724 24.386049 4.055018 28.441067 0.000000 636.110675
A-6 33.308311 1.229769 0.204491 1.434260 0.000000 32.078543
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 783.712752 4.099944 4.811485 8.911429 0.000000 779.612808
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,730.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,989.25
SUBSERVICER ADVANCES THIS MONTH 4,099.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 332,029.33
(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 18,704,778.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 389,311.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.00393930 % 35.99606070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.25473700 % 36.74526300 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3927 %
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 8.88267893
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.29
POOL TRADING FACTOR: 10.60853728
................................................................................
Run: 08/29/96 09:24:06 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-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 8,815,761.97 8.081493 % 58,728.07
R 100.00 0.00 8.081493 % 0.00
B 5,302,117.23 4,276,237.54 8.081493 % 23,254.99
- -------------------------------------------------------------------------------
106,042,332.23 13,091,999.51 81,983.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 59,320.99 118,049.06 0.00 0.00 8,757,033.90
R 0.00 0.00 0.00 0.00 0.00
B 28,774.68 52,029.67 0.00 0.00 4,252,982.55
- -------------------------------------------------------------------------------
88,095.67 170,078.73 0.00 0.00 13,010,016.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 87.509945 0.582966 0.588852 1.171818 0.000000 86.926979
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 806.515087 4.385982 5.427016 9.812998 0.000000 802.129105
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,661.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,437.14
SUBSERVICER ADVANCES THIS MONTH 4,399.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,816.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 187,243.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,010,016.45
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 10,786.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.33701730 % 32.66298270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.30993720 % 32.69006280 %
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 8.63407855
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.23
POOL TRADING FACTOR: 12.26870079
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 08/29/96 09:24:08 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-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 11,286,000.00 647,633.01 7.500000 % 41,368.55
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 0.449934 % 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 4,485,482.98 7.500000 % 22,582.76
- -------------------------------------------------------------------------------
116,500,312.92 12,101,115.99 63,951.31
===============================================================================
_______________________________________________________________________________
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 4,046.72 45,415.27 0.00 0.00 606,264.46
A-5 43,539.34 43,539.34 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 5,040.90 5,040.90 0.00 0.00 0.00
A-12 4,536.14 4,536.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 28,027.39 50,610.15 0.00 0.00 4,462,900.22
- -------------------------------------------------------------------------------
85,190.49 149,141.80 0.00 0.00 12,037,164.68
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 57.383751 3.665475 0.358561 4.024036 0.000000 53.718276
A-5 1000.000000 0.000000 6.248470 6.248470 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 769.998632 3.876657 4.811314 8.687971 0.000000 766.121972
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,423.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,281.37
SUBSERVICER ADVANCES THIS MONTH 6,363.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 223,860.16
(B) TWO MONTHLY PAYMENTS: 1 83,084.93
(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 12,037,164.68
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 3,026.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.93331140 % 37.06668860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.92399130 % 37.07600870 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4500 %
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 8.91458385
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.22
POOL TRADING FACTOR: 10.33230244
................................................................................
Run: 08/29/96 09:24:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,610,681.88 7.500000 % 1,113,475.04
A-9 760920VV7 30,371,000.00 30,371,000.00 5.673000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.980820 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.148094 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,103,890.62 7.500000 % 108,428.79
B 22,976,027.86 20,072,060.78 7.500000 % 0.00
- -------------------------------------------------------------------------------
459,500,240.86 76,281,633.28 1,221,903.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 41,165.10 1,154,640.14 0.00 0.00 5,497,206.84
A-9 143,051.86 143,051.86 0.00 0.00 30,371,000.00
A-10 109,112.85 109,112.85 0.00 0.00 10,124,000.00
A-11 63,334.69 63,334.69 0.00 0.00 0.00
A-12 9,379.48 9,379.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,690.46 165,119.25 0.00 0.00 8,995,461.83
B 41,528.77 41,528.77 0.00 0.00 19,832,999.33
- -------------------------------------------------------------------------------
464,263.21 1,686,167.04 0.00 0.00 74,820,668.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-8 202.260491 34.067894 1.259488 35.327382 0.000000 168.192597
A-9 1000.000000 0.000000 4.710147 4.710147 0.000000 1000.000000
A-10 1000.000000 0.000000 10.777642 10.777642 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 880.520657 10.487142 5.483053 15.970195 0.000000 870.033515
B 873.608828 0.000000 1.807483 1.807483 0.000000 863.204008
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,336.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,882.14
SUBSERVICER ADVANCES THIS MONTH 61,903.54
MASTER SERVICER ADVANCES THIS MONTH 2,801.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,788,749.15
(B) TWO MONTHLY PAYMENTS: 3 641,585.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,275,945.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,820,668.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 282
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 337,529.17
REMAINING SUBCLASS INTEREST SHORTFALL 83,461.10
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 552,438.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.75232470 % 11.93457700 % 26.31309780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.46992280 % 12.02269650 % 26.50738070 %
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 9.16275126
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.96
POOL TRADING FACTOR: 16.28305305
................................................................................
Run: 08/29/96 09:24:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,409,084.54 8.500000 % 445,256.59
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 3,787,049.95 8.500000 % 49,473.48
A-6 760920WW4 0.00 0.00 0.126683 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,619,742.36 8.500000 % 33,540.13
B 15,364,881.77 12,885,411.83 8.500000 % 0.00
- -------------------------------------------------------------------------------
323,459,981.77 57,375,288.68 528,270.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 17,014.87 462,271.46 0.00 0.00 1,963,827.95
A-4 223,706.97 223,706.97 0.00 0.00 31,674,000.00
A-5 26,747.16 76,220.64 0.00 0.00 3,737,576.47
A-6 6,039.49 6,039.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,753.88 80,294.01 0.00 0.00 6,586,202.23
B 83,386.13 83,386.13 0.00 0.00 12,820,125.55
- -------------------------------------------------------------------------------
403,648.50 931,918.70 0.00 0.00 56,781,732.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 42.425411 7.841233 0.299642 8.140875 0.000000 34.584178
A-4 1000.000000 0.000000 7.062795 7.062795 0.000000 1000.000000
A-5 125.890897 1.644621 0.889142 2.533763 0.000000 124.246276
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 909.555147 4.608427 6.424001 11.032428 0.000000 904.946720
B 838.627464 0.000000 5.427060 5.427060 0.000000 834.378405
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,060.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,007.04
SUBSERVICER ADVANCES THIS MONTH 38,732.48
MASTER SERVICER ADVANCES THIS MONTH 5,222.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,048,997.86
(B) TWO MONTHLY PAYMENTS: 3 1,656,709.65
(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 56,781,732.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 216
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 643,961.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 302,854.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.00425960 % 11.53761900 % 22.45812110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.82293810 % 11.59915694 % 22.57790500 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1241 %
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 9.06920061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.65
POOL TRADING FACTOR: 17.55448445
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/29/96 09:24:12 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-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 31,700,378.12 7.657566 % 810,519.48
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.657566 % 0.00
B 7,295,556.68 5,373,188.33 7.657566 % 0.00
- -------------------------------------------------------------------------------
108,082,314.68 37,073,566.45 810,519.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 199,735.19 1,010,254.67 0.00 0.00 30,889,858.64
S 4,575.68 4,575.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 177,882.90 5,229,160.38
- -------------------------------------------------------------------------------
204,310.87 1,014,830.35 0.00 177,882.90 36,119,019.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 314.529510 8.041932 1.981762 10.023694 0.000000 306.487577
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 736.501485 0.000000 0.000000 0.000000 0.000000 716.759613
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:12 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 10,173.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,967.71
SUBSERVICER ADVANCES THIS MONTH 8,836.09
MASTER SERVICER ADVANCES THIS MONTH 9,467.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 605,747.67
(B) TWO MONTHLY PAYMENTS: 1 226,677.63
(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 36,119,019.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
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 1,266,831.13
REMAINING SUBCLASS INTEREST SHORTFALL 33,854.95
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 538,429.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.50668620 % 14.49331380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.52241860 % 14.47758140 %
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 8.30202666
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.09
POOL TRADING FACTOR: 33.41806578
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1618
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/29/96 09:24:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,161,002.32 8.000000 % 369,638.00
A-6 760920WG9 5,000,000.00 7,029,235.99 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,243,361.67 8.000000 % 35,889.02
A-8 760920WJ3 0.00 0.00 0.176177 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,630,736.14 8.000000 % 4,679.64
B 10,363,398.83 9,777,947.43 8.000000 % 9,881.22
- -------------------------------------------------------------------------------
218,151,398.83 46,842,283.55 420,087.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 147,032.17 516,670.17 0.00 0.00 21,791,364.32
A-6 0.00 0.00 46,637.05 0.00 7,075,873.04
A-7 21,518.81 57,407.83 0.00 0.00 3,207,472.65
A-8 6,844.17 6,844.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,723.66 35,403.30 0.00 0.00 4,626,056.50
B 64,874.01 74,755.23 0.00 0.00 9,768,066.21
- -------------------------------------------------------------------------------
270,992.82 691,080.70 46,637.05 0.00 46,468,832.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 890.933964 14.860476 5.911102 20.771578 0.000000 876.073487
A-6 1405.847198 0.000000 0.000000 0.000000 9.327410 1415.174608
A-7 159.866013 1.768977 1.060667 2.829644 0.000000 158.097035
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 943.507771 0.953472 6.259914 7.213386 0.000000 942.554299
B 943.507781 0.953474 6.259915 7.213389 0.000000 942.554308
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,902.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,930.68
SUBSERVICER ADVANCES THIS MONTH 12,600.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 740,160.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 885,471.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,468,832.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,113.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.24000610 % 9.88580400 % 20.87419030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.02413540 % 9.95518120 % 21.02068340 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1757 %
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 8.68482774
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.35
POOL TRADING FACTOR: 21.30118485
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/29/96 09:24:14 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-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4060
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WM6 17,396,000.00 0.00 8.000000 % 0.00
A-2 760920WN4 42,597,000.00 4,954,346.94 8.000000 % 536,756.74
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 0.182574 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,828,150.29 8.000000 % 31,053.96
- -------------------------------------------------------------------------------
139,954,768.28 22,282,497.23 567,810.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 32,543.06 569,299.80 0.00 0.00 4,417,590.20
A-3 75,538.75 75,538.75 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 3,340.29 3,340.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 38,282.70 69,336.66 0.00 0.00 5,797,096.33
- -------------------------------------------------------------------------------
149,704.80 717,515.50 0.00 0.00 21,714,686.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 116.307415 12.600811 0.763975 13.364786 0.000000 103.706604
A-3 1000.000000 0.000000 6.568587 6.568587 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 793.197252 4.226368 5.210185 9.436553 0.000000 788.970883
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,473.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,579.92
SUBSERVICER ADVANCES THIS MONTH 7,455.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 289,434.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 357,789.24
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,714,686.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 449,083.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.84426790 % 26.15573210 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.30333860 % 26.69666140 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1816 %
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 8.65882912
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.42
POOL TRADING FACTOR: 15.51550318
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 08/29/96 09:24:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XG8 119,002,000.00 0.00 8.500000 % 0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 % 0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 % 0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 % 0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 % 0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 % 0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 % 0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 % 0.00
A-9 760920XU7 38,830,000.00 26,342,924.50 8.500000 % 274,893.60
A-10 760920XQ6 6,395,000.00 4,338,475.46 8.500000 % 45,272.85
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 0.183498 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,470,045.62 8.500000 % 64,407.14
B 15,395,727.87 13,178,872.75 8.500000 % 60,604.12
- -------------------------------------------------------------------------------
324,107,827.87 50,330,318.33 445,177.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-9 186,541.17 461,434.77 0.00 0.00 26,068,030.90
A-10 30,721.89 75,994.74 0.00 0.00 4,293,202.61
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 7,694.00 7,694.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,816.09 110,223.23 0.00 0.00 6,405,638.48
B 93,323.04 153,927.16 0.00 70,587.17 13,047,681.44
- -------------------------------------------------------------------------------
364,096.19 809,273.90 0.00 70,587.17 49,814,553.43
===============================================================================
Run: 08/29/96 09:24:15
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-9 678.416804 7.079413 4.804048 11.883461 0.000000 671.337391
A-10 678.416804 7.079413 4.804048 11.883461 0.000000 671.337391
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 887.279981 8.832575 6.283062 15.115637 0.000000 878.447405
B 856.008424 3.936424 6.061621 9.998045 0.000000 847.487144
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:16 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 14,051.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,247.13
SUBSERVICER ADVANCES THIS MONTH 24,846.05
MASTER SERVICER ADVANCES THIS MONTH 4,348.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,282,713.05
(B) TWO MONTHLY PAYMENTS: 1 484,260.37
(C) THREE OR MORE MONTHLY PAYMENTS: 1 301,167.54
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,002,063.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,814,553.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 194
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 524,596.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,743.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.96007530 % 12.85516500 % 26.18475940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.94852090 % 12.85897000 % 26.19250910 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1829 %
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 9.14870392
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.73
POOL TRADING FACTOR: 15.36974709
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/29/96 09:24:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,598,057.81 7.899239 % 450,077.54
R 760920XF0 100.00 0.00 7.899239 % 0.00
B 5,010,927.54 4,125,096.75 7.899239 % 20,560.09
- -------------------------------------------------------------------------------
105,493,196.54 14,723,154.56 470,637.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 68,782.70 518,860.24 0.00 0.00 10,147,980.27
R 0.00 0.00 0.00 0.00 0.00
B 26,772.39 47,332.48 0.00 0.00 4,104,536.66
- -------------------------------------------------------------------------------
95,555.09 566,192.72 0.00 0.00 14,252,516.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 105.472025 4.479178 0.684526 5.163704 0.000000 100.992847
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 823.220196 4.103051 5.342801 9.445852 0.000000 819.117145
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,553.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,530.20
SUBSERVICER ADVANCES THIS MONTH 7,079.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 168,324.33
(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 14,252,516.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 397,255.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.98224920 % 28.01775080 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.20132060 % 28.79867940 %
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 8.31752823
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.04
POOL TRADING FACTOR: 13.51036597
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3165
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920XX1 149,986,318.83 29,958,499.35 8.3848 722,911.07
- --------------------------------------------------------------------------------
149,986,318.83 29,958,499.35 722,911.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
206,982.26 0.00 929,893.33 0.00 29,235,588.28
206,982.26 0.00 929,893.33 0.00 29,235,588.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
199.741547 4.819847 1.380008 0.000000 6.199855 194.921700
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,121.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,383.17
SUBSERVICER ADVANCES THIS MONTH 5,238.82
MASTER SERVICER ADVANCES THIS MONTH 8,011.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 222,240.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 405,207.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,235,588.28
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 28,260,537.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
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 1,000,038.74
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 437,060.08
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,986.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 254,637.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,227.70
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 8.9420%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3684%
POOL TRADING FACTOR 0.194921700
................................................................................
Run: 08/29/96 09:24:18 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-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 21,343,000.39 8.438884 % 1,592,927.39
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.438884 % 0.00
B 6,546,994.01 3,934,279.25 8.438884 % 23,900.89
- -------------------------------------------------------------------------------
93,528,473.01 25,277,279.64 1,616,828.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 145,989.53 1,738,916.92 0.00 0.00 19,750,073.00
S 3,073.29 3,073.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 26,911.09 50,811.98 0.00 44,121.04 3,866,257.31
- -------------------------------------------------------------------------------
175,973.91 1,792,802.19 0.00 44,121.04 23,616,330.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 245.374362 18.313430 1.678400 19.991830 0.000000 227.060932
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 600.929105 3.650666 4.110451 7.761117 0.000000 590.539308
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,589.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,836.60
SUBSERVICER ADVANCES THIS MONTH 25,342.21
MASTER SERVICER ADVANCES THIS MONTH 8,762.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,385,650.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,411.98
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,594,114.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,616,330.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
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 1,063,318.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,223,916.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.43551160 % 15.56448840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.62888200 % 16.37111800 %
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 9.13680903
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.03
POOL TRADING FACTOR: 25.25041792
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1087
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/29/96 09:24:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,895,733.59 8.000000 % 48,878.16
A-6 760920ZF8 6,450,000.00 5,025,496.35 8.000000 % 63,052.82
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,947,866.80 8.000000 % 24,439.08
A-9 760920ZJ0 9,350,000.00 233,744.02 8.000000 % 2,932.69
A-10 760920ZC5 60,000,000.00 5,316,858.39 8.000000 % 66,708.42
A-11 760920ZD3 15,000,000.00 1,329,214.58 8.000000 % 16,677.11
A-12 760920ZB7 0.00 0.00 0.235722 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,705,263.50 8.000000 % 35,816.49
- -------------------------------------------------------------------------------
208,639,599.90 24,454,177.23 258,504.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 25,907.87 74,786.03 0.00 0.00 3,846,855.43
A-6 33,421.14 96,473.96 0.00 0.00 4,962,443.53
A-7 0.00 0.00 0.00 0.00 0.00
A-8 12,953.93 37,393.01 0.00 0.00 1,923,427.72
A-9 1,554.47 4,487.16 0.00 0.00 230,811.33
A-10 35,358.79 102,067.21 0.00 0.00 5,250,149.97
A-11 8,839.70 25,516.81 0.00 0.00 1,312,537.47
A-12 4,791.87 4,791.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 44,592.13 80,408.62 0.00 0.00 6,669,447.01
- -------------------------------------------------------------------------------
167,419.90 425,924.67 0.00 0.00 24,195,672.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 198.761918 2.493784 1.321830 3.815614 0.000000 196.268134
A-6 779.146721 9.775631 5.181572 14.957203 0.000000 769.371090
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 194.786680 2.443908 1.295393 3.739301 0.000000 192.342772
A-9 24.999360 0.313657 0.166253 0.479910 0.000000 24.685704
A-10 88.614307 1.111807 0.589313 1.701120 0.000000 87.502500
A-11 88.614305 1.111807 0.589313 1.701120 0.000000 87.502498
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 803.448953 4.291662 5.343190 9.634852 0.000000 799.157291
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,276.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,821.16
SUBSERVICER ADVANCES THIS MONTH 2,195.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 185,504.10
(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 24,195,672.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 127,881.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.58029400 % 27.41970600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.43537240 % 27.56462760 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2336 %
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 8.66669232
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.29
POOL TRADING FACTOR: 11.59687445
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: 08/29/96 09:24:20 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-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 1,281,799.45 8.250000 % 173,023.41
A-8 760920YK8 20,625,000.00 20,625,000.00 6.073000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 18.512999 % 0.00
A-10 760920XZ6 23,595,000.00 2,296,191.25 7.270000 % 15,116.73
A-11 760920YA0 6,435,000.00 626,233.96 11.843331 % 4,122.74
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.222190 % 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 6,209,292.30 8.750000 % 39,310.17
B 15,327,940.64 12,622,235.17 8.750000 % 27,264.41
- -------------------------------------------------------------------------------
322,682,743.64 48,035,752.13 258,837.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 8,811.01 181,834.42 0.00 0.00 1,108,776.04
A-8 104,363.59 104,363.59 0.00 0.00 20,625,000.00
A-9 67,484.90 67,484.90 0.00 0.00 4,375,000.00
A-10 13,908.94 29,025.67 0.00 0.00 2,281,074.52
A-11 6,179.63 10,302.37 0.00 0.00 622,111.22
A-12 12,166.55 12,166.55 0.00 0.00 0.00
A-13 8,892.85 8,892.85 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 45,269.11 84,579.28 0.00 0.00 6,169,982.13
B 92,022.94 119,287.35 0.00 0.00 12,542,325.56
- -------------------------------------------------------------------------------
359,099.52 617,936.98 0.00 0.00 47,724,269.47
===============================================================================
Run: 08/29/96 09:24:20
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 42.726648 5.767447 0.293700 6.061147 0.000000 36.959201
A-8 1000.000000 0.000000 5.060053 5.060053 0.000000 1000.000000
A-9 1000.000000 0.000000 15.425120 15.425120 0.000000 1000.000000
A-10 97.316857 0.640675 0.589487 1.230162 0.000000 96.676182
A-11 97.316855 0.640674 0.960315 1.600989 0.000000 96.676180
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 855.203390 5.414174 6.234897 11.649071 0.000000 849.789216
B 823.478866 1.778739 6.003608 7.782347 0.000000 818.265536
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,429.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,908.19
SUBSERVICER ADVANCES THIS MONTH 40,494.09
MASTER SERVICER ADVANCES THIS MONTH 9,767.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,528,525.29
(B) TWO MONTHLY PAYMENTS: 2 659,421.89
(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 47,724,269.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
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 1,182,881.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,375.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.79685100 % 12.92639800 % 26.27675140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.79079280 % 12.92839513 % 26.28081200 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2234 %
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 9.42253127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.70
POOL TRADING FACTOR: 14.78984247
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YR3 32,200,599.87 6,212,994.41 8.0000 5,415.12
S 760920YS1 0.00 0.00 0.6000 0.00
- --------------------------------------------------------------------------------
32,200,599.87 6,212,994.41 5,415.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 41,418.86 0.00 46,833.98 0.00 6,207,579.29
S 3,106.42 0.00 3,106.42 0.00 0.00
44,525.28 0.00 49,940.40 0.00 6,207,579.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 192.946543 0.168168 1.286276 0.000000 1.454444 192.778374
S 0.000000 0.000000 0.096471 0.000000 0.096471 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,893.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 624.87
SUBSERVICER ADVANCES THIS MONTH 6,494.74
MASTER SERVICER ADVANCES THIS MONTH 2,018.37
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 6,207,579.29
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,989,051.38
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 225,444.68
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 160.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,254.43
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 0.192778374
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3167
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YT9 63,951,716.07 7,539,601.66 7.5770 295,020.52
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 7,539,601.66 295,020.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 47,166.97 0.00 342,187.49 0.00 7,244,581.14
S 1,556.25 0.00 1,556.25 0.00 0.00
48,723.22 0.00 343,743.74 0.00 7,244,581.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 117.895220 4.613176 0.737540 0.000000 5.350716 113.282044
S 0.000000 0.000000 0.024335 0.000000 0.024335 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,459.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 778.64
SUBSERVICER ADVANCES THIS MONTH 2,120.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 278,713.45
(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 7,244,581.14
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,250,747.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 287,817.44
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 7,103.08
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 8.3507%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5801%
POOL TRADING FACTOR 0.113282044
................................................................................
Run: 08/29/96 11:13:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YV4 75,606,730.04 12,619,713.64 7.7201 635,139.18
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 12,619,713.64 635,139.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 81,132.25 0.00 716,271.43 0.00 11,984,574.46
S 2,627.31 0.00 2,627.31 0.00 0.00
83,759.56 0.00 718,898.74 0.00 11,984,574.46
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 166.912570 8.400564 1.073082 0.000000 9.473646 158.512006
S 0.000000 0.000000 0.034750 0.000000 0.034750 0.000000
Determination Date 20-August-1996
Distribution Date 26-August-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/29/96 11:13:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,629.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,315.93
SUBSERVICER ADVANCES THIS MONTH 1,763.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 238,495.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,984,574.46
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,996,212.31
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 623,582.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 339.07
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,217.23
FSA GUARANTY INSURANCE POLICY 12,572,901.49
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,791,111.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4375%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7315%
POOL TRADING FACTOR 0.158512006
................................................................................
Run: 08/29/96 09:24:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4066
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920A57 23,863,000.00 0.00 7.400000 % 0.00
A-2 760920A73 38,374,000.00 0.00 7.450000 % 0.00
A-3 760920A99 23,218,000.00 0.00 7.750000 % 0.00
A-4 760920B49 9,500,000.00 7,515,838.64 7.950000 % 284,378.41
A-5 760920B31 41,703.00 375.78 1008.000000 % 14.22
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 0.381279 % 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 5,927,828.21 8.000000 % 30,201.61
- -------------------------------------------------------------------------------
157,858,019.23 18,932,042.63 314,594.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 49,424.10 333,802.51 0.00 0.00 7,231,460.23
A-5 313.32 327.54 0.00 0.00 361.56
A-6 36,316.02 36,316.02 0.00 0.00 5,488,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,970.82 5,970.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 39,226.53 69,428.14 0.00 0.00 5,897,626.60
- -------------------------------------------------------------------------------
131,250.79 445,845.03 0.00 0.00 18,617,448.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 791.140909 29.934569 5.202537 35.137106 0.000000 761.206340
A-5 9.010863 0.340983 7.513129 7.854112 0.000000 8.669880
A-6 1000.000000 0.000000 6.617351 6.617351 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 834.453105 4.251446 5.521868 9.773314 0.000000 830.201661
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:23 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 5,089.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,984.00
SUBSERVICER ADVANCES THIS MONTH 9,736.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 840,285.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,617,448.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 218,137.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.68891370 % 31.31108630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.32204670 % 31.67795330 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3830 %
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 8.83224651
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.75
POOL TRADING FACTOR: 11.79379323
................................................................................
Run: 08/29/96 09:24:23 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-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4067
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920ZP6 117,460,633.00 0.00 7.750000 % 0.00
A-2 760920ZQ4 60,098,010.00 0.00 0.000000 % 0.00
A-3 760920ZR2 241,357.00 0.00 0.000000 % 0.00
A-4 760920ZS0 37,500,000.00 0.00 8.500000 % 0.00
A-5 760920ZT8 15,800,000.00 0.00 8.500000 % 0.00
A-6 760920ZU5 33,700,000.00 16,800,225.84 8.500000 % 772,146.99
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 0.180650 % 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 5,918,079.40 8.500000 % 110,593.95
B 12,805,385.16 11,503,066.32 8.500000 % 0.00
- -------------------------------------------------------------------------------
320,111,585.16 43,325,371.56 882,740.94
===============================================================================
_______________________________________________________________________________
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-6 118,524.27 890,671.26 0.00 0.00 16,028,078.85
A-7 64,228.01 64,228.01 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 6,496.12 6,496.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,751.59 152,345.54 0.00 0.00 5,807,485.45
B 0.00 0.00 0.00 0.00 11,252,320.62
- -------------------------------------------------------------------------------
230,999.99 1,113,740.93 0.00 0.00 42,191,884.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 498.523022 22.912374 3.517041 26.429415 0.000000 475.610648
A-7 1000.000000 0.000000 7.054922 7.054922 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 924.411028 17.274906 6.521648 23.796554 0.000000 907.136122
B 898.299128 0.000000 0.000000 0.000000 0.000000 878.717858
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,303.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,387.27
SUBSERVICER ADVANCES THIS MONTH 37,852.28
MASTER SERVICER ADVANCES THIS MONTH 5,163.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,466,770.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 568,404.97
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,649,332.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,191,884.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 158
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 652,339.63
REMAINING SUBCLASS INTEREST SHORTFALL 81,153.23
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 234,856.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.78996810 % 13.65961600 % 26.55041590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.56614380 % 13.76446077 % 26.66939540 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1719 %
BANKRUPTCY AMOUNT AVAILABLE 224,340.00
FRAUD AMOUNT AVAILABLE 421,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,553.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09744533
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.58
POOL TRADING FACTOR: 13.18036800
................................................................................
Run: 08/29/96 09:24:25 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-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 15,177,742.38 8.100000 % 1,989,735.45
A-6 760920D70 2,829,000.00 1,058,456.53 8.100000 % 42,234.92
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 6,405,543.47 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,476,526.92 8.100000 % 157,589.76
A-12 760920F37 10,000,000.00 992,198.31 8.100000 % 63,136.92
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.262697 % 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 7,897,028.40 8.500000 % 72,653.75
B 16,895,592.50 15,743,875.82 8.500000 % 0.00
- -------------------------------------------------------------------------------
375,449,692.50 58,378,371.83 2,325,350.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 100,074.36 2,089,809.81 0.00 0.00 13,188,006.93
A-6 6,978.93 49,213.85 0.00 0.00 1,016,221.61
A-7 16,681.54 16,681.54 0.00 0.00 2,530,000.00
A-8 40,200.53 40,200.53 0.00 0.00 6,097,000.00
A-9 0.00 0.00 42,234.92 0.00 6,447,778.39
A-10 0.00 0.00 0.00 0.00 0.00
A-11 16,328.97 173,918.73 0.00 0.00 2,318,937.16
A-12 6,542.06 69,678.98 0.00 0.00 929,061.39
A-13 11,310.69 11,310.69 0.00 0.00 0.00
A-14 12,483.56 12,483.56 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 54,640.32 127,294.07 0.00 0.00 7,824,374.65
B 82,112.70 82,112.70 0.00 171,666.50 15,599,029.99
- -------------------------------------------------------------------------------
347,353.66 2,672,704.46 42,234.92 171,666.50 55,950,410.12
===============================================================================
Run: 08/29/96 09:24:25
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-5 395.202249 51.809281 2.605764 54.415045 0.000000 343.392968
A-6 374.145115 14.929275 2.466925 17.396200 0.000000 359.215840
A-7 1000.000000 0.000000 6.593494 6.593494 0.000000 1000.000000
A-8 1000.000000 0.000000 6.593494 6.593494 0.000000 1000.000000
A-9 1381.994276 0.000000 0.000000 0.000000 9.112173 1391.106449
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 304.615857 19.383734 2.008483 21.392217 0.000000 285.232123
A-12 99.219831 6.313692 0.654206 6.967898 0.000000 92.906139
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 934.780824 8.600112 6.467841 15.067953 0.000000 926.180711
B 931.833306 0.000000 4.860009 4.860009 0.000000 923.260311
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,818.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,779.48
SUBSERVICER ADVANCES THIS MONTH 23,562.66
MASTER SERVICER ADVANCES THIS MONTH 11,323.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 560,236.87
(B) TWO MONTHLY PAYMENTS: 1 232,459.59
(C) THREE OR MORE MONTHLY PAYMENTS: 2 516,971.84
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,571,145.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,950,410.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 208
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 1,375,486.94
REMAINING SUBCLASS INTEREST SHORTFALL 26,820.70
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,890,872.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.50400210 % 13.52731900 % 26.96867920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.13541920 % 13.98448132 % 27.88009950 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2498 %
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 9.19125094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.52
POOL TRADING FACTOR: 14.90223890
................................................................................
Run: 08/29/96 09:24:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 40,872,743.48 6.846483 % 1,220,054.18
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.846483 % 0.00
B 7,968,810.12 2,816,561.93 6.846483 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 43,689,305.41 1,220,054.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 233,012.03 1,453,066.21 0.00 0.00 39,652,689.30
S 5,456.86 5,456.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 523,191.19 2,309,427.73
- -------------------------------------------------------------------------------
238,468.89 1,458,523.07 0.00 523,191.19 41,962,117.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 386.060922 11.523945 2.200900 13.724845 0.000000 374.536977
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 353.448242 0.000000 0.000000 0.000000 0.000000 289.808352
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,638.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,341.42
SUBSERVICER ADVANCES THIS MONTH 23,167.55
MASTER SERVICER ADVANCES THIS MONTH 10,201.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,364,799.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 686,625.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,271,550.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,962,117.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 145
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 1,530,456.09
REMAINING SUBCLASS INTEREST SHORTFALL 16,056.98
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 373,530.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.55320050 % 6.44679950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.49639840 % 5.50360160 %
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 7.50934557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.52
POOL TRADING FACTOR: 36.86056438
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1344
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/29/96 09:28:18 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-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 18,094,000.00 778,114.62 8.500000 % 41,685.62
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 3,661,879.00 828,642.76 0.107401 % 925.80
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 4,000,657.41 8.500000 % 3,801.31
B 10,804,782.23 9,917,292.04 8.500000 % 9,423.12
- -------------------------------------------------------------------------------
216,050,982.23 38,999,828.23 55,835.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,509.11 47,194.73 0.00 0.00 736,429.00
A-6 145,141.44 145,141.44 0.00 0.00 20,500,000.00
A-7 21,064.07 21,064.07 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 3,488.91 4,414.71 0.00 0.00 827,716.96
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 28,324.94 32,126.25 0.00 0.00 3,996,856.10
B 70,215.12 79,638.24 0.00 0.00 9,907,868.92
- -------------------------------------------------------------------------------
273,743.59 329,579.44 0.00 0.00 38,943,992.38
===============================================================================
_______________________________________________________________________________
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 43.004013 2.303837 0.304472 2.608309 0.000000 40.700177
A-6 1000.000000 0.000000 7.080070 7.080070 0.000000 1000.000000
A-7 1000.000000 0.000000 7.080071 7.080071 0.000000 1000.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 226.288952 0.252821 0.952765 1.205586 0.000000 226.036131
R-I 0.000000 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 926.078104 0.879933 6.556699 7.436632 0.000000 925.198171
B 917.861353 0.872124 6.498523 7.370647 0.000000 916.989228
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,577.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,096.54
SUBSERVICER ADVANCES THIS MONTH 18,169.90
MASTER SERVICER ADVANCES THIS MONTH 5,975.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 937,768.88
(B) TWO MONTHLY PAYMENTS: 1 263,985.87
(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 38,943,992.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 740,726.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,779.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.31279300 % 10.25814100 % 25.42906600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.29558410 % 10.26308772 % 25.44132820 %
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 8.85261400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.70
POOL TRADING FACTOR: 18.02537159
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 08/29/96 09:24:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,142,652.65 8.000000 % 301,574.02
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,140,356.94 8.000000 % 42,234.64
A-9 760920K31 37,500,000.00 4,448,726.63 8.000000 % 164,764.53
A-10 760920J74 17,000,000.00 6,658,260.86 8.000000 % 246,597.59
A-11 760920J66 0.00 0.00 0.340617 % 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 6,934,120.04 8.000000 % 33,753.59
- -------------------------------------------------------------------------------
183,771,178.70 27,324,117.12 788,924.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 53,485.18 355,059.20 0.00 0.00 7,841,078.63
A-7 0.00 0.00 0.00 0.00 0.00
A-8 7,490.46 49,725.10 0.00 0.00 1,098,122.30
A-9 29,221.55 193,986.08 0.00 0.00 4,283,962.10
A-10 43,734.92 290,332.51 0.00 0.00 6,411,663.27
A-11 7,641.69 7,641.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 45,546.90 79,300.49 0.00 0.00 6,900,366.45
- -------------------------------------------------------------------------------
187,120.70 976,045.07 0.00 0.00 26,535,192.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-6 741.454439 27.460756 4.870259 32.331015 0.000000 713.993683
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 114.035694 4.223464 0.749046 4.972510 0.000000 109.812230
A-9 118.632710 4.393721 0.779241 5.172962 0.000000 114.238989
A-10 391.662404 14.505741 2.572642 17.078383 0.000000 377.156663
R-I 0.000000 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 838.468912 4.081459 5.507500 9.588959 0.000000 834.387451
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,956.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,892.18
SUBSERVICER ADVANCES THIS MONTH 9,003.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 207,849.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 597,868.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,535,192.75
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 655,917.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.62271150 % 25.37728850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.99541610 % 26.00458390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3440 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 274,520.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,691,525.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.77972019
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.89
POOL TRADING FACTOR: 14.43925698
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,098,122.30 0.00
ENDING A-9 PRINCIPAL COMPONENT: 4,283,962.10 0.00
ENDING A-10 PRINCIPAL COMPONENT: 6,411,663.27 0.00
................................................................................
Run: 08/29/96 09:24:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,729,265.67 8.125000 % 783,476.46
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 10,441,728.51 8.125000 % 215,760.92
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.198487 % 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 8,838,803.97 8.500000 % 50,887.57
B 21,576,273.86 19,311,629.97 8.500000 % 0.00
- -------------------------------------------------------------------------------
431,506,263.86 76,508,428.12 1,050,124.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 58,841.18 842,317.64 0.00 0.00 7,945,789.21
A-9 196,740.21 196,740.21 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 70,384.34 286,145.26 0.00 0.00 10,225,967.59
A-12 15,044.57 15,044.57 0.00 0.00 0.00
A-13 12,598.60 12,598.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 62,329.36 113,216.93 0.00 0.00 8,787,916.40
B 122,391.94 122,391.94 0.00 124,972.33 19,200,447.27
- -------------------------------------------------------------------------------
538,330.20 1,588,455.15 0.00 124,972.33 75,347,120.47
===============================================================================
Run: 08/29/96 09:24:29
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-8 314.897214 28.262922 2.122621 30.385543 0.000000 286.634292
A-9 1000.000000 0.000000 6.740679 6.740679 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 356.969967 7.376190 2.406220 9.782410 0.000000 349.593778
R-I 0.000000 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 910.382543 5.241338 6.419823 11.661161 0.000000 905.141206
B 895.040084 0.000000 5.672523 5.672523 0.000000 889.887077
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,917.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,820.59
SUBSERVICER ADVANCES THIS MONTH 35,048.25
MASTER SERVICER ADVANCES THIS MONTH 10,274.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,451,370.25
(B) TWO MONTHLY PAYMENTS: 2 771,082.27
(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 75,347,120.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 283
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 1,234,513.94
REMAINING SUBCLASS INTEREST SHORTFALL 13,789.60
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 720,826.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.20610080 % 11.55271900 % 25.24117990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.85410310 % 11.66324120 % 25.48265570 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1996 %
BANKRUPTCY AMOUNT AVAILABLE 256,538.00
FRAUD AMOUNT AVAILABLE 747,229.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,729,144.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14433854
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.80
POOL TRADING FACTOR: 17.46141986
................................................................................
Run: 08/29/96 09:24:31 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-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 36,970,567.56 7.437639 % 2,105,586.49
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.437639 % 0.00
B 8,084,552.09 6,553,447.77 7.437639 % 6,403.77
- -------------------------------------------------------------------------------
134,742,525.09 43,524,015.33 2,111,990.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 225,435.35 2,331,021.84 0.00 0.00 34,864,981.07
S 5,352.43 5,352.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 39,960.95 46,364.72 0.00 0.00 6,547,044.00
- -------------------------------------------------------------------------------
270,748.73 2,382,738.99 0.00 0.00 41,412,025.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 291.893166 16.624205 1.779876 18.404081 0.000000 275.268961
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 810.613587 0.792101 4.942876 5.734977 0.000000 809.821488
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,614.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,759.97
SUBSERVICER ADVANCES THIS MONTH 24,244.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 2,156,201.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,096,562.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,412,025.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,069,460.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.94291550 % 15.05708450 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.19047610 % 15.80952390 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 432,604.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,913,238.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06513836
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.25
POOL TRADING FACTOR: 30.73419104
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1437
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/29/96 09:24:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,479,399.41 8.500000 % 21,815.47
A-11 760920T24 20,000,000.00 13,449,085.34 8.500000 % 198,322.49
A-12 760920P44 39,837,000.00 26,788,560.68 8.500000 % 395,028.65
A-13 760920P77 4,598,000.00 6,375,639.24 8.500000 % 0.00
A-14 760920M62 2,400,000.00 622,360.77 8.500000 % 45,024.25
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 0.095371 % 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 % 4,161.39
B 17,878,726.36 15,468,887.82 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 84,050,736.63 664,352.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 10,447.40 32,262.87 0.00 0.00 1,457,583.94
A-11 94,976.34 293,298.83 0.00 0.00 13,250,762.85
A-12 189,178.62 584,207.27 0.00 0.00 26,393,532.03
A-13 0.00 0.00 45,024.24 0.00 6,420,663.48
A-14 4,395.06 49,419.31 0.00 0.00 577,336.52
A-15 26,129.09 26,129.09 0.00 0.00 3,700,000.00
A-16 28,247.67 28,247.67 0.00 0.00 4,000,000.00
A-17 30,380.37 30,380.37 0.00 0.00 4,302,000.00
A-18 6,659.77 6,659.77 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 181,067.50 185,228.89 0.00 0.00 7,860,641.98
B 0.00 0.00 0.00 0.00 15,452,600.95
- -------------------------------------------------------------------------------
571,481.82 1,235,834.07 45,024.24 0.00 83,415,121.75
===============================================================================
Run: 08/29/96 09:24:32
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-10 672.454277 9.916123 4.748818 14.664941 0.000000 662.538155
A-11 672.454267 9.916125 4.748817 14.664942 0.000000 662.538143
A-12 672.454268 9.916124 4.748817 14.664941 0.000000 662.538144
A-13 1386.611405 0.000000 0.000000 0.000000 9.792136 1396.403541
A-14 259.316988 18.760104 1.831275 20.591379 0.000000 240.556883
A-15 1000.000000 0.000000 7.061916 7.061916 0.000000 1000.000000
A-16 1000.000000 0.000000 7.061918 7.061918 0.000000 1000.000000
A-17 1000.000000 0.000000 7.061918 7.061918 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 0.491367 21.380033 21.871400 0.000000 928.166487
B 865.211957 0.000000 0.000000 0.000000 0.000000 864.300993
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,994.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,715.41
SUBSERVICER ADVANCES THIS MONTH 31,947.15
MASTER SERVICER ADVANCES THIS MONTH 6,688.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,037,992.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,914,254.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,415,121.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 301
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 847,688.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 561,957.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.23856430 % 9.35720900 % 18.40422640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.05153880 % 9.42352156 % 18.52493960 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0943 %
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 9.03947309
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.21
POOL TRADING FACTOR: 22.16218448
................................................................................
Run: 08/29/96 09:24:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 10,900,671.78 8.000000 % 282,299.96
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 0.193034 % 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 6,246,002.08 8.000000 % 30,925.81
- -------------------------------------------------------------------------------
157,499,405.19 30,167,673.86 313,225.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 72,445.83 354,745.79 0.00 0.00 10,618,371.82
A-8 86,537.52 86,537.52 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 4,837.76 4,837.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,510.89 72,436.70 0.00 0.00 6,215,076.27
- -------------------------------------------------------------------------------
205,332.00 518,557.77 0.00 0.00 29,854,448.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-7 661.288024 17.125695 4.394918 21.520613 0.000000 644.162328
A-8 1000.000000 0.000000 6.645996 6.645996 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 834.870178 4.133689 5.548543 9.682232 0.000000 830.736488
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,565.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,288.28
SUBSERVICER ADVANCES THIS MONTH 6,062.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 206,382.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,248.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,854,448.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 163,856.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.29571200 % 20.70428800 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.18207610 % 20.81792390 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1933 %
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 8.66038340
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.32
POOL TRADING FACTOR: 18.95527672
................................................................................
Run: 08/29/96 09:24:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,531,661.35 8.000000 % 942,215.54
A-9 760920S90 833,000.00 328,077.83 8.000000 % 87,528.22
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 0.269846 % 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 6,835,095.85 8.000000 % 6,597.80
B 16,432,384.46 15,215,779.18 8.000000 % 14,687.52
- -------------------------------------------------------------------------------
365,162,840.46 78,913,614.21 1,051,029.08
===============================================================================
_______________________________________________________________________________
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 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 23,299.98 965,515.52 0.00 0.00 2,589,445.81
A-9 2,164.48 89,692.70 0.00 0.00 240,549.61
A-10 312,719.36 312,719.36 0.00 0.00 47,400,000.00
A-11 36,965.54 36,965.54 0.00 0.00 5,603,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 17,561.19 17,561.19 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,094.24 51,692.04 0.00 0.00 6,828,498.05
B 100,385.41 115,072.93 0.00 0.00 15,201,091.66
- -------------------------------------------------------------------------------
538,190.20 1,589,219.28 0.00 0.00 77,862,585.13
===============================================================================
Run: 08/29/96 09:24:35
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-8 393.850937 105.075894 2.598414 107.674308 0.000000 288.775043
A-9 393.850936 105.075894 2.598415 107.674309 0.000000 288.775042
A-10 1000.000000 0.000000 6.597455 6.597455 0.000000 1000.000000
A-11 1000.000000 0.000000 6.597455 6.597455 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 935.897064 0.903405 6.174539 7.077944 0.000000 934.993659
B 925.962949 0.893815 6.108999 7.002814 0.000000 925.069134
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,362.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,229.69
SUBSERVICER ADVANCES THIS MONTH 20,744.17
MASTER SERVICER ADVANCES THIS MONTH 1,609.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,369,281.50
(B) TWO MONTHLY PAYMENTS: 1 378,773.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 931,298.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,862,585.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 298
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 210,022.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 974,855.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.05694450 % 8.66149100 % 19.28156420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.70709180 % 8.76993493 % 19.52297320 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2690 %
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 8.69309292
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.91
POOL TRADING FACTOR: 21.32270223
................................................................................
Run: 08/29/96 09:24:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4078
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920U22 110,015,514.00 21,616,645.72 7.211290 % 575,597.40
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.211290 % 0.00
B 6,095,852.88 4,721,520.97 7.211290 % 0.00
- -------------------------------------------------------------------------------
116,111,466.88 26,338,166.69 575,597.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 128,721.78 704,319.18 0.00 0.00 21,041,048.32
S 5,437.21 5,437.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 484,156.44 4,265,480.03
- -------------------------------------------------------------------------------
134,158.99 709,756.39 0.00 484,156.44 25,306,528.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 196.487249 5.231966 1.170033 6.401999 0.000000 191.255284
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 774.546411 0.000000 0.000000 0.000000 0.000000 699.734740
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,120.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,655.91
SPREAD 3,348.23
SUBSERVICER ADVANCES THIS MONTH 11,985.76
MASTER SERVICER ADVANCES THIS MONTH 1,626.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 406,728.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,232,802.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,306,528.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,701.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 257,704.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.07346390 % 17.92653610 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.14474440 % 16.85525560 %
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 8.16090329
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.74
POOL TRADING FACTOR: 21.79502941
................................................................................
Run: 08/29/96 09:24:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 0.00 6.500000 % 0.00
A-4 760920Z50 26,677,000.00 0.00 7.000000 % 0.00
A-5 760920Y85 11,517,000.00 0.00 7.000000 % 0.00
A-6 760920Y93 5,775,000.00 4,684,581.55 7.000000 % 547,390.71
A-7 760920Z68 25,900,000.00 33,845,183.30 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 6,153,550.90 7.000000 % 0.00
A-9 760920Z76 50,000.00 9,680.65 4623.730000 % 68.04
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 0.130978 % 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 6,053,590.87 8.000000 % 6,104.17
B 14,467,386.02 13,455,162.44 8.000000 % 13,567.59
- -------------------------------------------------------------------------------
321,497,464.02 100,047,749.71 567,130.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 27,304.86 574,695.57 0.00 0.00 4,137,190.84
A-7 0.00 0.00 197,430.24 0.00 34,042,613.54
A-8 0.00 0.00 35,895.71 0.00 6,189,446.61
A-9 37,270.74 37,338.78 0.00 0.00 9,612.61
A-10 133,459.78 133,459.78 0.00 0.00 20,035,000.00
A-11 105,322.31 105,322.31 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 10,915.08 10,915.08 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,339.01 46,443.18 0.00 0.00 6,047,486.70
B 89,660.53 103,228.12 0.00 0.00 13,441,594.85
- -------------------------------------------------------------------------------
444,272.31 1,011,402.82 233,325.95 0.00 99,713,945.15
===============================================================================
Run: 08/29/96 09:24:38
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
___________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 811.182952 94.786270 4.728114 99.514384 0.000000 716.396682
A-7 1306.763834 0.000000 0.000000 0.000000 7.622789 1314.386623
A-8 1306.763835 0.000000 0.000000 0.000000 7.622788 1314.386624
A-9 193.613000 1.360800 745.414800 746.775600 0.000000 192.252200
A-10 1000.000000 0.000000 6.661332 6.661332 0.000000 1000.000000
A-11 1000.000000 0.000000 6.661331 6.661331 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 941.331941 0.949197 6.272706 7.221903 0.000000 940.382744
B 930.034107 0.937808 6.197422 7.135230 0.000000 929.096302
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,744.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,535.86
SUBSERVICER ADVANCES THIS MONTH 19,350.52
MASTER SERVICER ADVANCES THIS MONTH 5,986.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,168,752.10
(B) TWO MONTHLY PAYMENTS: 2 335,033.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,041,362.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,713,945.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 379
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 779,027.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 232,920.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.50055760 % 6.05070200 % 13.44874070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.45500910 % 6.06483546 % 13.48015550 %
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 8.56754892
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.44
POOL TRADING FACTOR: 31.01546865
................................................................................
Run: 08/29/96 09:24:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920W95 32,264,000.00 0.00 5.800000 % 0.00
A-2 760920X29 47,118,000.00 0.00 6.250000 % 0.00
A-3 760920X45 29,970,000.00 1,578,698.04 7.000000 % 515,318.26
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 36,900,000.00 514,169.88 7.500000 % 167,835.22
A-8 760920Y51 15,000,000.00 5,834,055.67 7.500000 % 103,166.82
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 50,000.00 253.34 3123.270000 % 82.70
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.204248 % 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 9,853,832.75 7.500000 % 48,303.79
- -------------------------------------------------------------------------------
261,801,192.58 63,186,009.68 834,706.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 9,149.06 524,467.32 0.00 0.00 1,063,379.78
A-4 151,934.68 151,934.68 0.00 0.00 24,469,000.00
A-5 129,997.32 129,997.32 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 3,192.62 171,027.84 0.00 0.00 346,334.66
A-8 36,225.24 139,392.06 0.00 0.00 5,730,888.85
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-11 655.07 737.77 0.00 0.00 170.64
A-12 0.00 0.00 0.00 0.00 0.00
A-13 10,684.61 10,684.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 61,185.13 109,488.92 0.00 0.00 9,805,528.96
- -------------------------------------------------------------------------------
403,023.73 1,237,730.52 0.00 0.00 62,351,302.89
===============================================================================
Run: 08/29/96 09:24:40
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 52.675944 17.194470 0.305274 17.499744 0.000000 35.481474
A-4 1000.000000 0.000000 6.209272 6.209272 0.000000 1000.000000
A-5 1000.000000 0.000000 6.209272 6.209272 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 13.934143 4.548380 0.086521 4.634901 0.000000 9.385763
A-8 388.937045 6.877788 2.415016 9.292804 0.000000 382.059257
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 5.066800 1.654000 13.101400 14.755400 0.000000 3.412800
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 835.000334 4.093198 5.184744 9.277942 0.000000 830.907137
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,025.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,690.83
SUBSERVICER ADVANCES THIS MONTH 12,320.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 257,325.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 167,800.88
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 720,985.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,351,302.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 264
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 524,967.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.40504030 % 15.59495970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.27373850 % 15.72626150 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2032 %
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 8.11550477
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.14
POOL TRADING FACTOR: 23.81627917
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: 167,835.22 0.00 0.00
CLASS A-7 ENDING BAL: 346,334.66 0.00 0.00
CLASS A-8 PRIN DIST: 103,166.82 N/A 0.00
CLASS A-8 ENDING BAL: 5,730,888.85 N/A 0.00
................................................................................
Run: 08/29/96 09:24:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 26,123,000.00 775,400.18 7.750000 % 775,400.18
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 228,342.00
A-11 760920U55 2,522,000.00 156,613.72 7.750000 % 60,024.53
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 9,333,386.28 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 9,933,184.16 7.750000 % 111,525.98
A-17 760920W38 0.00 0.00 0.329790 % 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 8,065,342.44 7.750000 % 22,295.15
B 20,436,665.48 19,152,970.74 7.750000 % 28,474.49
- -------------------------------------------------------------------------------
430,245,573.48 126,550,897.52 1,226,062.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 4,986.72 780,386.90 0.00 0.00 0.00
A-10 422,533.85 650,875.85 0.00 0.00 65,472,658.00
A-11 1,007.20 61,031.73 0.00 0.00 96,589.19
A-12 15,917.13 15,917.13 0.00 0.00 2,475,000.00
A-13 70,472.69 70,472.69 0.00 0.00 10,958,000.00
A-14 0.00 0.00 60,024.53 0.00 9,393,410.81
A-15 0.00 0.00 0.00 0.00 0.00
A-16 63,881.92 175,407.90 0.00 0.00 9,821,658.18
A-17 34,633.07 34,633.07 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 51,869.53 74,164.68 0.00 0.00 8,043,047.29
B 123,175.89 151,650.38 0.00 24,470.38 19,100,025.88
- -------------------------------------------------------------------------------
788,478.00 2,014,540.33 60,024.53 24,470.38 125,360,389.35
===============================================================================
Run: 08/29/96 09:24:42
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 29.682662 29.682662 0.190894 29.873556 0.000000 0.000000
A-10 1000.000000 3.475472 6.431163 9.906635 0.000000 996.524528
A-11 62.099017 23.800369 0.399366 24.199735 0.000000 38.298648
A-12 1000.000000 0.000000 6.431164 6.431164 0.000000 1000.000000
A-13 1000.000000 0.000000 6.431164 6.431164 0.000000 1000.000000
A-14 1339.464162 0.000000 0.000000 0.000000 8.614313 1348.078475
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 608.203782 6.828679 3.911457 10.740136 0.000000 601.375103
R-I 0.000000 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 937.186691 2.590680 6.027200 8.617880 0.000000 934.596011
B 937.186683 1.393304 6.027200 7.420504 0.000000 934.596003
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:43 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 38,160.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,385.84
SUBSERVICER ADVANCES THIS MONTH 50,429.86
MASTER SERVICER ADVANCES THIS MONTH 7,585.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,274,711.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,224,481.54
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,040,177.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,360,389.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 459
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 984,272.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 840,681.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.49220060 % 6.37320100 % 15.13459890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.34796680 % 6.41593994 % 15.23609330 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3279 %
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 8.57119457
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.90
POOL TRADING FACTOR: 29.13693878
................................................................................
Run: 08/29/96 09:24:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 70,813,559.00 171,583.35 7.000000 % 171,583.35
A-4 7609203Q9 70,830,509.00 171,624.42 6.350000 % 171,624.42
A-5 7609203R7 355,932.00 862.43 726.350000 % 862.43
A-6 7609203S5 17,000,000.00 140,051.07 6.823529 % 140,051.07
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 374,123.12
A-8 7609204H8 36,700,000.00 23,724,714.87 8.000000 % 220,448.18
A-9 7609204J4 15,000,000.00 15,000,000.00 8.000000 % 123,881.83
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 0.171511 % 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 6,872,170.26 8.000000 % 28,252.25
B 15,322,642.27 13,425,211.71 8.000000 % 38,024.89
- -------------------------------------------------------------------------------
322,581,934.27 104,806,218.11 1,268,851.54
===============================================================================
_______________________________________________________________________________
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-3 997.21 172,580.56 0.00 0.00 0.00
A-4 904.83 172,529.25 0.00 0.00 0.00
A-5 520.09 1,382.52 0.00 0.00 0.00
A-6 793.43 140,844.50 0.00 0.00 0.00
A-7 78,376.38 452,499.50 0.00 0.00 11,425,876.88
A-8 157,581.11 378,029.29 0.00 0.00 23,504,266.69
A-9 99,630.98 223,512.81 0.00 0.00 14,876,118.17
A-10 212,546.09 212,546.09 0.00 0.00 32,000,000.00
A-11 9,963.10 9,963.10 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 14,924.19 14,924.19 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 45,645.41 73,897.66 0.00 0.00 6,843,918.01
B 89,171.12 127,196.01 0.00 0.00 13,370,019.18
- -------------------------------------------------------------------------------
711,053.95 1,979,905.49 0.00 0.00 103,520,198.93
===============================================================================
Run: 08/29/96 09:24:43
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 2.423030 2.423030 0.014082 2.437112 0.000000 0.000000
A-4 2.423030 2.423030 0.012775 2.435805 0.000000 0.000000
A-5 2.423019 2.423019 1.461206 3.884225 0.000000 0.000000
A-6 8.238298 8.238298 0.046672 8.284970 0.000000 0.000000
A-7 1000.000000 31.705349 6.642066 38.347415 0.000000 968.294651
A-8 646.449996 6.006762 4.293763 10.300525 0.000000 640.443234
A-9 1000.000000 8.258789 6.642065 14.900854 0.000000 991.741211
A-10 1000.000000 0.000000 6.642065 6.642065 0.000000 1000.000000
A-11 1000.000000 0.000000 6.642067 6.642067 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 946.698328 3.891981 6.288033 10.180014 0.000000 942.806347
B 876.168188 2.481614 5.819566 8.301180 0.000000 872.566163
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:44 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 27,174.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,954.75
SUBSERVICER ADVANCES THIS MONTH 55,424.39
MASTER SERVICER ADVANCES THIS MONTH 1,791.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,716,705.61
(B) TWO MONTHLY PAYMENTS: 1 668,507.42
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,206,330.30
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,553,532.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,520,198.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 398
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,910.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 855,149.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.63341820 % 6.55702500 % 12.80955650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.47343670 % 6.61119094 % 12.91537240 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1714 %
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 8.61147549
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.64
POOL TRADING FACTOR: 32.09113342
................................................................................
Run: 08/29/96 09:24:45 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-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 38,556,772.17 7.500000 % 758,882.64
A-7 7609203P1 15,000,000.00 13,017,727.16 7.500000 % 256,217.69
A-8 7609204B1 7,005,400.00 7,193,114.33 7.500000 % 25,621.77
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 14,321,150.69 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.277994 % 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 11,235,268.77 7.500000 % 26,983.08
B 16,042,796.83 15,134,556.40 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,807,906.83 169,996,589.52 1,067,705.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 240,640.62 999,523.26 0.00 0.00 37,797,889.53
A-7 81,246.26 337,463.95 0.00 0.00 12,761,509.47
A-8 34,961.79 60,583.56 9,931.89 0.00 7,177,424.45
A-9 190,593.84 190,593.84 0.00 0.00 30,538,000.00
A-10 249,648.10 249,648.10 0.00 0.00 40,000,000.00
A-11 0.00 0.00 89,381.20 0.00 14,410,531.89
A-12 39,326.30 39,326.30 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 70,121.59 97,104.67 0.00 0.00 11,208,285.69
B 80,159.56 80,159.56 0.00 50,646.06 15,098,208.60
- -------------------------------------------------------------------------------
986,698.06 2,054,403.24 99,313.09 50,646.06 168,991,849.63
===============================================================================
Run: 08/29/96 09:24:45
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-6 867.848478 17.081179 5.416418 22.497597 0.000000 850.767298
A-7 867.848477 17.081179 5.416417 22.497596 0.000000 850.767298
A-8 1026.795662 3.657431 4.990692 8.648123 1.417748 1024.555978
A-9 1000.000000 0.000000 6.241202 6.241202 0.000000 1000.000000
A-10 1000.000000 0.000000 6.241203 6.241203 0.000000 1000.000000
A-11 1320.177241 0.000000 0.000000 0.000000 8.239493 1328.416734
R-I 0.000000 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 954.962201 2.293476 5.960113 8.253589 0.000000 952.668725
B 943.386403 0.000000 4.996608 4.996608 0.000000 941.120726
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,619.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,899.39
SUBSERVICER ADVANCES THIS MONTH 35,324.72
MASTER SERVICER ADVANCES THIS MONTH 5,406.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,924,663.20
(B) TWO MONTHLY PAYMENTS: 3 1,125,023.31
(C) THREE OR MORE MONTHLY PAYMENTS: 2 606,104.40
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,148,982.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 168,991,849.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 636
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 700,127.97
REMAINING SUBCLASS INTEREST SHORTFALL 14,298.27
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 596,469.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.48802690 % 6.60911400 % 8.90285880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.43327630 % 6.63244157 % 8.93428210 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2786 %
BANKRUPTCY AMOUNT AVAILABLE 208,302.00
FRAUD AMOUNT AVAILABLE 1,838,485.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,263,013.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24244307
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.09
POOL TRADING FACTOR: 39.50180605
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 25,621.77
CLASS A-8 ENDING BALANCE: 1,601,273.51 5,576,150.94
................................................................................
Run: 08/29/96 09:24:47 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-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 4,978,597.47 6.500000 % 1,007,610.44
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 6,043.27 2775.250000 % 181.99
A-11 7609203B2 0.00 0.00 0.448040 % 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 4,914,651.72 7.000000 % 24,517.13
- -------------------------------------------------------------------------------
146,754,518.99 53,379,292.46 1,032,309.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 26,738.52 1,034,348.96 0.00 0.00 3,970,987.03
A-5 111,710.42 111,710.42 0.00 0.00 20,800,000.00
A-6 18,111.62 18,111.62 0.00 0.00 3,680,000.00
A-7 14,343.88 14,343.88 0.00 0.00 2,800,000.00
A-8 8,791.41 8,791.41 0.00 0.00 1,200,000.00
A-9 86,757.35 86,757.35 0.00 0.00 15,000,000.00
A-10 13,857.70 14,039.69 0.00 0.00 5,861.28
A-11 19,760.89 19,760.89 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 28,425.48 52,942.61 0.00 0.00 4,890,134.61
- -------------------------------------------------------------------------------
328,497.27 1,360,806.83 0.00 0.00 52,346,982.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 497.859747 100.761044 2.673852 103.434896 0.000000 397.098703
A-5 1000.000000 0.000000 5.370693 5.370693 0.000000 1000.000000
A-6 1000.000000 0.000000 4.921636 4.921636 0.000000 1000.000000
A-7 176.211454 0.000000 0.902699 0.902699 0.000000 176.211454
A-8 176.211454 0.000000 1.290956 1.290956 0.000000 176.211454
A-9 403.225806 0.000000 2.332187 2.332187 0.000000 403.225807
A-10 302.163500 9.099500 692.885000 701.984500 0.000000 293.064000
R-I 0.000000 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 832.382486 4.152406 4.814354 8.966760 0.000000 828.230083
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,301.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,840.48
SUBSERVICER ADVANCES THIS MONTH 2,109.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 193,890.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,346,982.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 221
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 766,022.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.79296200 % 9.20703800 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.65823030 % 9.34176970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4454 %
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 7.86810731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.34
POOL TRADING FACTOR: 35.66975878
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 08/29/96 09:24:48 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-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 29,573,247.69 5.700000 % 1,686,755.85
A-3 7609204R6 19,990,000.00 14,618,150.59 6.400000 % 359,566.96
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 0.344840 % 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 8,603,749.22 7.000000 % 0.00
- -------------------------------------------------------------------------------
260,444,078.54 115,055,147.50 2,046,322.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 139,615.03 1,826,370.88 0.00 0.00 27,886,491.84
A-3 77,487.33 437,054.29 0.00 0.00 14,258,583.63
A-4 215,374.08 215,374.08 0.00 0.00 38,524,000.00
A-5 103,344.15 103,344.15 0.00 0.00 17,825,000.00
A-6 34,270.25 34,270.25 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 47,083.27 47,083.27 0.00 0.00 0.00
A-12 32,861.06 32,861.06 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
B 28,517.17 28,517.17 0.00 81,896.09 8,543,217.97
- -------------------------------------------------------------------------------
678,552.34 2,724,875.15 0.00 81,896.09 112,948,293.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 539.923825 30.795389 2.548975 33.344364 0.000000 509.128436
A-3 731.273166 17.987342 3.876305 21.863647 0.000000 713.285824
A-4 1000.000000 0.000000 5.590647 5.590647 0.000000 1000.000000
A-5 1000.000000 0.000000 5.797708 5.797708 0.000000 1000.000000
A-6 1000.000000 0.000000 5.797708 5.797708 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 825.847990 0.000000 2.737278 2.737278 0.000000 820.037777
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,517.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,632.57
SUBSERVICER ADVANCES THIS MONTH 11,451.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 331,784.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 752,240.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,948,293.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 476
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,297,389.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.52206490 % 7.47793510 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.43616910 % 7.56383090 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3451 %
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 7.75992524
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.06
POOL TRADING FACTOR: 43.36757974
................................................................................
Run: 08/29/96 09:24:50 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-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 17,127,737.11 7.650000 % 1,154,491.42
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 0.00
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 9,905,016.56 7.650000 % 126,997.18
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.105832 % 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 8,867,928.22 8.000000 % 29,452.41
B 16,935,768.50 15,962,273.05 8.000000 % 3,429.60
- -------------------------------------------------------------------------------
376,350,379.50 124,778,606.94 1,314,370.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-8 108,565.04 1,263,056.46 0.00 0.00 15,973,245.69
A-9 325,110.67 325,110.67 0.00 0.00 51,291,000.00
A-10 137,068.98 137,068.98 0.00 0.00 21,624,652.00
A-11 62,783.46 189,780.64 0.00 0.00 9,778,019.38
A-12 28,984.95 28,984.95 0.00 0.00 0.00
A-13 10,941.70 10,941.70 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 58,781.51 88,233.92 0.00 0.00 8,838,475.81
B 105,806.74 109,236.34 0.00 49,584.75 15,909,258.70
- -------------------------------------------------------------------------------
838,043.05 2,152,413.66 0.00 49,584.75 123,414,651.58
===============================================================================
Run: 08/29/96 09:24:50
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-8 653.955065 44.079700 4.145128 48.224828 0.000000 609.875365
A-9 1000.000000 0.000000 6.338552 6.338552 0.000000 1000.000000
A-10 1000.000000 0.000000 6.338552 6.338552 0.000000 1000.000000
A-11 908.550409 11.648980 5.758894 17.407874 0.000000 896.901429
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 942.518373 3.130318 6.247531 9.377849 0.000000 939.388054
B 942.518378 0.202506 6.247531 6.450037 0.000000 939.388059
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,092.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,961.19
SUBSERVICER ADVANCES THIS MONTH 37,476.78
MASTER SERVICER ADVANCES THIS MONTH 5,280.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,657,549.82
(B) TWO MONTHLY PAYMENTS: 2 476,160.25
(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 123,414,651.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 441
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 691,515.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 949,537.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.10059430 % 7.10693000 % 12.79247580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.94749070 % 7.16160982 % 12.89089950 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1056 %
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 8.53322248
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.31
POOL TRADING FACTOR: 32.79248761
................................................................................
Run: 08/29/96 09:24:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4087
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609205T1 69,726,000.00 0.00 7.500000 % 0.00
A-2 7609205U8 30,455,000.00 0.00 7.500000 % 0.00
A-3 7609205V6 69,537,000.00 0.00 7.500000 % 0.00
A-4 7609205W4 18,970,000.00 0.00 7.500000 % 0.00
A-5 7609205X2 70,018,000.00 27,658,322.08 7.500000 % 600,423.50
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 9,834,199.26 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,137,543.67 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199434 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,234,240.62 7.500000 % 9,199.55
B 18,182,304.74 17,442,458.18 7.500000 % 17,376.94
- -------------------------------------------------------------------------------
427,814,328.74 198,845,763.81 626,999.99
===============================================================================
_______________________________________________________________________________
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-5 172,735.74 773,159.24 0.00 0.00 27,057,898.58
A-6 288,422.50 288,422.50 0.00 0.00 46,182,000.00
A-7 476,875.76 476,875.76 0.00 0.00 76,357,000.00
A-8 52,991.75 52,991.75 8,426.22 0.00 9,842,625.48
A-9 0.00 0.00 75,803.14 0.00 12,213,346.81
A-10 33,022.60 33,022.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,671.01 66,870.56 0.00 0.00 9,225,041.07
B 108,934.16 126,311.10 0.00 0.00 17,425,081.24
- -------------------------------------------------------------------------------
1,190,653.52 1,817,653.51 84,229.36 0.00 198,302,993.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 395.017311 8.575274 2.467019 11.042293 0.000000 386.442038
A-6 1000.000000 0.000000 6.245345 6.245345 0.000000 1000.000000
A-7 1000.000000 0.000000 6.245344 6.245344 0.000000 1000.000000
A-8 1033.764245 0.000000 5.570456 5.570456 0.885758 1034.650003
A-9 1312.450656 0.000000 0.000000 0.000000 8.196706 1320.647363
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 959.309529 0.955706 5.991218 6.946924 0.000000 958.353824
B 959.309528 0.955707 5.991218 6.946925 0.000000 958.353822
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,873.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,216.52
SUBSERVICER ADVANCES THIS MONTH 24,305.49
MASTER SERVICER ADVANCES THIS MONTH 1,989.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 785,151.70
(B) TWO MONTHLY PAYMENTS: 3 714,609.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,809,487.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,302,993.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 744
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 278,325.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 344,671.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.58422570 % 4.64392100 % 8.77185300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.56090770 % 4.65199285 % 8.78709950 %
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 8.16250609
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.96
POOL TRADING FACTOR: 46.35258332
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,357,625.48 8,485,000.00
................................................................................
Run: 08/29/96 09:24:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 24,093,143.44 7.500000 % 719,200.90
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 0.155572 % 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 7,225,307.47 7.500000 % 34,779.65
- -------------------------------------------------------------------------------
183,802,829.51 50,883,450.91 753,980.55
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 149,990.91 869,191.81 0.00 0.00 23,373,942.54
A-8 121,801.13 121,801.13 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 6,570.78 6,570.78 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
B 44,980.86 79,760.51 0.00 0.00 7,190,527.82
- -------------------------------------------------------------------------------
323,343.68 1,077,324.23 0.00 0.00 50,129,470.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-7 806.357088 24.070447 5.019944 29.090391 0.000000 782.286641
A-8 1000.000000 0.000000 6.225460 6.225460 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 827.562543 3.983545 5.151957 9.135502 0.000000 823.578998
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,302.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,374.61
SUBSERVICER ADVANCES THIS MONTH 12,643.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 920,867.80
(B) TWO MONTHLY PAYMENTS: 1 239,048.70
(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 50,129,470.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 205
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 509,048.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.80028020 % 14.19971980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.65608660 % 14.34391340 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1551 %
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 8.14189545
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.79
POOL TRADING FACTOR: 27.27350308
................................................................................
Run: 08/29/96 09:24:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 46,689,644.11 7.880386 % 1,376,881.16
R 7609206F0 100.00 0.00 7.880386 % 0.00
B 11,237,146.51 9,060,572.98 7.880386 % 7,950.82
- -------------------------------------------------------------------------------
187,272,146.51 55,750,217.09 1,384,831.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 300,225.63 1,677,106.79 0.00 0.00 45,312,762.95
R 0.00 0.00 0.00 0.00 0.00
B 58,261.66 66,212.48 0.00 0.00 9,052,622.16
- -------------------------------------------------------------------------------
358,487.29 1,743,319.27 0.00 0.00 54,365,385.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 265.229475 7.821637 1.705489 9.527126 0.000000 257.407838
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 806.305495 0.707548 5.184738 5.892286 0.000000 805.597947
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,956.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,599.43
SUBSERVICER ADVANCES THIS MONTH 23,824.20
MASTER SERVICER ADVANCES THIS MONTH 10,226.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,407,837.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,805,437.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,365,385.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 182
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 1,362,165.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,335,910.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.74791440 % 16.25208560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.34855510 % 16.65144490 %
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 8.39641792
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.40
POOL TRADING FACTOR: 29.03015004
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/29/96 09:24:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609207T9 10,965,657.00 0.00 5.000000 % 0.00
A-2 7609207Z5 245,000.00 0.00 7.000000 % 0.00
A-3 7609207U6 5,418,291.00 0.00 6.000000 % 0.00
A-4 7609207V4 16,878,481.00 0.00 6.000000 % 0.00
A-5 7609207R3 14,917,608.00 0.00 0.000000 % 0.00
A-6 7609207S1 74,963.00 0.00 0.000000 % 0.00
A-7 7609208A9 6,200,000.00 4,799,234.58 7.000000 % 724,916.71
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 0.401970 % 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 5,291,318.55 7.000000 % 26,385.16
- -------------------------------------------------------------------------------
156,959,931.35 63,990,553.13 751,301.87
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 27,877.82 752,794.53 0.00 0.00 4,074,317.87
A-8 81,323.26 81,323.26 0.00 0.00 14,000,000.00
A-9 81,904.14 81,904.14 0.00 0.00 14,100,000.00
A-10 56,345.40 56,345.40 0.00 0.00 9,700,000.00
A-11 93,521.75 93,521.75 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 21,345.10 21,345.10 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
B 30,736.23 57,121.39 0.00 0.00 5,264,933.39
- -------------------------------------------------------------------------------
393,053.70 1,144,355.57 0.00 0.00 63,239,251.26
===============================================================================
Run: 08/29/96 09:24:55
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-7 774.070094 116.922050 4.496423 121.418473 0.000000 657.148044
A-8 1000.000000 0.000000 5.808804 5.808804 0.000000 1000.000000
A-9 1000.000000 0.000000 5.808804 5.808804 0.000000 1000.000000
A-10 1000.000000 0.000000 5.808804 5.808804 0.000000 1000.000000
A-11 1000.000000 0.000000 5.808804 5.808804 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 842.710050 4.202174 4.895137 9.097311 0.000000 838.507876
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:56 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 17,174.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,044.62
SUBSERVICER ADVANCES THIS MONTH 8,152.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 275,099.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 481,015.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,239,251.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 278
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 432,212.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.73109420 % 8.26890580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.67457980 % 8.32542020 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.401507 %
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 7.85011375
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.27
POOL TRADING FACTOR: 40.29006047
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 08/29/96 09:24:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 39,953,752.13 7.864094 % 1,678,847.39
M 760944AB4 5,352,000.00 4,985,030.38 7.864094 % 4,274.07
R 760944AC2 100.00 0.00 7.864094 % 0.00
B 8,362,385.57 7,262,460.62 7.864094 % 6,226.70
- -------------------------------------------------------------------------------
133,787,485.57 52,201,243.13 1,689,348.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 258,251.73 1,937,099.12 0.00 0.00 38,274,904.74
M 32,222.08 36,496.15 0.00 0.00 4,980,756.31
R 0.00 0.00 0.00 0.00 0.00
B 46,942.84 53,169.54 0.00 0.00 7,256,233.92
- -------------------------------------------------------------------------------
337,416.65 2,026,764.81 0.00 0.00 50,511,894.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 332.745514 13.981889 2.150789 16.132678 0.000000 318.763625
M 931.433180 0.798593 6.020568 6.819161 0.000000 930.634587
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 868.467563 0.744607 5.613572 6.358179 0.000000 867.722955
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,663.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,352.93
SUBSERVICER ADVANCES THIS MONTH 8,528.40
MASTER SERVICER ADVANCES THIS MONTH 3,405.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 222,505.42
(B) TWO MONTHLY PAYMENTS: 1 415,957.14
(C) THREE OR MORE MONTHLY PAYMENTS: 1 261,508.40
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 255,072.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,511,894.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
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 458,381.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,644,591.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.53793230 % 9.54963900 % 13.91242850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.77404250 % 9.86056119 % 14.36539640 %
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 8.38277300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.70
POOL TRADING FACTOR: 37.75532125
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/29/96 09:24:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,014,034.61 7.000000 % 243,943.37
A-4 760944AZ1 11,666,667.00 0.00 8.000000 % 0.00
A-5 760944BA5 5,000,000.00 4,975,087.77 8.000000 % 146,366.02
A-6 760944BH0 45,000,000.00 6,028,069.25 8.500000 % 487,886.74
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 0.157323 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,894,478.90 8.000000 % 7,998.63
B 16,938,486.28 15,923,927.72 8.000000 % 14,320.10
- -------------------------------------------------------------------------------
376,347,086.28 136,668,931.25 900,514.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 17,532.11 261,475.48 0.00 0.00 2,770,091.24
A-4 0.00 0.00 0.00 0.00 0.00
A-5 33,073.38 179,439.40 0.00 0.00 4,828,721.75
A-6 42,577.97 530,464.71 0.00 0.00 5,540,182.51
A-7 99,716.97 99,716.97 0.00 0.00 15,000,000.00
A-8 30,662.97 30,662.97 0.00 0.00 4,612,500.00
A-9 258,571.64 258,571.64 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 99,716.97 99,716.97 0.00 0.00 15,000,000.00
A-12 8,143.56 8,143.56 0.00 0.00 1,225,000.00
A-13 17,866.93 17,866.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,128.70 67,127.33 0.00 0.00 8,886,480.27
B 105,859.05 120,179.15 0.00 0.00 15,909,607.62
- -------------------------------------------------------------------------------
926,850.25 1,827,365.11 0.00 0.00 135,768,416.39
===============================================================================
Run: 08/29/96 09:24:58
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-3 133.957094 10.841928 0.779205 11.621133 0.000000 123.115166
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 995.017554 29.273204 6.614676 35.887880 0.000000 965.744350
A-6 133.957094 10.841928 0.946177 11.788105 0.000000 123.115167
A-7 1000.000000 0.000000 6.647798 6.647798 0.000000 1000.000000
A-8 1000.000000 0.000000 6.647798 6.647798 0.000000 1000.000000
A-9 1000.000000 0.000000 6.647798 6.647798 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.647798 6.647798 0.000000 1000.000000
A-12 1000.000000 0.000000 6.647804 6.647804 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 945.366307 0.850149 6.284604 7.134753 0.000000 944.516158
B 940.103351 0.845417 6.249617 7.095034 0.000000 939.257934
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:24:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,325.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,290.96
SUBSERVICER ADVANCES THIS MONTH 35,692.42
MASTER SERVICER ADVANCES THIS MONTH 2,911.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,458,881.75
(B) TWO MONTHLY PAYMENTS: 1 316,764.11
(C) THREE OR MORE MONTHLY PAYMENTS: 2 372,449.06
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,517,519.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,768,416.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 477
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 365,340.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 777,611.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.84049120 % 6.50804700 % 11.65146140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.73648290 % 6.54532218 % 11.71819490 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1563 %
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 8.57556335
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.55
POOL TRADING FACTOR: 36.07532019
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 435.87
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 68,506.42
................................................................................
Run: 08/29/96 09:25:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944AG3 12,632,000.00 0.00 7.500000 % 0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 % 0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 % 0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 % 0.00
A-5 760944AN8 14,909,000.00 7,803,022.34 7.500000 % 475,900.64
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 1,838,324.71 7.500000 % 52,877.85
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.149336 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,904,727.70 7.500000 % 2,890.19
B 5,682,302.33 5,487,154.26 7.500000 % 5,459.70
- -------------------------------------------------------------------------------
133,690,335.33 68,525,129.01 537,128.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 48,447.27 524,347.91 0.00 0.00 7,327,121.70
A-6 26,002.38 26,002.38 0.00 0.00 4,188,000.00
A-7 68,458.03 68,458.03 0.00 0.00 11,026,000.00
A-8 118,420.10 118,420.10 0.00 0.00 19,073,000.00
A-9 74,691.03 74,691.03 0.00 0.00 12,029,900.00
A-10 11,413.76 64,291.61 0.00 0.00 1,785,446.86
A-11 25,921.67 25,921.67 0.00 0.00 4,175,000.00
A-12 8,471.47 8,471.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,034.82 20,925.01 0.00 0.00 2,901,837.51
B 34,068.55 39,528.25 0.00 0.00 5,481,694.56
- -------------------------------------------------------------------------------
433,929.08 971,057.46 0.00 0.00 67,988,000.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 523.376641 31.920360 3.249532 35.169892 0.000000 491.456281
A-6 1000.000000 0.000000 6.208782 6.208782 0.000000 1000.000000
A-7 1000.000000 0.000000 6.208782 6.208782 0.000000 1000.000000
A-8 1000.000000 0.000000 6.208782 6.208782 0.000000 1000.000000
A-9 1000.000000 0.000000 6.208782 6.208782 0.000000 1000.000000
A-10 220.819785 6.351694 1.371022 7.722716 0.000000 214.468091
A-11 1000.000000 0.000000 6.208783 6.208783 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 965.656859 0.960824 5.995553 6.956377 0.000000 964.696036
B 965.656866 0.960827 5.995552 6.956379 0.000000 964.696041
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,738.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,277.20
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 2,136.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,988,000.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 253
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 289,448.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 468,946.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.75357000 % 4.23892300 % 8.00750670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.66910040 % 4.26816127 % 8.06273830 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1479 %
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 8.10431165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.09
POOL TRADING FACTOR: 50.85483589
................................................................................
Run: 08/29/96 09:25:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4094
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944CA4 150,223,843.00 43,641,134.04 7.867857 % 265,302.25
R 760944CB2 100.00 0.00 7.867857 % 0.00
B 3,851,896.47 3,307,410.12 7.867857 % 15,755.08
- -------------------------------------------------------------------------------
154,075,839.47 46,948,544.16 281,057.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 285,770.63 551,072.88 0.00 0.00 43,375,831.79
R 0.00 0.00 0.00 0.00 0.00
B 21,657.56 37,412.64 0.00 0.00 3,291,655.04
- -------------------------------------------------------------------------------
307,428.19 588,485.52 0.00 0.00 46,667,486.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 290.507373 1.766046 1.902299 3.668345 0.000000 288.741327
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 858.644604 4.090214 5.622571 9.712785 0.000000 854.554390
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:02 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 10,065.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,282.67
SUBSERVICER ADVANCES THIS MONTH 23,031.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,342,807.24
(B) TWO MONTHLY PAYMENTS: 1 235,509.76
(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 46,667,486.83
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 57,414.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.95524460 % 7.04475540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.94657740 % 7.05342260 %
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 8.25003506
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.72
POOL TRADING FACTOR: 30.28864681
................................................................................
Run: 08/29/96 09:25:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,544,920.86 8.000000 % 2,616,402.93
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 0.239547 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,124,354.18 8.000000 % 27,155.24
M-2 760944CK2 4,813,170.00 4,644,574.19 8.000000 % 0.00
M-3 760944CL0 3,208,780.00 3,116,491.70 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,077,931.68 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 98,819,540.00 2,643,558.17
===============================================================================
_______________________________________________________________________________
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 43,309.21 2,659,712.14 0.00 0.00 3,928,517.93
A-4 207,629.92 207,629.92 0.00 0.00 31,377,195.00
A-5 272,456.77 272,456.77 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 19,580.28 19,580.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,526.22 67,681.46 0.00 0.00 6,097,198.94
M-2 0.00 0.00 0.00 0.00 4,644,574.19
M-3 0.00 0.00 0.00 0.00 3,116,491.70
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 960,948.75
- -------------------------------------------------------------------------------
583,502.40 3,227,060.57 0.00 0.00 96,058,998.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 147.784502 59.078454 0.977923 60.056377 0.000000 88.706048
A-4 1000.000000 0.000000 6.617224 6.617224 0.000000 1000.000000
A-5 1000.000000 0.000000 6.617224 6.617224 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-1 954.311799 4.231396 6.314894 10.546290 0.000000 950.080403
M-2 964.971981 0.000000 0.000000 0.000000 0.000000 964.971981
M-3 971.238820 0.000000 0.000000 0.000000 0.000000 971.238820
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 671.875143 0.000000 0.000000 0.000000 0.000000 598.959647
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:03 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 26,555.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,336.27
SUBSERVICER ADVANCES THIS MONTH 27,625.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 855,448.50
(B) TWO MONTHLY PAYMENTS: 4 621,703.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,073,595.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,058,998.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 392
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,038,375.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.04084600 % 14.05129000 % 5.90786400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.61731210 % 14.42682621 % 5.95586170 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2354 %
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 8.68660980
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.64
POOL TRADING FACTOR: 29.93629672
................................................................................
Run: 08/29/96 09:25:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4096
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BS6 4,010,000.00 0.00 7.500000 % 0.00
A-2 760944BT4 28,700,000.00 0.00 7.500000 % 0.00
A-3 760944BU1 10,700,000.00 6,693,930.71 7.500000 % 449,412.94
A-4 760944BV9 37,600,000.00 19,942,728.71 7.500000 % 365,410.52
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 0.190592 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,587,139.27 7.500000 % 2,478.20
B-1 3,744,527.00 3,622,891.84 7.500000 % 3,470.34
B-2 534,817.23 517,444.53 7.500000 % 495.65
- -------------------------------------------------------------------------------
106,963,444.23 52,364,135.06 821,267.65
===============================================================================
_______________________________________________________________________________
REMAINING
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 41,397.64 490,810.58 0.00 0.00 6,244,517.77
A-4 123,332.88 488,743.40 0.00 0.00 19,577,318.19
A-5 61,843.53 61,843.53 0.00 0.00 10,000,000.00
A-6 55,659.18 55,659.18 0.00 0.00 9,000,000.00
A-7 8,229.47 8,229.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 15,999.78 18,477.98 0.00 0.00 2,584,661.07
B-1 22,405.24 25,875.58 0.00 0.00 3,619,421.50
B-2 3,200.07 3,695.72 0.00 0.00 516,948.88
- -------------------------------------------------------------------------------
332,067.79 1,153,335.44 0.00 0.00 51,542,867.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 625.601001 42.001209 3.868938 45.870147 0.000000 583.599792
A-4 530.391721 9.718365 3.280130 12.998495 0.000000 520.673356
A-5 1000.000000 0.000000 6.184353 6.184353 0.000000 1000.000000
A-6 1000.000000 0.000000 6.184353 6.184353 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 967.516556 0.926776 5.983463 6.910239 0.000000 966.589779
B-1 967.516549 0.926776 5.983463 6.910239 0.000000 966.589773
B-2 967.516566 0.926776 5.983465 6.910241 0.000000 966.589797
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,882.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,481.73
SUBSERVICER ADVANCES THIS MONTH 14,446.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,030,204.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 362,451.87
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 533,763.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,542,867.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 195
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 771,108.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.15251260 % 4.94067000 % 7.90681710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.96030740 % 5.01458533 % 8.02510720 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1894 %
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 8.15941545
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.94
POOL TRADING FACTOR: 48.18736698
................................................................................
Run: 08/29/96 09:25:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,366,483.33 7.844075 % 659,567.62
R 760944BR8 100.00 0.00 7.844075 % 0.00
B 7,272,473.94 5,760,322.63 7.844075 % 91,606.69
- -------------------------------------------------------------------------------
121,207,887.94 47,126,805.96 751,174.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 267,961.02 927,528.64 0.00 0.00 40,706,915.71
R 0.00 0.00 0.00 0.00 0.00
B 37,313.82 128,920.51 0.00 238.73 5,668,477.20
- -------------------------------------------------------------------------------
305,274.84 1,056,449.15 0.00 238.73 46,375,392.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 363.069902 5.788966 2.351870 8.140836 0.000000 357.280937
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 792.071952 12.596359 5.130830 17.727189 0.000000 779.442766
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,944.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,900.23
SUBSERVICER ADVANCES THIS MONTH 11,648.95
MASTER SERVICER ADVANCES THIS MONTH 1,575.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 467,211.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 430,881.51
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 686,289.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,375,392.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 168
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 203,777.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 709,321.46
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 8.35569351
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.36
POOL TRADING FACTOR: 38.26103540
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/29/96 09:25:07 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-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 53,744,708.97 6.882542 % 1,039,065.98
R 760944BK3 100.00 0.00 6.882542 % 0.00
B 11,897,842.91 10,145,528.99 6.882542 % 11,113.63
- -------------------------------------------------------------------------------
153,520,242.91 63,890,237.96 1,050,179.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 305,158.29 1,344,224.27 0.00 0.00 52,705,642.99
R 0.00 0.00 0.00 0.00 0.00
B 57,605.53 68,719.16 0.00 0.00 10,134,269.41
- -------------------------------------------------------------------------------
362,763.82 1,412,943.43 0.00 0.00 62,839,912.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 379.493265 7.336881 2.154733 9.491614 0.000000 372.156384
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 852.720032 0.934088 4.841678 5.775766 0.000000 851.773678
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:07 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 18,344.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,764.07
SPREAD 12,749.98
SUBSERVICER ADVANCES THIS MONTH 21,819.11
MASTER SERVICER ADVANCES THIS MONTH 2,067.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 814,420.64
(B) TWO MONTHLY PAYMENTS: 1 629,984.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 322,408.78
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,391,607.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,839,912.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 214
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 304,256.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 979,419.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.12037690 % 15.87962310 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.87287790 % 16.12712210 %
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 7.59742981
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.18
POOL TRADING FACTOR: 40.93265566
................................................................................
Run: 08/29/96 09:25:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 3,621,046.38 8.000000 % 143,963.24
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 31,007,683.96 8.000000 % 320,434.31
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,971,732.13 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 818,661.63 8.000000 % 51,599.95
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 12,962,057.75 8.000000 % 79,381.48
A-11 760944EF1 2,607,000.00 961,267.87 8.000000 % 46,462.19
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 0.221586 % 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 % 19,041.32
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 1,451,657.66 953,691.90 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 118,685,793.47 660,882.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 24,131.99 168,095.23 0.00 0.00 3,477,083.14
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-5 206,646.63 527,080.94 0.00 0.00 30,687,249.65
A-6 157,258.44 157,258.44 0.00 0.00 23,596,900.00
A-7 0.00 0.00 46,462.19 0.00 7,018,194.32
A-8 5,455.86 57,055.81 0.00 0.00 767,061.68
A-9 50,695.85 50,695.85 0.00 0.00 7,607,000.00
A-10 86,383.93 165,765.41 0.00 0.00 12,882,676.27
A-11 6,406.24 52,868.43 0.00 0.00 914,805.68
A-12 25,891.07 25,891.07 0.00 0.00 3,885,000.00
A-13 38,566.70 38,566.70 0.00 0.00 5,787,000.00
A-14 21,908.39 21,908.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 124,050.40 143,091.72 0.00 0.00 9,297,824.67
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 59,883.57 912,824.88
- -------------------------------------------------------------------------------
747,395.50 1,408,277.99 46,462.19 59,883.57 118,030,506.15
===============================================================================
Run: 08/29/96 09:25:08
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 68.767973 2.734033 0.458295 3.192328 0.000000 66.033940
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-5 801.998913 8.287880 5.344816 13.632696 0.000000 793.711033
A-6 1000.000000 0.000000 6.664369 6.664369 0.000000 1000.000000
A-7 1308.999649 0.000000 0.000000 0.000000 8.723656 1317.723305
A-8 44.506993 2.805260 0.296611 3.101871 0.000000 41.701733
A-9 1000.000000 0.000000 6.664368 6.664368 0.000000 1000.000000
A-10 324.051444 1.984537 2.159598 4.144135 0.000000 322.066907
A-11 368.725689 17.822091 2.457323 20.279414 0.000000 350.903598
A-12 1000.000000 0.000000 6.664368 6.664368 0.000000 1000.000000
A-13 1000.000000 0.000000 6.664368 6.664368 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.694010 1.967503 12.817891 14.785394 0.000000 960.726507
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-2 656.967497 0.000000 0.000000 0.000000 0.000000 628.815529
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,134.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,520.40
SUBSERVICER ADVANCES THIS MONTH 37,060.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,824,740.77
(B) TWO MONTHLY PAYMENTS: 2 568,013.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 356,002.81
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,055,095.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,030,506.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 444
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 324,075.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.91237290 % 13.12838600 % 4.95924090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.86270980 % 13.18514042 % 4.95214980 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2204 %
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 8.71179624
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.38
POOL TRADING FACTOR: 36.58833554
................................................................................
Run: 08/29/96 09:25:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,620,291.96 6.150000 % 207,942.70
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 33,002,087.49 7.150000 % 1,485,305.12
A-7 760944DY1 1,986,000.00 1,163,963.15 7.500000 % 52,385.79
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 4,163,963.16 7.500000 % 52,385.79
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 0.323797 % 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 2,906,610.89 7.500000 % 13,577.71
M-2 760944EB0 6,051,700.00 5,260,606.47 7.500000 % 24,573.98
B 1,344,847.83 1,062,782.37 7.500000 % 4,964.60
- -------------------------------------------------------------------------------
268,959,047.83 83,262,305.49 1,841,135.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 23,517.36 231,460.06 0.00 0.00 4,412,349.26
A-4 14,722.25 14,722.25 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 195,295.13 1,680,600.25 0.00 0.00 31,516,782.37
A-7 7,225.11 59,610.90 0.00 0.00 1,111,577.36
A-8 192,936.40 192,936.40 0.00 0.00 31,082,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 25,847.12 78,232.91 0.00 0.00 4,111,577.37
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 22,313.36 22,313.36 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 18,042.31 31,620.02 0.00 0.00 2,893,033.18
M-2 32,654.35 57,228.33 0.00 0.00 5,236,032.49
B 6,597.04 11,561.64 0.00 0.00 1,057,817.77
- -------------------------------------------------------------------------------
539,150.43 2,380,286.12 0.00 0.00 81,421,169.80
===============================================================================
Run: 08/29/96 09:25:09
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-3 109.593668 4.932416 0.557834 5.490250 0.000000 104.661252
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 586.084175 26.377538 3.468247 29.845785 0.000000 559.706636
A-7 586.084164 26.377538 3.638021 30.015559 0.000000 559.706626
A-8 1000.000000 0.000000 6.207335 6.207335 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-11 111.142751 1.398259 0.689900 2.088159 0.000000 109.744491
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-1 864.419596 4.037981 5.365743 9.403724 0.000000 860.381615
M-2 869.277471 4.060674 5.395897 9.456571 0.000000 865.216797
B 790.262174 3.691563 4.905425 8.596988 0.000000 786.570604
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,888.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,241.52
SUBSERVICER ADVANCES THIS MONTH 15,542.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 516,219.62
(B) TWO MONTHLY PAYMENTS: 1 196,597.69
(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 81,421,169.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 346
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,452,190.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.91455180 % 9.80902100 % 1.27642680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.71683680 % 9.98397062 % 1.29919250 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3259 %
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 8.22562044
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.21
POOL TRADING FACTOR: 30.27270153
................................................................................
Run: 08/29/96 09:25:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 36,008,186.14 7.810627 % 1,548,571.42
R 760944DC9 100.00 0.00 7.810627 % 0.00
B 6,746,402.77 5,434,555.92 7.810627 % 4,819.01
- -------------------------------------------------------------------------------
112,439,802.77 41,442,742.06 1,553,390.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 228,369.28 1,776,940.70 0.00 0.00 34,459,614.72
R 0.00 0.00 0.00 0.00 0.00
B 34,466.76 39,285.77 0.00 0.00 5,429,736.91
- -------------------------------------------------------------------------------
262,836.04 1,816,226.47 0.00 0.00 39,889,351.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 340.685608 14.651557 2.160679 16.812236 0.000000 326.034051
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 805.548691 0.714308 5.108909 5.823217 0.000000 804.834383
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,704.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,218.25
SUBSERVICER ADVANCES THIS MONTH 10,570.17
MASTER SERVICER ADVANCES THIS MONTH 2,853.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 246,303.31
(C) THREE OR MORE MONTHLY PAYMENTS: 3 704,439.18
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 485,360.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,889,351.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 373,429.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,516,641.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.88659180 % 13.11340820 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.38800410 % 13.61199590 %
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 8.29000971
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.00
POOL TRADING FACTOR: 35.47618428
................................................................................
Run: 08/29/96 09:25:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,607,928.25 6.000000 % 1,224,653.35
A-4 760944EL8 10,000.00 4,930.93 2969.500000 % 413.39
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 0.215997 % 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 3,757,211.38 7.000000 % 18,305.85
B-2 677,492.20 577,888.22 7.000000 % 2,815.58
- -------------------------------------------------------------------------------
135,502,292.20 78,151,006.35 1,246,188.17
===============================================================================
_______________________________________________________________________________
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 72,359.37 1,297,012.72 0.00 0.00 13,383,274.90
A-4 12,088.35 12,501.74 0.00 0.00 4,517.54
A-5 194,174.50 194,174.50 0.00 0.00 33,600,000.00
A-6 120,492.21 120,492.21 0.00 0.00 20,850,000.00
A-7 17,167.42 17,167.42 0.00 0.00 3,327,133.30
A-8 10,300.45 10,300.45 0.00 0.00 1,425,914.27
A-9 13,935.94 13,935.94 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 21,712.94 40,018.79 0.00 0.00 3,738,905.53
B-2 3,339.61 6,155.19 0.00 0.00 575,072.64
- -------------------------------------------------------------------------------
465,570.79 1,711,758.96 0.00 0.00 76,904,818.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 818.371331 68.608031 4.053746 72.661777 0.000000 749.763300
A-4 493.093000 41.339000 1208.835000 1250.174000 0.000000 451.754000
A-5 1000.000000 0.000000 5.779003 5.779003 0.000000 1000.000000
A-6 1000.000000 0.000000 5.779003 5.779003 0.000000 1000.000000
A-7 94.569568 0.000000 0.487962 0.487962 0.000000 94.569568
A-8 94.569568 0.000000 0.683147 0.683147 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-1 852.981152 4.155887 4.929382 9.085269 0.000000 848.825266
B-2 852.981363 4.155885 4.929370 9.085255 0.000000 848.825477
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,601.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,266.49
SUBSERVICER ADVANCES THIS MONTH 2,177.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 207,453.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,904,818.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 332
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 865,421.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.45291900 % 5.54708100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.39049690 % 5.60950310 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2151 %
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 7.62843133
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.82
POOL TRADING FACTOR: 56.75536327
................................................................................
Run: 08/29/96 09:25:14 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-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CS5 38,548,900.00 0.00 6.500000 % 0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 % 0.00
A-3 760944CP1 0.00 0.00 0.000000 % 0.00
A-4 760944CT3 14,583,000.00 0.00 8.000000 % 0.00
A-5 760944CU0 20,606,000.00 21,280,518.08 8.150000 % 26,784.67
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 2,878,238.35 8.500000 % 2,678.47
A-10 760944FD5 0.00 0.00 0.146489 % 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 3,164,808.54 8.500000 % 2,574.72
M-2 760944CY2 2,016,155.00 1,912,734.36 8.500000 % 1,556.10
M-3 760944EE4 1,344,103.00 1,283,823.71 8.500000 % 1,044.45
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 257,605.80 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 40,262,157.68 34,638.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 144,516.65 171,301.32 0.00 0.00 21,253,733.41
A-6 6,206.24 6,206.24 0.00 0.00 0.00
A-7 51,188.61 51,188.61 0.00 0.00 7,500,864.00
A-8 1,944.63 1,944.63 0.00 0.00 1,000.00
A-9 20,385.61 23,064.08 0.00 0.00 2,875,559.88
A-10 4,914.51 4,914.51 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 22,415.29 24,990.01 0.00 0.00 3,162,233.82
M-2 13,547.27 15,103.37 0.00 0.00 1,911,178.26
M-3 9,092.90 10,137.35 0.00 0.00 1,282,779.26
B-1 17,688.85 17,688.85 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 255,783.32
- -------------------------------------------------------------------------------
291,900.56 326,538.97 0.00 0.00 40,225,696.79
===============================================================================
Run: 08/29/96 09:25:14
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 1032.734062 1.299848 7.013329 8.313177 0.000000 1031.434214
A-7 1000.000000 0.000000 6.824362 6.824362 0.000000 1000.000000
A-8 1000.000000 0.000000 1944.630000 1944.630000 0.000000 1000.000000
A-9 552.149618 0.513827 3.910693 4.424520 0.000000 551.635791
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.834704 0.766227 6.670703 7.436930 0.000000 941.068477
M-2 948.704023 0.771816 6.719359 7.491175 0.000000 947.932208
M-3 955.152775 0.777061 6.765032 7.542093 0.000000 954.375714
B-1 983.339495 0.000000 8.773557 8.773557 0.000000 983.339495
B-2 383.310256 0.000000 0.000000 0.000000 0.000000 380.598456
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,161.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,121.09
SUBSERVICER ADVANCES THIS MONTH 17,274.76
MASTER SERVICER ADVANCES THIS MONTH 7,588.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,047,803.61
(B) TWO MONTHLY PAYMENTS: 2 652,847.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 465,386.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,225,696.79
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 959,553.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,705.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.63617420 % 15.79986500 % 5.56396070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.63420600 % 15.80132067 % 5.56447330 %
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 9.08101798
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.58
POOL TRADING FACTOR: 29.92752287
................................................................................
Run: 08/29/96 09:28:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL # 8013)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8013
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GM4 33,088,000.00 29,930,296.90 7.470000 % 145,695.83
A-2 760944GN2 35,036,830.43 35,036,830.43 7.470000 % 0.00
S-1 760944GQ5 0.00 0.00 1.000000 % 0.00
S-2 760944GR3 0.00 0.00 0.500000 % 0.00
S-3 760944GS1 0.00 0.00 0.250000 % 0.00
R 760944GP7 100.00 0.00 7.470000 % 0.00
- -------------------------------------------------------------------------------
68,124,930.43 64,967,127.33 145,695.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 213,196.92 358,892.75 0.00 0.00 29,784,601.07
A-2 249,571.34 249,571.34 0.00 0.00 35,036,830.43
S-1 3,017.84 3,017.84 0.00 0.00 0.00
S-2 14,476.39 14,476.39 0.00 0.00 0.00
S-3 1,922.70 1,922.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
482,185.19 627,881.02 0.00 0.00 64,821,431.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 904.566517 4.403283 6.443331 10.846614 0.000000 900.163233
A-2 1000.000000 0.000000 7.123114 7.123114 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-August-96
DISTRIBUTION DATE 29-August-96
Run: 08/29/96 09:28:12 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 1,624.18
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 64,821,431.50
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 4,682,271.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 95.15082231
................................................................................
Run: 08/29/96 09:25:16 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-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 10,036,833.46 10.000000 % 136,515.69
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 38,362,667.95 7.250000 % 1,092,125.50
A-6 7609208K7 48,625,000.00 9,590,666.96 6.250000 % 273,031.38
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 0.165115 % 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 8,324,744.72 8.000000 % 73,700.11
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 1,238,177.81 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 133,515,006.60 1,575,372.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 83,411.83 219,927.52 0.00 0.00 9,900,317.77
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-5 231,141.41 1,323,266.91 0.00 0.00 37,270,542.45
A-6 49,814.96 322,846.34 0.00 0.00 9,317,635.58
A-7 29,888.97 29,888.97 0.00 0.00 0.00
A-8 43,191.21 43,191.21 0.00 0.00 6,663,000.00
A-9 230,767.98 230,767.98 0.00 0.00 35,600,000.00
A-10 65,807.77 65,807.77 0.00 0.00 10,152,000.00
A-11 18,320.90 18,320.90 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 55,346.72 129,046.83 0.00 0.00 8,251,044.61
M-2 34,263.33 34,263.33 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 1,107,283.36
- -------------------------------------------------------------------------------
841,955.08 2,417,327.76 0.00 0.00 131,808,739.47
===============================================================================
Run: 08/29/96 09:25:16
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-1 339.609984 4.619195 2.822353 7.441548 0.000000 334.990789
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-5 647.493045 18.433120 3.901253 22.334373 0.000000 629.059925
A-6 197.237367 5.615041 1.024472 6.639513 0.000000 191.622326
A-8 1000.000000 0.000000 6.482247 6.482247 0.000000 1000.000000
A-9 1000.000000 0.000000 6.482247 6.482247 0.000000 1000.000000
A-10 1000.000000 0.000000 6.482247 6.482247 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-1 950.859200 8.418087 6.321748 14.739835 0.000000 942.441113
M-2 957.998621 0.000000 6.522642 6.522642 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-2 707.127987 0.000000 0.000000 0.000000 0.000000 632.373676
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,164.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,015.15
SUBSERVICER ADVANCES THIS MONTH 27,945.47
MASTER SERVICER ADVANCES THIS MONTH 2,014.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,061,071.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 394,157.30
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,212,589.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,808,739.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 509
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 262,398.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 524,240.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.69120540 % 12.53545900 % 4.77333510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.62236350 % 12.64181684 % 4.73581970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1658 %
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 8.64757921
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.16
POOL TRADING FACTOR: 37.63825505
................................................................................
Run: 08/29/96 09:25:18 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-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 12,691,453.56 7.500000 % 483,417.41
A-6 760944GG7 20,505,000.00 11,826,861.25 7.000000 % 450,485.09
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 2,281,457.86 7.500000 % 147,147.14
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 23,543,542.14 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 2,365,372.28 6.200000 % 90,097.02
A-14 760944GU6 0.00 0.00 3.800000 % 0.00
A-15 760944GV4 0.00 0.00 0.162797 % 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 7,831,220.52 7.500000 % 7,517.63
M-2 760944GX0 3,698,106.00 3,563,970.04 7.500000 % 3,421.25
M-3 760944GY8 2,218,863.00 2,145,510.03 7.500000 % 2,059.60
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,254,306.19 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 138,376,822.86 1,184,145.14
===============================================================================
_______________________________________________________________________________
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 78,916.30 562,333.71 0.00 0.00 12,208,036.15
A-6 68,637.52 519,122.61 0.00 0.00 11,376,376.16
A-7 143,960.67 143,960.67 0.00 0.00 23,152,000.00
A-8 62,180.67 62,180.67 0.00 0.00 10,000,000.00
A-9 14,186.26 161,333.40 0.00 0.00 2,134,310.72
A-10 21,160.08 21,160.08 0.00 0.00 3,403,000.00
A-11 186,510.90 186,510.90 0.00 0.00 29,995,000.00
A-12 0.00 0.00 147,147.14 0.00 23,690,689.28
A-13 12,158.64 102,255.66 0.00 0.00 2,275,275.26
A-14 7,452.07 7,452.07 0.00 0.00 0.00
A-15 18,695.85 18,695.85 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 48,744.42 56,262.05 0.00 0.00 7,823,702.89
M-2 22,183.47 25,604.72 0.00 0.00 3,560,548.79
M-3 13,354.45 15,414.05 0.00 0.00 2,143,450.43
B-1 40,070.11 40,070.11 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,248,952.09
- -------------------------------------------------------------------------------
738,211.41 1,922,356.55 147,147.14 0.00 137,334,470.76
===============================================================================
Run: 08/29/96 09:25:18
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-5 576.779384 21.969524 3.586452 25.555976 0.000000 554.809860
A-6 576.779383 21.969524 3.347355 25.316879 0.000000 554.809859
A-7 1000.000000 0.000000 6.218066 6.218066 0.000000 1000.000000
A-8 1000.000000 0.000000 6.218067 6.218067 0.000000 1000.000000
A-9 305.211754 19.685236 1.897827 21.583063 0.000000 285.526518
A-10 1000.000000 0.000000 6.218066 6.218066 0.000000 1000.000000
A-11 1000.000000 0.000000 6.218066 6.218066 0.000000 1000.000000
A-12 1283.026820 0.000000 0.000000 0.000000 8.018918 1291.045737
A-13 100.530081 3.829190 0.516751 4.345941 0.000000 96.700891
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.498108 0.923956 5.990945 6.914901 0.000000 961.574152
M-2 963.728471 0.925136 5.998603 6.923739 0.000000 962.803335
M-3 966.941190 0.928223 6.018601 6.946824 0.000000 966.012967
B-1 974.176198 0.000000 9.029420 9.029420 0.000000 974.176198
B-2 847.938029 0.000000 0.000000 0.000000 0.000000 844.318542
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,279.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,573.23
SUBSERVICER ADVANCES THIS MONTH 8,780.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 974,968.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 249,343.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,334,470.76
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 909,516.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.18400440 % 9.78538200 % 4.03061370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.09250610 % 9.85018695 % 4.05730700 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1621 %
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 8.23236018
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.97
POOL TRADING FACTOR: 46.42054159
................................................................................
Run: 08/29/96 09:25:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,545,986.37 6.250000 % 552,072.41
A-6 760944FK9 0.00 0.00 2.250000 % 0.00
A-7 760944FN3 6,666,667.00 5,236,789.59 6.250000 % 441,657.97
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 0.280781 % 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 1,976,877.65 7.500000 % 9,457.63
M-2 760944FW3 4,582,565.00 3,971,288.97 7.500000 % 18,999.14
B-1 458,256.00 397,255.74 7.500000 % 1,900.52
B-2 917,329.35 695,723.69 7.500000 % 0.00
- -------------------------------------------------------------------------------
183,302,633.35 68,323,923.01 1,024,087.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 33,786.62 585,859.03 0.00 0.00 5,993,913.96
A-6 12,163.18 12,163.18 0.00 0.00 0.00
A-7 27,029.30 468,687.27 0.00 0.00 4,795,131.62
A-8 201,295.56 201,295.56 0.00 0.00 32,500,001.00
A-9 64,577.00 64,577.00 0.00 0.00 12,000,000.00
A-10 39,639.74 39,639.74 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 1,076.29 1,076.29 0.00 0.00 200,000.00
A-15 15,842.72 15,842.72 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 12,244.21 21,701.84 0.00 0.00 1,967,420.02
M-2 24,597.01 43,596.15 0.00 0.00 3,952,289.83
B-1 7,386.03 9,286.55 0.00 0.00 395,355.22
B-2 2,712.02 2,712.02 0.00 0.00 692,395.25
- -------------------------------------------------------------------------------
442,349.68 1,466,437.35 0.00 0.00 67,296,506.90
===============================================================================
Run: 08/29/96 09:25:20
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-5 358.689531 30.250994 1.851349 32.102343 0.000000 328.438537
A-7 785.518399 66.248692 4.054395 70.303087 0.000000 719.269707
A-8 1000.000000 0.000000 6.193709 6.193709 0.000000 1000.000000
A-9 1000.000000 0.000000 5.381417 5.381417 0.000000 1000.000000
A-10 120.000000 0.000000 0.990994 0.990994 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 5.381450 5.381450 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-1 862.782342 4.127659 5.343825 9.471484 0.000000 858.654683
M-2 866.608323 4.145962 5.367520 9.513482 0.000000 862.462361
B-1 866.886064 4.147289 16.117694 20.264983 0.000000 862.738775
B-2 758.423014 0.000000 2.956419 2.956419 0.000000 754.794611
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,168.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,525.02
SUBSERVICER ADVANCES THIS MONTH 6,076.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 356,062.03
(B) TWO MONTHLY PAYMENTS: 1 208,431.79
(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 67,296,506.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 297
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 700,545.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.69446460 % 8.70583300 % 1.59970240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.58718570 % 8.79645932 % 1.61635500 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2789 %
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 8.22592356
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.36
POOL TRADING FACTOR: 36.71333339
................................................................................
Run: 08/29/96 09:25:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 25,340,878.77 7.500000 % 486,583.20
A-7 760944HD3 36,855,000.00 28,623,822.70 7.000000 % 549,620.68
A-8 760944HW1 29,999,000.00 5,724,329.47 10.000190 % 109,915.78
A-9 760944HR2 95,366,000.00 95,366,000.00 7.500000 % 0.00
A-10 760944HF8 8,366,000.00 8,366,000.00 7.500000 % 0.00
A-11 760944HG6 1,385,000.00 1,385,000.00 7.500000 % 0.00
A-12 760944HH4 20,000,000.00 0.00 7.500000 % 0.00
A-13 760944HJ0 9,794,000.00 0.00 7.500000 % 0.00
A-14 760944HK7 36,449,000.00 0.00 7.500000 % 0.00
A-15 760944HL5 29,559,000.00 22,956,627.33 7.500000 % 440,815.26
A-16 760944HM3 0.00 0.00 0.299734 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,693,065.12 7.500000 % 0.00
M-2 760944HT8 6,032,300.00 5,786,128.93 7.500000 % 0.00
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 2,155,181.54 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 218,917,976.12 1,586,934.92
===============================================================================
_______________________________________________________________________________
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-6 157,822.61 644,405.81 0.00 0.00 24,854,295.57
A-7 166,384.16 716,004.84 0.00 0.00 28,074,202.02
A-8 47,535.62 157,451.40 0.00 0.00 5,614,413.69
A-9 593,938.03 593,938.03 0.00 0.00 95,366,000.00
A-10 52,103.32 52,103.32 0.00 0.00 8,366,000.00
A-11 8,625.76 8,625.76 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-15 142,973.53 583,788.79 0.00 0.00 22,515,812.07
A-16 54,488.37 54,488.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 57,850.12 57,850.12 0.00 0.00 12,693,065.12
M-2 0.00 0.00 0.00 0.00 5,786,128.93
M-3 0.00 0.00 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 2,039,954.30
- -------------------------------------------------------------------------------
1,281,721.52 2,868,656.44 0.00 0.00 217,215,813.96
===============================================================================
Run: 08/29/96 09:25:22
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-6 776.660499 14.913056 4.837030 19.750086 0.000000 761.747443
A-7 776.660499 14.913056 4.514561 19.427617 0.000000 761.747443
A-8 190.817343 3.663981 1.584573 5.248554 0.000000 187.153361
A-9 1000.000000 0.000000 6.227985 6.227985 0.000000 1000.000000
A-10 1000.000000 0.000000 6.227985 6.227985 0.000000 1000.000000
A-11 1000.000000 0.000000 6.227986 6.227986 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-15 776.637482 14.913064 4.836887 19.749951 0.000000 761.724418
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.415260 0.000000 4.358974 4.358974 0.000000 956.415260
M-2 959.191176 0.000000 0.000000 0.000000 0.000000 959.191176
M-3 964.752020 0.000000 0.000000 0.000000 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-3 893.156317 0.000000 0.000000 0.000000 0.000000 845.403524
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,804.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,108.09
SUBSERVICER ADVANCES THIS MONTH 61,572.28
MASTER SERVICER ADVANCES THIS MONTH 2,084.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,151,704.36
(B) TWO MONTHLY PAYMENTS: 4 1,191,708.37
(C) THREE OR MORE MONTHLY PAYMENTS: 2 309,406.30
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,608,261.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 217,215,813.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 777
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 290,591.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 892,498.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.76849720 % 10.03618700 % 4.19531580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.71002270 % 10.11483331 % 4.17514400 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2989 %
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 8.27069847
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.67
POOL TRADING FACTOR: 45.01116314
................................................................................
Run: 08/29/96 09:25:24 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-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 15,187,880.52 5.600000 % 875,645.18
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 17,579,564.57 6.250000 % 663,535.48
A-11 760944JE9 0.00 0.00 2.250000 % 0.00
A-12 760944JN9 2,200,013.00 775,448.58 7.500000 % 19,437.23
A-13 760944JP4 9,999,984.00 3,524,717.89 9.500000 % 88,349.82
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 6.623000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.055600 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.314375 % 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 5,008,157.51 7.000000 % 23,927.87
M-2 760944JK5 5,050,288.00 4,475,670.44 7.000000 % 21,383.77
B-1 1,442,939.00 1,324,307.40 7.000000 % 6,327.25
B-2 721,471.33 284,287.91 7.000000 % 1,358.27
- -------------------------------------------------------------------------------
288,587,914.33 137,158,730.81 1,699,964.87
===============================================================================
_______________________________________________________________________________
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 70,826.47 946,471.65 0.00 0.00 14,312,235.34
A-4 51,456.93 51,456.93 0.00 0.00 10,298,695.00
A-5 223,174.79 223,174.79 0.00 0.00 40,000,000.00
A-6 67,446.37 67,446.37 0.00 0.00 11,700,000.00
A-7 7,411.07 7,411.07 0.00 0.00 0.00
A-8 103,481.82 103,481.82 0.00 0.00 18,141,079.00
A-9 2,324.32 2,324.32 0.00 0.00 10,000.00
A-10 91,495.23 755,030.71 0.00 0.00 16,916,029.09
A-11 32,938.28 32,938.28 0.00 0.00 0.00
A-12 4,843.11 24,280.34 0.00 0.00 756,011.35
A-13 27,884.21 116,234.03 0.00 0.00 3,436,368.07
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 35,960.84 35,960.84 0.00 0.00 6,520,258.32
A-17 15,621.22 15,621.22 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 35,907.24 35,907.24 0.00 0.00 0.00
R-I 0.10 0.10 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,193.51 53,121.38 0.00 0.00 4,984,229.64
M-2 26,089.55 47,473.32 0.00 0.00 4,454,286.67
B-1 7,719.65 14,046.90 0.00 0.00 1,317,980.15
B-2 1,657.16 3,015.43 0.00 0.00 282,929.64
- -------------------------------------------------------------------------------
835,431.87 2,535,396.74 0.00 0.00 135,458,765.94
===============================================================================
Run: 08/29/96 09:25:24
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-3 640.320613 36.917176 2.986042 39.903218 0.000000 603.403437
A-4 1000.000000 0.000000 4.996451 4.996451 0.000000 1000.000000
A-5 1000.000000 0.000000 5.579370 5.579370 0.000000 1000.000000
A-6 1000.000000 0.000000 5.764647 5.764647 0.000000 1000.000000
A-8 1000.000000 0.000000 5.704281 5.704281 0.000000 1000.000000
A-9 1000.000000 0.000000 232.432000 232.432000 0.000000 1000.000000
A-10 553.049525 20.874691 2.878421 23.753112 0.000000 532.174833
A-12 352.474544 8.835052 2.201401 11.036453 0.000000 343.639492
A-13 352.472353 8.834996 2.788425 11.623421 0.000000 343.637357
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 0.915829 0.915829 0.000000 166.053934
A-17 211.173371 0.000000 1.416600 1.416600 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.000000 1.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 867.661751 4.145496 5.057767 9.203263 0.000000 863.516255
M-2 886.220833 4.234168 5.165953 9.400121 0.000000 881.986665
B-1 917.784743 4.384974 5.349949 9.734923 0.000000 913.399770
B-2 394.039095 1.882625 2.296931 4.179556 0.000000 392.156456
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,540.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,800.09
SUBSERVICER ADVANCES THIS MONTH 11,045.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 658,351.48
(B) TWO MONTHLY PAYMENTS: 1 397,723.19
(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 135,458,765.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 571
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,044,650.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.91271080 % 6.91449100 % 1.17279830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.85034200 % 6.96781507 % 1.18184290 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3148 %
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 7.76625370
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.11
POOL TRADING FACTOR: 46.93847497
................................................................................
Run: 08/29/96 09:28:13 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 29,050,799.86 7.470000 % 101,362.34
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 53,119,320.44 101,362.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 244,618.56 345,980.90 0.00 0.00 28,949,437.52
A-2 202,665.91 202,665.91 0.00 0.00 24,068,520.58
S-1 5,280.00 5,280.00 0.00 0.00 0.00
S-2 8,865.40 8,865.40 0.00 0.00 0.00
S-3 4,691.93 4,691.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
466,121.80 567,484.14 0.00 0.00 53,017,958.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 910.597745 3.177204 7.667572 10.844776 0.000000 907.420541
A-2 1000.000000 0.000000 8.420372 8.420372 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-August-96
DISTRIBUTION DATE 29-August-96
Run: 08/29/96 09:28:14 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 1,327.98
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 53,017,958.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,943,108.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 94.72292842
................................................................................
Run: 08/29/96 09:25:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,452,990.52 7.000000 % 768,081.65
A-2 760944KV9 20,040,000.00 11,904,865.12 7.000000 % 210,293.33
A-3 760944KS6 30,024,000.00 17,835,911.73 6.000000 % 315,062.23
A-4 760944LF3 10,008,000.00 5,945,303.89 10.000000 % 105,020.74
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 0.240325 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,725,608.47 7.000000 % 5,914.61
M-2 760944LC0 2,689,999.61 2,602,548.98 7.000000 % 2,688.46
M-3 760944LD8 1,613,999.76 1,561,529.39 7.000000 % 1,613.08
B-1 2,151,999.69 2,082,039.19 7.000000 % 2,150.77
B-2 1,075,999.84 1,041,019.60 7.000000 % 1,075.38
B-3 1,075,999.84 1,041,019.61 7.000000 % 1,075.38
- -------------------------------------------------------------------------------
215,199,968.62 160,294,836.50 1,412,975.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 118,707.20 886,788.85 0.00 0.00 19,684,908.87
A-2 69,094.70 279,388.03 0.00 0.00 11,694,571.79
A-3 88,729.65 403,791.88 0.00 0.00 17,520,849.50
A-4 49,294.25 154,314.99 0.00 0.00 5,840,283.15
A-5 129,606.99 129,606.99 0.00 0.00 22,331,000.00
A-6 106,072.16 106,072.16 0.00 0.00 18,276,000.00
A-7 196,723.34 196,723.34 0.00 0.00 33,895,000.00
A-8 81,486.82 81,486.82 0.00 0.00 14,040,000.00
A-9 9,054.09 9,054.09 0.00 0.00 1,560,000.00
A-10 31,940.46 31,940.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,230.88 39,145.49 0.00 0.00 5,719,693.86
M-2 15,104.95 17,793.41 0.00 0.00 2,599,860.52
M-3 9,062.97 10,676.05 0.00 0.00 1,559,916.31
B-1 12,083.96 14,234.73 0.00 0.00 2,079,888.42
B-2 6,041.97 7,117.35 0.00 0.00 1,039,944.22
B-3 6,041.98 7,117.36 0.00 0.00 1,039,944.23
- -------------------------------------------------------------------------------
962,276.37 2,375,252.00 0.00 0.00 158,881,860.87
===============================================================================
Run: 08/29/96 09:25:26
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-1 407.706226 15.310801 2.366288 17.677089 0.000000 392.395425
A-2 594.055146 10.493679 3.447839 13.941518 0.000000 583.561467
A-3 594.055147 10.493679 2.955291 13.448970 0.000000 583.561468
A-4 594.055145 10.493679 4.925485 15.419164 0.000000 583.561466
A-5 1000.000000 0.000000 5.803904 5.803904 0.000000 1000.000000
A-6 1000.000000 0.000000 5.803905 5.803905 0.000000 1000.000000
A-7 1000.000000 0.000000 5.803904 5.803904 0.000000 1000.000000
A-8 1000.000000 0.000000 5.803905 5.803905 0.000000 1000.000000
A-9 1000.000000 0.000000 5.803904 5.803904 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.490467 0.999427 5.615221 6.614648 0.000000 966.491040
M-2 967.490467 0.999428 5.615224 6.614652 0.000000 966.491040
M-3 967.490472 0.999430 5.615224 6.614654 0.000000 966.491042
B-1 967.490469 0.999429 5.615224 6.614653 0.000000 966.491041
B-2 967.490478 0.999424 5.615215 6.614639 0.000000 966.491055
B-3 967.490488 0.999424 5.615215 6.614639 0.000000 966.491064
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,206.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,744.55
SUBSERVICER ADVANCES THIS MONTH 9,333.34
MASTER SERVICER ADVANCES THIS MONTH 2,401.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 350,071.75
(B) TWO MONTHLY PAYMENTS: 2 480,805.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 501,917.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 158,881,860.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 556
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 338,690.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,247,389.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.23255280 % 6.16968500 % 2.59776200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.16371910 % 6.21812373 % 2.61815720 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2399 %
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 7.63807133
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.67
POOL TRADING FACTOR: 73.82987176
................................................................................
Run: 08/29/96 09:25:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,981,465.99 5.650000 % 1,020,127.84
A-4 760944JZ2 7,444,000.00 7,444,000.00 6.050000 % 0.00
A-5 760944KB3 28,305,000.00 28,305,000.00 6.400000 % 0.00
A-6 760944KC1 12,746,000.00 12,746,000.00 6.750000 % 0.00
A-7 760944KD9 46,874,000.00 20,784,337.38 6.100000 % 550,829.73
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 7,470,888.97 7.000000 % 79,710.22
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 0.143032 % 0.00
R-I 760944KN7 100.00 0.00 7.000000 % 0.00
R-II 760944KP2 100.00 0.00 7.000000 % 0.00
M-1 760944KL1 4,101,600.00 3,558,074.34 7.000000 % 0.00
M-2 760944KM9 2,343,800.00 2,033,210.12 7.000000 % 0.00
M-3 760944MF2 1,171,900.00 1,016,605.07 7.000000 % 0.00
B-1 1,406,270.00 1,219,917.40 7.000000 % 0.00
B-2 351,564.90 304,977.18 7.000000 % 0.00
- -------------------------------------------------------------------------------
234,376,334.90 119,363,476.45 1,650,667.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 79,625.36 1,099,753.20 0.00 0.00 15,961,338.15
A-4 37,375.72 37,375.72 0.00 0.00 7,444,000.00
A-5 150,338.74 150,338.74 0.00 0.00 28,305,000.00
A-6 71,401.19 71,401.19 0.00 0.00 12,746,000.00
A-7 105,218.91 656,048.64 0.00 0.00 20,233,507.65
A-8 58,646.61 58,646.61 0.00 0.00 0.00
A-9 85,577.19 85,577.19 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 43,400.84 123,111.06 0.00 0.00 7,391,178.75
A-14 14,587.05 14,587.05 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 14,168.82 14,168.82 0.00 0.00 0.00
R-I 3.85 3.85 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00 3,558,074.34
M-2 0.00 0.00 0.00 0.00 2,033,210.12
M-3 0.00 0.00 0.00 0.00 1,016,605.07
B-1 0.00 0.00 0.00 0.00 1,219,917.40
B-2 0.00 0.00 0.00 0.00 229,639.51
- -------------------------------------------------------------------------------
660,344.28 2,311,012.07 0.00 0.00 117,637,470.99
===============================================================================
Run: 08/29/96 09:25:28
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-3 797.888737 47.931581 3.741266 51.672847 0.000000 749.957156
A-4 1000.000000 0.000000 5.020919 5.020919 0.000000 1000.000000
A-5 1000.000000 0.000000 5.311385 5.311385 0.000000 1000.000000
A-6 1000.000000 0.000000 5.601851 5.601851 0.000000 1000.000000
A-7 443.408657 11.751285 2.244718 13.996003 0.000000 431.657372
A-9 1000.000000 0.000000 5.809327 5.809327 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-13 217.303344 2.318506 1.262386 3.580892 0.000000 214.984839
A-14 461.333333 0.000000 2.431175 2.431175 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 38.460000 38.460000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 867.484479 0.000000 0.000000 0.000000 0.000000 867.484479
M-2 867.484478 0.000000 0.000000 0.000000 0.000000 867.484478
M-3 867.484487 0.000000 0.000000 0.000000 0.000000 867.484487
B-1 867.484480 0.000000 0.000000 0.000000 0.000000 867.484480
B-2 867.484723 0.000000 0.000000 0.000000 0.000000 653.192369
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,878.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,869.38
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,637,470.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 140
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 795,670.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.18653880 % 5.53593900 % 1.27752190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.15061230 % 5.61716388 % 1.23222380 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1425 %
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 7.61039693
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.53
POOL TRADING FACTOR: 50.19170175
................................................................................
Run: 08/29/96 09:25:30 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-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 10,437,576.62 7.500000 % 606,547.94
A-3 760944LY2 81,356,000.00 24,853,607.49 6.250000 % 1,132,220.18
A-4 760944LN6 40,678,000.00 12,426,803.74 10.000000 % 566,110.09
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 0.137183 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,282,774.39 7.500000 % 13,106.26
M-2 760944LV8 6,257,900.00 6,057,289.51 7.500000 % 5,976.79
M-3 760944LW6 3,754,700.00 3,648,816.94 7.500000 % 3,600.33
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 2,298,691.64 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 268,347,634.48 2,327,561.59
===============================================================================
_______________________________________________________________________________
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 64,759.48 671,307.42 0.00 0.00 9,831,028.68
A-3 128,502.60 1,260,722.78 0.00 0.00 23,721,387.31
A-4 102,802.08 668,912.17 0.00 0.00 11,860,693.65
A-5 413,167.14 413,167.14 0.00 0.00 66,592,000.00
A-6 326,149.65 326,149.65 0.00 0.00 52,567,000.00
A-7 331,566.14 331,566.14 0.00 0.00 53,440,000.00
A-8 89,505.48 89,505.48 0.00 0.00 14,426,000.00
A-9 30,453.64 30,453.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,412.39 95,518.65 0.00 0.00 13,269,668.13
M-2 37,582.19 43,558.98 0.00 0.00 6,051,312.72
M-3 22,638.93 26,239.26 0.00 0.00 3,645,216.61
B-1 76,339.73 76,339.73 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 2,288,216.95
- -------------------------------------------------------------------------------
1,705,879.45 4,033,441.04 0.00 0.00 266,009,598.20
===============================================================================
Run: 08/29/96 09:25:30
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-2 146.628127 8.520847 0.909748 9.430595 0.000000 138.107281
A-3 305.492004 13.916861 1.579510 15.496371 0.000000 291.575143
A-4 305.492004 13.916861 2.527216 16.444077 0.000000 291.575143
A-5 1000.000000 0.000000 6.204456 6.204456 0.000000 1000.000000
A-6 1000.000000 0.000000 6.204456 6.204456 0.000000 1000.000000
A-7 1000.000000 0.000000 6.204456 6.204456 0.000000 1000.000000
A-8 1000.000000 0.000000 6.204456 6.204456 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.785031 0.951964 5.985966 6.937930 0.000000 963.833067
M-2 967.942842 0.955079 6.005559 6.960638 0.000000 966.987763
M-3 971.799862 0.958886 6.029491 6.988377 0.000000 970.840975
B-1 977.249126 0.000000 13.259871 13.259871 0.000000 977.249126
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 834.844620 0.000000 0.000000 0.000000 0.000000 831.040396
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,013.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,155.59
SUBSERVICER ADVANCES THIS MONTH 33,445.73
MASTER SERVICER ADVANCES THIS MONTH 4,094.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,738,301.39
(B) TWO MONTHLY PAYMENTS: 1 182,279.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,671,308.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 266,009,598.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 931
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 542,430.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,073,254.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.47719660 % 8.56682800 % 3.95597520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.37959500 % 8.63359729 % 3.98680770 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1367 %
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 8.07757848
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.82
POOL TRADING FACTOR: 53.13557069
................................................................................
Run: 08/29/96 09:23:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 32,101,874.94 6.895500 % 820,563.00
A-2 760944LJ5 5,265,582.31 2,048,959.57 6.895500 % 52,373.90
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 34,150,834.51 872,936.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 182,373.97 1,002,936.97 0.00 0.00 31,281,311.94
A-2 11,640.34 64,014.24 0.00 0.00 1,996,585.67
S-1 2,532.27 2,532.27 0.00 0.00 0.00
S-2 4,040.39 4,040.39 0.00 0.00 0.00
- -------------------------------------------------------------------------------
200,586.97 1,073,523.87 0.00 0.00 33,277,897.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 389.123069 9.946459 2.210647 12.157106 0.000000 379.176610
A-2 389.123073 9.946459 2.210646 12.157105 0.000000 379.176614
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:23:56 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 9,633.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,241.09
SUBSERVICER ADVANCES THIS MONTH 1,960.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,261.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,277,897.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 839,923.42
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 7.91216895
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.52
POOL TRADING FACTOR: 37.91766099
................................................................................
Run: 08/29/96 09:25:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4112
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944NE4 28,889,000.00 0.00 0.000000 % 0.00
A-2 760944NF1 0.00 0.00 0.000000 % 0.00
A-3 760944NG9 14,581,000.00 0.00 5.000030 % 0.00
A-4 760944NH7 7,938,000.00 7,552,950.80 5.249810 % 799,896.02
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 35,127,727.43 6.200000 % 933,312.79
A-10 760944NK0 0.00 0.00 2.300000 % 0.00
A-11 760944NL8 37,000,000.00 12,499,498.87 7.250000 % 0.00
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,020,493.03 6.023000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.893735 % 0.00
A-15 760944NQ7 0.00 0.00 0.095533 % 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 3,404,862.62 7.000000 % 15,942.89
M-2 760944NW4 1,958,800.00 1,702,431.31 7.000000 % 7,971.44
M-3 760944NX2 1,305,860.00 1,134,948.39 7.000000 % 5,314.27
B-1 1,567,032.00 1,361,938.10 7.000000 % 6,377.12
B-2 783,516.00 680,969.05 7.000000 % 3,188.56
B-3 914,107.69 794,468.81 7.000000 % 3,720.02
- -------------------------------------------------------------------------------
261,172,115.69 155,496,754.12 1,775,723.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 32,895.02 832,791.04 0.00 0.00 6,753,054.78
A-5 104,339.42 104,339.42 0.00 0.00 21,873,000.00
A-6 62,566.53 62,566.53 0.00 0.00 12,561,000.00
A-7 137,943.49 137,943.49 0.00 0.00 23,816,000.00
A-8 104,488.60 104,488.60 0.00 0.00 18,040,000.00
A-9 180,680.67 1,113,993.46 0.00 0.00 34,194,414.64
A-10 67,026.70 67,026.70 0.00 0.00 0.00
A-11 75,179.70 75,179.70 0.00 0.00 12,499,498.87
A-12 14,061.34 14,061.34 0.00 0.00 2,400,000.00
A-13 45,072.65 45,072.65 0.00 0.00 9,020,493.03
A-14 26,019.19 26,019.19 0.00 0.00 3,526,465.71
A-15 12,323.79 12,323.79 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 19,772.77 35,715.66 0.00 0.00 3,388,919.73
M-2 9,886.39 17,857.83 0.00 0.00 1,694,459.87
M-3 6,590.89 11,905.16 0.00 0.00 1,129,634.12
B-1 7,909.07 14,286.19 0.00 0.00 1,355,560.98
B-2 3,954.53 7,143.09 0.00 0.00 677,780.49
B-3 4,613.64 8,333.66 0.00 0.00 790,748.79
- -------------------------------------------------------------------------------
915,327.04 2,691,050.15 0.00 0.00 153,721,031.01
===============================================================================
Run: 08/29/96 09:25:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4112
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 951.492920 100.767954 4.143993 104.911947 0.000000 850.724966
A-5 1000.000000 0.000000 4.770238 4.770238 0.000000 1000.000000
A-6 1000.000000 0.000000 4.981015 4.981015 0.000000 1000.000000
A-7 1000.000000 0.000000 5.792051 5.792051 0.000000 1000.000000
A-8 1000.000000 0.000000 5.792051 5.792051 0.000000 1000.000000
A-9 987.371825 26.233600 5.078581 31.312181 0.000000 961.138225
A-11 337.824294 0.000000 2.031884 2.031884 0.000000 337.824294
A-12 1000.000000 0.000000 5.858892 5.858892 0.000000 1000.000000
A-13 261.122971 0.000000 1.304752 1.304752 0.000000 261.122971
A-14 261.122970 0.000000 1.926634 1.926634 0.000000 261.122970
R-I 0.000000 0.000000 26.490000 26.490000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 869.119517 4.069555 5.047164 9.116719 0.000000 865.049962
M-2 869.119517 4.069553 5.047167 9.116720 0.000000 865.049964
M-3 869.119500 4.069556 5.047164 9.116720 0.000000 865.049944
B-1 869.119520 4.069553 5.047166 9.116719 0.000000 865.049967
B-2 869.119520 4.069553 5.047159 9.116712 0.000000 865.049967
B-3 869.119491 4.069553 5.047162 9.116715 0.000000 865.049937
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,498.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,676.96
SUBSERVICER ADVANCES THIS MONTH 19,004.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 567,781.39
(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 153,721,031.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 592
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,047,626.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.16089530 % 4.01438800 % 1.82471720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12110110 % 4.04174606 % 1.83715280 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0951 %
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 7.54988469
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.20
POOL TRADING FACTOR: 58.85813292
................................................................................
Run: 08/29/96 09:25:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,788,686.80 6.500000 % 1,076,044.44
A-4 760944QX9 38,099,400.00 5,915,468.54 10.000000 % 430,417.32
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 0.077524 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,158,961.97 7.500000 % 6,728.85
M-2 760944QJ0 3,365,008.00 3,254,073.84 7.500000 % 3,058.57
M-3 760944QK7 2,692,006.00 2,614,746.96 7.500000 % 2,457.65
B-1 2,422,806.00 2,358,768.92 7.500000 % 2,217.05
B-2 1,480,605.00 1,448,740.36 7.500000 % 1,361.70
B-3 1,480,603.82 1,387,522.63 7.500000 % 1,304.16
- -------------------------------------------------------------------------------
269,200,605.82 155,934,530.02 1,523,589.74
===============================================================================
_______________________________________________________________________________
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 79,666.81 1,155,711.25 0.00 0.00 13,712,642.36
A-4 49,025.68 479,443.00 0.00 0.00 5,485,051.22
A-5 383,240.20 383,240.20 0.00 0.00 61,656,000.00
A-6 56,066.35 56,066.35 0.00 0.00 9,020,000.00
A-7 230,916.27 230,916.27 0.00 0.00 37,150,000.00
A-8 57,070.57 57,070.57 0.00 0.00 9,181,560.00
A-9 10,018.71 10,018.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,498.54 51,227.39 0.00 0.00 7,152,233.12
M-2 20,226.61 23,285.18 0.00 0.00 3,251,015.27
M-3 16,252.70 18,710.35 0.00 0.00 2,612,289.31
B-1 14,661.60 16,878.65 0.00 0.00 2,356,551.87
B-2 9,005.06 10,366.76 0.00 0.00 1,447,378.66
B-3 8,624.50 9,928.66 0.00 0.00 1,386,218.47
- -------------------------------------------------------------------------------
979,273.60 2,502,863.34 0.00 0.00 154,410,940.28
===============================================================================
Run: 08/29/96 09:25:33
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-3 369.342288 26.873834 1.989651 28.863485 0.000000 342.468454
A-4 155.264087 11.297220 1.286784 12.584004 0.000000 143.966866
A-5 1000.000000 0.000000 6.215781 6.215781 0.000000 1000.000000
A-6 1000.000000 0.000000 6.215782 6.215782 0.000000 1000.000000
A-7 1000.000000 0.000000 6.215781 6.215781 0.000000 1000.000000
A-8 1000.000000 0.000000 6.215781 6.215781 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.033031 0.908933 6.010866 6.919799 0.000000 966.124098
M-2 967.033017 0.908934 6.010865 6.919799 0.000000 966.124084
M-3 971.300569 0.912944 6.037394 6.950338 0.000000 970.387625
B-1 973.569043 0.915075 6.051496 6.966571 0.000000 972.653968
B-2 978.478635 0.919692 6.082014 7.001706 0.000000 977.558944
B-3 937.132953 0.880803 5.825015 6.705818 0.000000 936.252123
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,504.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,450.01
SUBSERVICER ADVANCES THIS MONTH 12,510.82
MASTER SERVICER ADVANCES THIS MONTH 2,000.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,170,431.35
(B) TWO MONTHLY PAYMENTS: 1 280,674.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,878.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,410,940.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 542
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 278,642.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,377,023.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.31380410 % 8.35464900 % 3.33154680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.20958760 % 8.42915513 % 3.36125730 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0774 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,571,922.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,588,291.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02406811
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.01
POOL TRADING FACTOR: 57.35906121
................................................................................
Run: 08/29/96 09:25:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,032,100.03 7.000000 % 773,023.75
A-2 760944PP7 20,000,000.00 14,774,944.44 7.000000 % 216,841.88
A-3 760944PQ5 20,000,000.00 15,313,001.59 7.000000 % 194,512.30
A-4 760944PR3 44,814,000.00 35,631,785.97 7.000000 % 381,065.53
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 12,804,743.13 7.000000 % 91,104.03
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 6.223000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.812995 % 0.00
A-14 760944PN2 0.00 0.00 0.210063 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,373,517.69 7.000000 % 8,698.60
M-2 760944PY8 4,333,550.00 4,200,516.44 7.000000 % 4,363.59
M-3 760944PZ5 2,600,140.00 2,520,319.55 7.000000 % 2,618.16
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 1,639,043.48 7.000000 % 0.00
- -------------------------------------------------------------------------------
346,680,823.45 279,653,861.77 1,672,227.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 64,202.62 837,226.37 0.00 0.00 10,259,076.28
A-2 85,984.55 302,826.43 0.00 0.00 14,558,102.56
A-3 89,115.83 283,628.13 0.00 0.00 15,118,489.29
A-4 207,363.41 588,428.94 0.00 0.00 35,250,720.44
A-5 152,764.99 152,764.99 0.00 0.00 26,250,000.00
A-6 174,198.65 174,198.65 0.00 0.00 29,933,000.00
A-7 74,518.72 165,622.75 0.00 0.00 12,713,639.10
A-8 218,235.71 218,235.71 0.00 0.00 37,500,000.00
A-9 250,575.33 250,575.33 0.00 0.00 43,057,000.00
A-10 15,712.97 15,712.97 0.00 0.00 2,700,000.00
A-11 137,343.01 137,343.01 0.00 0.00 23,600,000.00
A-12 22,176.01 22,176.01 0.00 0.00 4,286,344.15
A-13 13,459.54 13,459.54 0.00 0.00 1,837,004.63
A-14 48,839.01 48,839.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,730.68 57,429.28 0.00 0.00 8,364,819.09
M-2 45,639.16 50,002.75 0.00 0.00 4,196,152.85
M-3 29,365.91 31,984.07 0.00 0.00 2,517,701.39
B-1 4,158.09 4,158.09 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 1,632,977.19
- -------------------------------------------------------------------------------
1,682,384.19 3,354,612.03 0.00 0.00 277,975,567.64
===============================================================================
Run: 08/29/96 09:25:35
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-1 371.964666 26.063716 2.164693 28.228409 0.000000 345.900950
A-2 738.747222 10.842094 4.299228 15.141322 0.000000 727.905128
A-3 765.650080 9.725615 4.455792 14.181407 0.000000 755.924465
A-4 795.103895 8.503270 4.627202 13.130472 0.000000 786.600626
A-5 1000.000000 0.000000 5.819619 5.819619 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819619 5.819619 0.000000 1000.000000
A-7 853.649542 6.073602 4.967915 11.041517 0.000000 847.575940
A-8 1000.000000 0.000000 5.819619 5.819619 0.000000 1000.000000
A-9 1000.000000 0.000000 5.819619 5.819619 0.000000 1000.000000
A-10 1000.000000 0.000000 5.819619 5.819619 0.000000 1000.000000
A-11 1000.000000 0.000000 5.819619 5.819619 0.000000 1000.000000
A-12 188.410732 0.000000 0.974770 0.974770 0.000000 188.410732
A-13 188.410731 0.000000 1.380466 1.380466 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.134615 1.003643 5.622535 6.626178 0.000000 965.130972
M-2 969.301483 1.006932 10.531587 11.538519 0.000000 968.294551
M-3 969.301480 1.006930 11.293973 12.300903 0.000000 968.294550
B-1 969.301476 0.000000 1.499235 1.499235 0.000000 969.301476
B-2 969.301493 0.000000 0.000000 0.000000 0.000000 969.301494
B-3 945.550121 0.000000 0.000000 0.000000 0.000000 942.050530
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,400.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,518.03
SUBSERVICER ADVANCES THIS MONTH 17,309.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,606,520.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 711,234.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 277,975,567.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 958
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,387,783.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.51433980 % 5.39751300 % 2.08814720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.47696790 % 5.42445995 % 2.09857220 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2099 %
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 7.64632742
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.52
POOL TRADING FACTOR: 80.18198551
................................................................................
Run: 08/29/96 09:25:37 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-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 13,224,662.11 5.500000 % 665,919.38
A-3 760944MH8 12,946,000.00 8,175,864.84 6.450000 % 266,367.75
A-4 760944MJ4 0.00 0.00 2.550000 % 0.00
A-5 760944MV7 22,700,000.00 15,181,881.74 6.500000 % 233,071.78
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 0.272543 % 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 2,369,600.94 6.500000 % 11,440.12
M-2 760944NA2 1,368,000.00 1,183,502.78 6.500000 % 5,713.80
M-3 760944NB0 912,000.00 789,001.85 6.500000 % 3,809.20
B-1 729,800.00 631,374.50 6.500000 % 3,048.19
B-2 547,100.00 473,314.60 6.500000 % 2,285.10
B-3 547,219.77 473,418.17 6.500000 % 2,285.61
- -------------------------------------------------------------------------------
182,383,319.77 132,985,583.01 1,193,940.93
===============================================================================
_______________________________________________________________________________
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 60,514.26 726,433.64 0.00 0.00 12,558,742.73
A-3 43,873.66 310,241.41 0.00 0.00 7,909,497.09
A-4 17,345.40 17,345.40 0.00 0.00 0.00
A-5 82,101.18 315,172.96 0.00 0.00 14,948,809.96
A-6 54,024.32 54,024.32 0.00 0.00 11,100,000.00
A-7 88,093.71 88,093.71 0.00 0.00 16,290,000.00
A-8 68,879.65 68,879.65 0.00 0.00 12,737,000.00
A-9 39,477.23 39,477.23 0.00 0.00 7,300,000.00
A-10 82,199.16 82,199.16 0.00 0.00 15,200,000.00
A-11 20,378.44 20,378.44 0.00 0.00 3,694,424.61
A-12 10,358.20 10,358.20 0.00 0.00 1,989,305.77
A-13 62,060.63 62,060.63 0.00 0.00 11,476,048.76
A-14 28,643.29 28,643.29 0.00 0.00 5,296,638.91
A-15 19,978.86 19,978.86 0.00 0.00 3,694,424.61
A-16 9,220.98 9,220.98 0.00 0.00 1,705,118.82
A-17 30,154.34 30,154.34 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,814.42 24,254.54 0.00 0.00 2,358,160.82
M-2 6,400.19 12,113.99 0.00 0.00 1,177,788.98
M-3 4,266.80 8,076.00 0.00 0.00 785,192.65
B-1 3,414.38 6,462.57 0.00 0.00 628,326.31
B-2 2,559.61 4,844.71 0.00 0.00 471,029.50
B-3 2,560.17 4,845.78 0.00 0.00 471,132.56
- -------------------------------------------------------------------------------
749,319.06 1,943,259.99 0.00 0.00 131,791,642.08
===============================================================================
Run: 08/29/96 09:25:37
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-2 525.831495 26.477908 2.406134 28.884042 0.000000 499.353588
A-3 631.535983 20.575294 3.388974 23.964268 0.000000 610.960690
A-5 668.805363 10.267479 3.616792 13.884271 0.000000 658.537884
A-6 1000.000000 0.000000 4.867056 4.867056 0.000000 1000.000000
A-7 1000.000000 0.000000 5.407840 5.407840 0.000000 1000.000000
A-8 1000.000000 0.000000 5.407839 5.407839 0.000000 1000.000000
A-9 1000.000000 0.000000 5.407840 5.407840 0.000000 1000.000000
A-10 1000.000000 0.000000 5.407839 5.407839 0.000000 1000.000000
A-11 738.884922 0.000000 4.075688 4.075688 0.000000 738.884922
A-12 738.884916 0.000000 3.847331 3.847331 0.000000 738.884916
A-13 738.884919 0.000000 3.995771 3.995771 0.000000 738.884920
A-14 738.884919 0.000000 3.995759 3.995759 0.000000 738.884919
A-15 738.884922 0.000000 3.995772 3.995772 0.000000 738.884922
A-16 738.884921 0.000000 3.995759 3.995759 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 865.133604 4.176751 4.678503 8.855254 0.000000 860.956853
M-2 865.133611 4.176754 4.678501 8.855255 0.000000 860.956857
M-3 865.133607 4.176754 4.678509 8.855263 0.000000 860.956853
B-1 865.133598 4.176747 4.678515 8.855262 0.000000 860.956851
B-2 865.133614 4.176750 4.678505 8.855255 0.000000 860.956864
B-3 865.133528 4.176750 4.678504 8.855254 0.000000 860.956778
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,332.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,458.61
SUBSERVICER ADVANCES THIS MONTH 7,667.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 504,228.33
(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 131,791,642.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 488
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 551,903.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.54822960 % 3.26509500 % 1.18667550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.52958690 % 3.27876820 % 1.19164490 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2727 %
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 7.13595428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.33
POOL TRADING FACTOR: 72.26079789
................................................................................
Run: 08/29/96 09:25:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4116
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PD4 21,790,000.00 0.00 6.500000 % 0.00
A-2 760944QQ4 20,994,000.00 0.00 7.500000 % 0.00
A-3 760944PE2 27,540,000.00 0.00 6.500000 % 0.00
A-4 760944PF9 26,740,000.00 14,938,244.93 6.500000 % 351,372.57
A-5 760944QB7 30,000,000.00 13,582,265.90 7.050000 % 75,777.40
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 27,636,676.82 10.000000 % 154,188.96
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 0.124932 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,628,374.05 7.500000 % 6,448.38
M-2 760944QU5 3,432,150.00 3,329,904.12 7.500000 % 3,239.48
M-3 760944QV3 2,059,280.00 2,004,425.52 7.500000 % 369.79
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 1,045,041.05 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 137,652,604.42 591,396.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 80,753.93 432,126.50 0.00 0.00 14,586,872.36
A-5 79,636.48 155,413.88 0.00 0.00 13,506,488.50
A-6 259,704.82 259,704.82 0.00 0.00 48,041,429.00
A-7 229,845.79 384,034.75 0.00 0.00 27,482,487.86
A-8 94,124.19 94,124.19 0.00 0.00 15,090,000.00
A-9 12,475.04 12,475.04 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 14,302.43 14,302.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,344.62 47,793.00 0.00 0.00 6,621,925.67
M-2 41,566.95 44,806.43 0.00 0.00 3,326,664.64
M-3 25,021.10 25,390.89 0.00 0.00 2,004,055.73
B-1 0.00 0.00 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,039,179.09
- -------------------------------------------------------------------------------
878,775.35 1,470,171.93 0.00 0.00 137,055,345.88
===============================================================================
Run: 08/29/96 09:25:39
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-4 558.647903 13.140335 3.019967 16.160302 0.000000 545.507568
A-5 452.742197 2.525913 2.654549 5.180462 0.000000 450.216283
A-6 1000.000000 0.000000 5.405851 5.405851 0.000000 1000.000000
A-7 502.078158 2.801166 4.175631 6.976797 0.000000 499.276993
A-8 1000.000000 0.000000 6.237521 6.237521 0.000000 1000.000000
A-9 1000.000000 0.000000 6.237520 6.237520 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-1 965.601872 0.939381 6.022962 6.962343 0.000000 964.662491
M-2 970.209379 0.943863 12.111053 13.054916 0.000000 969.265516
M-3 973.362301 0.179572 12.150412 12.329984 0.000000 973.182729
B-1 977.888385 0.000000 0.000000 0.000000 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 761.219633 0.000000 0.000000 0.000000 0.000000 756.949715
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,391.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,737.41
SUBSERVICER ADVANCES THIS MONTH 22,246.96
MASTER SERVICER ADVANCES THIS MONTH 5,930.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,387,743.60
(B) TWO MONTHLY PAYMENTS: 1 276,897.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,399,675.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,055,345.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 482
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 815,559.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 463,343.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.11211180 % 8.69050300 % 3.19738530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.07192230 % 8.72103599 % 3.20704170 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1250 %
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 8.10542933
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.58
POOL TRADING FACTOR: 49.91635610
................................................................................
Run: 08/29/96 09:25:41 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-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 22,597,604.58 7.000000 % 696,587.12
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 10,269,410.53 7.000000 % 694,300.04
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 81,406,261.30 7.000000 % 1,043,165.37
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 0.191433 % 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 % 18,236.09
M-2 760944RM2 4,674,600.00 4,549,093.51 7.000000 % 9,157.66
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 1,601,149.74 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 294,552,277.24 2,461,446.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 131,305.20 827,892.32 0.00 0.00 21,901,017.46
A-2 0.00 0.00 0.00 0.00 0.00
A-3 59,671.23 753,971.27 0.00 0.00 9,575,110.49
A-4 71,202.86 71,202.86 0.00 0.00 12,254,000.00
A-5 42,568.31 42,568.31 0.00 0.00 7,326,000.00
A-6 427,350.76 427,350.76 0.00 0.00 73,547,000.00
A-7 49,680.46 49,680.46 0.00 0.00 8,550,000.00
A-8 473,017.63 1,516,183.00 0.00 0.00 80,363,095.93
A-9 192,074.55 192,074.55 0.00 0.00 33,056,000.00
A-10 133,869.97 133,869.97 0.00 0.00 23,039,000.00
A-11 46,806.00 46,806.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 55,412.43 73,648.52 0.00 0.00 9,040,593.71
M-2 54,649.20 63,806.86 0.00 0.00 4,539,935.85
M-3 38,631.58 38,631.58 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 1,583,235.24
- -------------------------------------------------------------------------------
1,776,240.18 4,237,686.46 0.00 0.00 292,072,916.46
===============================================================================
Run: 08/29/96 09:25:41
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-1 501.311192 15.453272 2.912909 18.366181 0.000000 485.857920
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 604.616457 40.877247 3.513172 44.390419 0.000000 563.739211
A-4 1000.000000 0.000000 5.810581 5.810581 0.000000 1000.000000
A-5 1000.000000 0.000000 5.810580 5.810580 0.000000 1000.000000
A-6 1000.000000 0.000000 5.810580 5.810580 0.000000 1000.000000
A-7 1000.000000 0.000000 5.810580 5.810580 0.000000 1000.000000
A-8 707.449911 9.065485 4.110695 13.176180 0.000000 698.384426
A-9 1000.000000 0.000000 5.810581 5.810581 0.000000 1000.000000
A-10 1000.000000 0.000000 5.810581 5.810581 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.931342 1.950530 5.926907 7.877437 0.000000 966.980813
M-2 973.151395 1.959025 11.690669 13.649694 0.000000 971.192369
M-3 975.032647 0.000000 10.330128 10.330128 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-3 856.184906 0.000000 0.000000 0.000000 0.000000 846.605462
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,168.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,199.60
SUBSERVICER ADVANCES THIS MONTH 22,304.63
MASTER SERVICER ADVANCES THIS MONTH 1,863.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,414,044.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 800,715.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 292,072,916.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,005
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 262,599.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,886,405.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.35891130 % 5.85779000 % 1.78329900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.30955990 % 5.89813645 % 1.79230360 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1904 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,942,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,169,865.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58643392
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.88
POOL TRADING FACTOR: 78.10094111
................................................................................
Run: 08/29/96 09:25:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 63,710,850.42 6.500000 % 2,011,360.85
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 4,431,296.76 6.500000 % 8,553.38
A-7 760944RW0 0.00 0.00 0.294971 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,036,343.51 6.500000 % 9,406.54
M-2 760944RY6 779,000.00 678,577.90 6.500000 % 3,134.57
M-3 760944RZ3 779,100.00 678,665.01 6.500000 % 3,134.98
B-1 701,100.00 610,720.13 6.500000 % 2,821.12
B-2 389,500.00 339,288.96 6.500000 % 1,567.29
B-3 467,420.45 407,164.56 6.500000 % 1,880.82
- -------------------------------------------------------------------------------
155,801,920.45 107,646,653.05 2,041,859.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 343,560.74 2,354,921.59 0.00 0.00 61,699,489.57
A-2 28,041.00 28,041.00 0.00 0.00 5,200,000.00
A-3 60,466.09 60,466.09 0.00 0.00 11,213,000.00
A-4 70,330.65 70,330.65 0.00 0.00 13,246,094.21
A-5 28,571.82 28,571.82 0.00 0.00 5,094,651.59
A-6 23,895.77 32,449.15 0.00 0.00 4,422,743.38
A-7 26,342.50 26,342.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,980.98 20,387.52 0.00 0.00 2,026,936.97
M-2 3,659.23 6,793.80 0.00 0.00 675,443.33
M-3 3,659.70 6,794.68 0.00 0.00 675,530.03
B-1 3,293.31 6,114.43 0.00 0.00 607,899.01
B-2 1,829.62 3,396.91 0.00 0.00 337,721.67
B-3 2,195.63 4,076.45 0.00 0.00 405,283.74
- -------------------------------------------------------------------------------
606,827.04 2,648,686.59 0.00 0.00 105,604,793.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 642.019957 20.268664 3.462092 23.730756 0.000000 621.751293
A-2 1000.000000 0.000000 5.392500 5.392500 0.000000 1000.000000
A-3 1000.000000 0.000000 5.392499 5.392499 0.000000 1000.000000
A-4 617.533530 0.000000 3.278818 3.278818 0.000000 617.533530
A-5 617.533526 0.000000 3.463251 3.463251 0.000000 617.533526
A-6 886.259352 1.710676 4.779154 6.489830 0.000000 884.548676
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 871.088467 4.023844 4.697344 8.721188 0.000000 867.064623
M-2 871.088447 4.023838 4.697343 8.721181 0.000000 867.064609
M-3 871.088448 4.023848 4.697343 8.721191 0.000000 867.064600
B-1 871.088475 4.023848 4.697347 8.721195 0.000000 867.064627
B-2 871.088472 4.023851 4.697356 8.721207 0.000000 867.064621
B-3 871.088460 4.023850 4.697334 8.721184 0.000000 867.064610
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,492.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,540.75
SUBSERVICER ADVANCES THIS MONTH 7,019.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,640.57
(B) TWO MONTHLY PAYMENTS: 1 330,439.23
(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 105,604,793.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 1,544,604.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.58670900 % 3.15252400 % 1.26076720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.52215900 % 3.19863353 % 1.27920750 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2941 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 540,104.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,992.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19319575
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.46
POOL TRADING FACTOR: 67.78144531
................................................................................
Run: 08/29/96 09:25:45 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-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 25,834,259.48 7.050000 % 2,295,435.93
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 8,905,936.66 6.250000 % 516,473.08
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 0.081857 % 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 10,003,740.76 7.500000 % 9,751.73
M-2 760944SP4 5,640,445.00 5,469,593.38 7.500000 % 5,331.81
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 1,703,532.77 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 228,856,176.67 2,826,992.55
===============================================================================
_______________________________________________________________________________
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-3 150,619.26 2,446,055.19 0.00 0.00 23,538,823.55
A-4 148,366.34 148,366.34 0.00 0.00 24,745,827.00
A-5 46,031.49 562,504.57 0.00 0.00 8,389,463.58
A-6 23,936.38 23,936.38 0.00 0.00 0.00
A-7 339,037.04 339,037.04 0.00 0.00 54,662,626.00
A-8 224,697.13 224,697.13 0.00 0.00 36,227,709.00
A-9 213,031.69 213,031.69 0.00 0.00 34,346,901.00
A-10 121,723.03 121,723.03 0.00 0.00 19,625,291.00
A-11 15,492.25 15,492.25 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-1 62,046.76 71,798.49 0.00 0.00 9,993,989.03
M-2 67,966.88 73,298.69 0.00 0.00 5,464,261.57
M-3 30,798.08 30,798.08 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 1,694,726.06
- -------------------------------------------------------------------------------
1,443,746.33 4,270,738.88 0.00 0.00 226,020,377.41
===============================================================================
Run: 08/29/96 09:25:45
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-3 521.554927 46.341406 3.040777 49.382183 0.000000 475.213521
A-4 1000.000000 0.000000 5.995610 5.995610 0.000000 1000.000000
A-5 189.253971 10.975216 0.978184 11.953400 0.000000 178.278755
A-7 1000.000000 0.000000 6.202356 6.202356 0.000000 1000.000000
A-8 1000.000000 0.000000 6.202355 6.202355 0.000000 1000.000000
A-9 1000.000000 0.000000 6.202355 6.202355 0.000000 1000.000000
A-10 1000.000000 0.000000 6.202355 6.202355 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-1 967.403420 0.943033 6.000180 6.943213 0.000000 966.460387
M-2 969.709550 0.945282 12.049915 12.995197 0.000000 968.764268
M-3 972.005905 0.000000 8.190332 8.190332 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-3 906.061683 0.000000 0.000000 0.000000 0.000000 901.377639
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,885.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,895.21
SUBSERVICER ADVANCES THIS MONTH 28,030.34
MASTER SERVICER ADVANCES THIS MONTH 9,438.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,438,741.41
(B) TWO MONTHLY PAYMENTS: 1 214,529.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,165,891.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 226,020,377.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 765
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 1,307,223.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,612,708.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.29125410 % 8.35824700 % 2.35049870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.16746510 % 8.45644172 % 2.37609320 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0813 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,286,900.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,825,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99758315
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.08
POOL TRADING FACTOR: 60.10705389
................................................................................
Run: 08/29/96 09:28:14 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 37,686,286.87 6.970000 % 85,302.84
A-2 760944UX4 30,021,313.12 30,021,313.12 6.970000 % 0.00
S 760944UV8 0.00 0.00 0.500000 % 0.00
R 760944UY2 100.00 0.00 6.970000 % 0.00
- -------------------------------------------------------------------------------
70,638,483.82 67,707,599.99 85,302.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 208,423.12 293,725.96 0.00 0.00 37,600,984.03
A-2 166,032.15 166,032.15 0.00 0.00 30,021,313.12
S 12,848.69 12,848.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
387,303.96 472,606.80 0.00 0.00 67,622,297.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 927.843545 2.100172 5.131417 7.231589 0.000000 925.743373
A-2 1000.000000 0.000000 5.530476 5.530476 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-August-96
DISTRIBUTION DATE 29-August-96
Run: 08/29/96 09:28:15 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 1,692.69
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,622,297.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,648,360.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 95.73010842
................................................................................
Run: 08/29/96 09:25:47 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-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 14,478,000.37 9.860000 % 134,732.18
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 16,777,201.55 6.350000 % 592,821.61
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 6.323000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.895590 % 0.00
A-10 760944TC2 0.00 0.00 0.105429 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,190,634.92 7.000000 % 5,253.88
M-2 760944TK4 3,210,000.00 3,114,380.95 7.000000 % 3,152.33
M-3 760944TL2 2,141,000.00 2,077,224.17 7.000000 % 2,102.53
B-1 1,070,000.00 1,038,126.99 7.000000 % 1,050.78
B-2 642,000.00 622,876.19 7.000000 % 630.47
B-3 963,170.23 934,479.38 7.000000 % 945.87
- -------------------------------------------------------------------------------
214,013,270.23 171,888,924.52 740,689.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 118,727.99 253,460.17 0.00 0.00 14,343,268.19
A-2 0.00 0.00 0.00 0.00 0.00
A-3 88,605.54 681,427.15 0.00 0.00 16,184,379.94
A-4 247,830.59 247,830.59 0.00 0.00 46,926,000.00
A-5 227,054.59 227,054.59 0.00 0.00 39,000,000.00
A-6 24,964.36 24,964.36 0.00 0.00 4,288,000.00
A-7 179,105.32 179,105.32 0.00 0.00 30,764,000.00
A-8 25,876.86 25,876.86 0.00 0.00 4,920,631.00
A-9 13,001.85 13,001.85 0.00 0.00 1,757,369.00
A-10 15,072.12 15,072.12 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,219.42 35,473.30 0.00 0.00 5,185,381.04
M-2 18,131.65 21,283.98 0.00 0.00 3,111,228.62
M-3 12,093.42 14,195.95 0.00 0.00 2,075,121.64
B-1 6,043.88 7,094.66 0.00 0.00 1,037,076.21
B-2 3,626.33 4,256.80 0.00 0.00 622,245.72
B-3 5,440.49 6,386.36 0.00 0.00 933,533.51
- -------------------------------------------------------------------------------
1,015,794.43 1,756,484.08 0.00 0.00 171,148,234.87
===============================================================================
Run: 08/29/96 09:25:47
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-1 652.015329 6.067651 5.346903 11.414554 0.000000 645.947678
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 649.021337 22.933138 3.427680 26.360818 0.000000 626.088199
A-4 1000.000000 0.000000 5.281307 5.281307 0.000000 1000.000000
A-5 1000.000000 0.000000 5.821913 5.821913 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821912 5.821912 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821913 5.821913 0.000000 1000.000000
A-8 1000.000000 0.000000 5.258850 5.258850 0.000000 1000.000000
A-9 1000.000000 0.000000 7.398475 7.398475 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 970.212135 0.982034 5.648490 6.630524 0.000000 969.230101
M-2 970.212134 0.982034 5.648489 6.630523 0.000000 969.230100
M-3 970.212130 0.982032 5.648491 6.630523 0.000000 969.230098
B-1 970.212140 0.982037 5.648486 6.630523 0.000000 969.230103
B-2 970.212134 0.982040 5.648489 6.630529 0.000000 969.230094
B-3 970.212067 0.982038 5.648493 6.630531 0.000000 969.230029
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,568.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,205.56
SUBSERVICER ADVANCES THIS MONTH 13,834.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 871,613.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,138,749.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,148,234.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 595
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 566,706.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.44993670 % 6.04008700 % 1.50997660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.42493690 % 6.06008663 % 1.51497640 %
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 7.58389279
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.85
POOL TRADING FACTOR: 79.97085166
................................................................................
Run: 08/29/96 09:25:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 34,467,732.84 6.038793 % 923,236.29
A-2 760944UF3 47,547,000.00 33,437,313.60 6.150000 % 443,710.60
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 24,158,436.69 7.000000 % 259,991.99
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 0.122573 % 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 3,414,799.60 7.000000 % 15,877.80
M-2 760944UR7 1,948,393.00 1,707,397.13 7.000000 % 7,938.89
M-3 760944US5 1,298,929.00 1,138,265.07 7.000000 % 5,292.59
B-1 909,250.00 796,785.25 7.000000 % 3,704.81
B-2 389,679.00 341,479.78 7.000000 % 1,587.78
B-3 649,465.07 569,133.10 7.000000 % 2,646.30
- -------------------------------------------------------------------------------
259,785,708.07 145,779,343.06 1,663,987.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,008.54 1,096,244.83 0.00 0.00 33,544,496.55
A-2 170,927.20 614,637.80 0.00 0.00 32,993,603.00
A-3 79,210.17 79,210.17 0.00 0.00 0.00
A-4 105,529.78 105,529.78 0.00 0.00 22,048,000.00
A-5 44,115.86 44,115.86 0.00 0.00 8,492,000.00
A-6 88,486.05 88,486.05 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 140,563.17 400,555.16 0.00 0.00 23,898,444.70
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 14,852.30 14,852.30 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 19,868.63 35,746.43 0.00 0.00 3,398,921.80
M-2 9,934.30 17,873.19 0.00 0.00 1,699,458.24
M-3 6,622.87 11,915.46 0.00 0.00 1,132,972.48
B-1 4,636.00 8,340.81 0.00 0.00 793,080.44
B-2 1,986.87 3,574.65 0.00 0.00 339,892.00
B-3 3,311.43 5,957.73 0.00 0.00 566,486.80
- -------------------------------------------------------------------------------
863,053.17 2,527,040.22 0.00 0.00 144,115,356.01
===============================================================================
Run: 08/29/96 09:25:49
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-1 540.026523 14.464893 2.710628 17.175521 0.000000 525.561629
A-2 703.247599 9.332042 3.594910 12.926952 0.000000 693.915557
A-4 1000.000000 0.000000 4.786365 4.786365 0.000000 1000.000000
A-5 1000.000000 0.000000 5.194991 5.194991 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818388 5.818388 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 372.091869 4.004436 2.164975 6.169411 0.000000 368.087433
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-1 876.310463 4.074582 5.098715 9.173297 0.000000 872.235880
M-2 876.310441 4.074584 5.098715 9.173299 0.000000 872.235858
M-3 876.310460 4.074580 5.098716 9.173296 0.000000 872.235881
B-1 876.310421 4.074578 5.098708 9.173286 0.000000 872.235843
B-2 876.310450 4.074584 5.098735 9.173319 0.000000 872.235866
B-3 876.310561 4.074584 5.098704 9.173288 0.000000 872.235977
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:50 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 34,265.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,141.91
SUBSERVICER ADVANCES THIS MONTH 20,770.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,513,507.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,812.95
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 282,568.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,115,356.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 590
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 986,156.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.53430110 % 4.29447800 % 1.17122090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.49690030 % 4.32386436 % 1.17923540 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1228 %
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 7.53052901
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.47
POOL TRADING FACTOR: 55.47470532
................................................................................
Run: 08/29/96 09:25:51 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 18,181,029.04 7.500000 % 605,148.66
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 15,289,702.43 7.500000 % 67,334.53
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 8,595,058.39 7.500000 % 8,392.90
M-2 760944TY4 4,823,973.00 4,688,212.86 7.500000 % 4,577.94
M-3 760944TZ1 3,215,982.00 3,125,475.26 7.500000 % 3,051.96
B-1 1,929,589.00 1,875,284.95 7.500000 % 1,831.18
B-2 803,995.00 781,368.31 7.500000 % 762.99
B-3 1,286,394.99 1,125,200.85 7.500000 % 1,098.74
- -------------------------------------------------------------------------------
321,598,232.99 206,848,332.09 692,198.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 113,474.01 718,622.67 0.00 0.00 17,575,880.38
A-3 256,056.11 256,056.11 0.00 0.00 49,628,000.00
A-4 214,669.19 214,669.19 0.00 0.00 41,944,779.00
A-5 116,933.61 116,933.61 0.00 0.00 446,221.00
A-6 186,716.81 186,716.81 0.00 0.00 32,053,000.00
A-7 69,665.86 69,665.86 0.00 0.00 11,162,000.00
A-8 84,445.35 84,445.35 0.00 0.00 13,530,000.00
A-9 6,384.89 6,384.89 0.00 0.00 1,023,000.00
A-10 95,428.26 162,762.79 0.00 0.00 15,222,367.90
A-11 21,220.56 21,220.56 0.00 0.00 3,400,000.00
A-12 5,820.87 5,820.87 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,644.69 62,037.59 0.00 0.00 8,586,665.49
M-2 29,260.74 33,838.68 0.00 0.00 4,683,634.92
M-3 19,507.16 22,559.12 0.00 0.00 3,122,423.30
B-1 11,704.29 13,535.47 0.00 0.00 1,873,453.77
B-2 4,876.78 5,639.77 0.00 0.00 780,605.32
B-3 7,022.80 8,121.54 0.00 0.00 1,124,102.11
- -------------------------------------------------------------------------------
1,296,831.98 1,989,030.88 0.00 0.00 206,156,133.19
===============================================================================
Run: 08/29/96 09:25:51
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-2 354.751786 11.807779 2.214127 14.021906 0.000000 342.944007
A-3 1000.000000 0.000000 5.159509 5.159509 0.000000 1000.000000
A-4 1000.000000 0.000000 5.117900 5.117900 0.000000 1000.000000
A-5 1000.000000 0.000000 262.053131 262.053131 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825252 5.825252 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241342 6.241342 0.000000 1000.000000
A-8 1000.000000 0.000000 6.241341 6.241341 0.000000 1000.000000
A-9 1000.000000 0.000000 6.241339 6.241339 0.000000 1000.000000
A-10 573.292180 2.524729 3.578112 6.102841 0.000000 570.767450
A-11 1000.000000 0.000000 6.241341 6.241341 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-1 971.857196 0.948999 6.065692 7.014691 0.000000 970.908197
M-2 971.857193 0.948998 6.065693 7.014691 0.000000 970.908195
M-3 971.857199 0.948998 6.065693 7.014691 0.000000 970.908202
B-1 971.857193 0.949000 6.065691 7.014691 0.000000 970.908193
B-2 971.857176 0.948998 6.065684 7.014682 0.000000 970.908177
B-3 874.693122 0.854123 5.459264 6.313387 0.000000 873.838999
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,352.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,813.44
SUBSERVICER ADVANCES THIS MONTH 55,607.39
MASTER SERVICER ADVANCES THIS MONTH 4,619.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,281,970.39
(B) TWO MONTHLY PAYMENTS: 1 531,816.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,945,530.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 206,156,133.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 719
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 645,643.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 490,215.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.23893480 % 7.93274300 % 1.82832230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.21572410 % 7.95160612 % 1.83266980 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0336 %
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 7.94033439
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.68
POOL TRADING FACTOR: 64.10362746
................................................................................
Run: 08/29/96 09:25:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 61,121,381.07 7.740638 % 1,888,276.73
M 760944SU3 3,678,041.61 3,496,243.96 7.740638 % 2,962.83
R 760944SV1 100.00 0.00 7.740638 % 0.00
B-1 4,494,871.91 4,272,700.07 7.740638 % 3,620.82
B-2 1,225,874.16 205,376.24 7.740638 % 174.04
- -------------------------------------------------------------------------------
163,449,887.68 69,095,701.34 1,895,034.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 389,739.39 2,278,016.12 0.00 0.00 59,233,104.34
M 22,293.74 25,256.57 0.00 0.00 3,493,281.13
R 0.00 0.00 0.00 0.00 0.00
B-1 27,244.80 30,865.62 0.00 0.00 4,269,079.25
B-2 1,309.57 1,483.61 0.00 0.00 205,202.20
- -------------------------------------------------------------------------------
440,587.50 2,335,621.92 0.00 0.00 67,200,666.92
===============================================================================
Run: 08/29/96 09:25:53
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 396.760690 12.257478 2.529937 14.787415 0.000000 384.503212
M 950.572161 0.805546 6.061307 6.866853 0.000000 949.766615
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 950.572153 0.805545 6.061307 6.866852 0.000000 949.766609
B-2 167.534521 0.141964 1.068283 1.210247 0.000000 167.392549
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,182.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,087.60
SUBSERVICER ADVANCES THIS MONTH 65,802.45
MASTER SERVICER ADVANCES THIS MONTH 5,856.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,094,816.84
(B) TWO MONTHLY PAYMENTS: 2 730,750.98
(C) THREE OR MORE MONTHLY PAYMENTS: 1 254,457.07
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,948,209.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,200,666.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 229
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 781,794.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,836,480.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.45902120 % 5.06000200 % 6.48097670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.14362570 % 5.19828343 % 6.65809080 %
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 8.19038657
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.47
POOL TRADING FACTOR: 41.11392664
................................................................................
Run: 08/29/96 09:25:54 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-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 17,385,147.92 7.000000 % 2,648,293.35
A-2 760944VV7 41,000,000.00 28,821,334.60 7.000000 % 425,206.21
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 1,351,133.52 0.000000 % 26,581.74
A-9 760944WC8 0.00 0.00 0.250904 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,321,975.99 7.000000 % 9,312.40
M-2 760944WE4 7,479,800.00 7,250,565.80 7.000000 % 7,243.12
M-3 760944WF1 4,274,200.00 4,143,208.16 7.000000 % 4,138.95
B-1 2,564,500.00 2,485,905.52 7.000000 % 2,483.35
B-2 854,800.00 828,602.87 7.000000 % 827.75
B-3 1,923,420.54 1,175,809.70 7.000000 % 1,174.62
- -------------------------------------------------------------------------------
427,416,329.03 337,719,684.08 3,125,261.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 101,047.99 2,749,341.34 0.00 0.00 14,736,854.57
A-2 167,518.74 592,724.95 0.00 0.00 28,396,128.39
A-3 843,163.80 843,163.80 0.00 0.00 145,065,000.00
A-4 209,969.96 209,969.96 0.00 0.00 36,125,000.00
A-5 280,461.74 280,461.74 0.00 0.00 48,253,000.00
A-6 160,879.13 160,879.13 0.00 0.00 27,679,000.00
A-7 45,533.69 45,533.69 0.00 0.00 7,834,000.00
A-8 0.00 26,581.74 0.00 0.00 1,324,551.78
A-9 70,358.26 70,358.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,182.28 63,494.68 0.00 0.00 9,312,663.59
M-2 42,142.59 49,385.71 0.00 0.00 7,243,322.68
M-3 24,081.64 28,220.59 0.00 0.00 4,139,069.21
B-1 14,448.88 16,932.23 0.00 0.00 2,483,422.17
B-2 4,816.11 5,643.86 0.00 0.00 827,775.12
B-3 6,834.17 8,008.79 0.00 0.00 1,174,635.08
- -------------------------------------------------------------------------------
2,025,438.98 5,150,700.47 0.00 0.00 334,594,422.59
===============================================================================
Run: 08/29/96 09:25:54
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-1 186.461897 28.403888 1.083776 29.487664 0.000000 158.058009
A-2 702.959380 10.370883 4.085823 14.456706 0.000000 692.588497
A-3 1000.000000 0.000000 5.812317 5.812317 0.000000 1000.000000
A-4 1000.000000 0.000000 5.812317 5.812317 0.000000 1000.000000
A-5 1000.000000 0.000000 5.812317 5.812317 0.000000 1000.000000
A-6 1000.000000 0.000000 5.812317 5.812317 0.000000 1000.000000
A-7 1000.000000 0.000000 5.812317 5.812317 0.000000 1000.000000
A-8 894.903909 17.606034 0.000000 17.606034 0.000000 877.297875
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.352895 0.968357 5.634186 6.602543 0.000000 968.384538
M-2 969.352897 0.968357 5.634187 6.602544 0.000000 968.384540
M-3 969.352899 0.968357 5.634187 6.602544 0.000000 968.384542
B-1 969.352903 0.968356 5.634190 6.602546 0.000000 968.384547
B-2 969.352913 0.968355 5.634195 6.602550 0.000000 968.384558
B-3 611.311814 0.610683 3.553139 4.163822 0.000000 610.701121
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 80,386.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 35,718.27
SUBSERVICER ADVANCES THIS MONTH 41,267.26
MASTER SERVICER ADVANCES THIS MONTH 5,894.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 4,036,575.08
(B) TWO MONTHLY PAYMENTS: 1 290,640.95
(C) THREE OR MORE MONTHLY PAYMENTS: 2 474,997.02
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,164,218.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 334,594,422.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 864,581.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,787,888.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.53639360 % 6.13400700 % 1.32959920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.47420570 % 6.18511669 % 1.34067760 %
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 7.63622614
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.70
POOL TRADING FACTOR: 78.28302287
................................................................................
Run: 08/29/96 09:25:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,733,379.96 6.500000 % 1,767,327.40
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 26,649,650.72 6.500000 % 284,802.99
A-6 760944VG0 64,049,000.00 55,224,049.26 6.500000 % 231,639.76
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 0.253514 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,900,849.75 6.500000 % 41,265.33
B 781,392.32 684,788.61 6.500000 % 3,174.75
- -------------------------------------------------------------------------------
312,503,992.32 224,158,718.30 2,328,210.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 208,867.30 1,976,194.70 0.00 0.00 36,966,052.56
A-2 201,137.89 201,137.89 0.00 0.00 37,300,000.00
A-3 94,270.58 94,270.58 0.00 0.00 17,482,000.00
A-4 27,609.27 27,609.27 0.00 0.00 5,120,000.00
A-5 143,706.55 428,509.54 0.00 0.00 26,364,847.73
A-6 297,792.19 529,431.95 0.00 0.00 54,992,409.50
A-7 183,687.96 183,687.96 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 47,144.32 47,144.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,997.27 89,262.60 0.00 0.00 8,859,584.42
B 3,692.68 6,867.43 0.00 0.00 681,613.86
- -------------------------------------------------------------------------------
1,255,906.01 3,584,116.24 0.00 0.00 221,830,508.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 437.784031 19.975218 2.360723 22.335941 0.000000 417.808813
A-2 1000.000000 0.000000 5.392437 5.392437 0.000000 1000.000000
A-3 1000.000000 0.000000 5.392437 5.392437 0.000000 1000.000000
A-4 1000.000000 0.000000 5.392436 5.392436 0.000000 1000.000000
A-5 710.657353 7.594746 3.832175 11.426921 0.000000 703.062606
A-6 862.215636 3.616602 4.649443 8.266045 0.000000 858.599034
A-7 1000.000000 0.000000 5.392437 5.392437 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 876.369788 4.062948 4.725769 8.788717 0.000000 872.306840
B 876.369773 4.062953 4.725770 8.788723 0.000000 872.306820
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:57 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 51,328.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,029.92
SUBSERVICER ADVANCES THIS MONTH 21,669.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 391,917.14
(B) TWO MONTHLY PAYMENTS: 3 1,279,471.57
(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 221,830,508.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 867
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,288,985.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.72372720 % 3.97078000 % 0.30549270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.69887910 % 3.99385301 % 0.30726790 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2530 %
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 7.15405375
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.68
POOL TRADING FACTOR: 70.98485572
................................................................................
Run: 08/29/96 09:25:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 39,179,838.20 5.400000 % 1,324,585.41
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 5.973000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.396335 % 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 0.152888 % 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 5,183,482.00 7.000000 % 5,253.37
M-2 760944WQ7 3,209,348.00 3,110,073.12 7.000000 % 3,152.01
M-3 760944WR5 2,139,566.00 2,073,382.72 7.000000 % 2,101.34
B-1 1,390,718.00 1,347,698.86 7.000000 % 1,365.87
B-2 320,935.00 311,007.53 7.000000 % 315.20
B-3 962,805.06 933,022.53 7.000000 % 945.60
- -------------------------------------------------------------------------------
213,956,513.06 180,552,380.20 1,337,718.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,693.93 1,500,279.34 0.00 0.00 37,855,252.79
A-2 97,328.25 97,328.25 0.00 0.00 18,171,000.00
A-3 25,048.10 25,048.10 0.00 0.00 4,309,000.00
A-4 194,716.77 194,716.77 0.00 0.00 33,496,926.28
A-5 2,605.49 2,605.49 0.00 0.00 448,220.39
A-6 133,681.05 133,681.05 0.00 0.00 26,829,850.30
A-7 74,267.25 74,267.25 0.00 0.00 8,943,283.44
A-8 84,726.96 84,726.96 0.00 0.00 17,081,606.39
A-9 57,122.97 57,122.97 0.00 0.00 7,320,688.44
A-10 48,792.13 48,792.13 0.00 0.00 8,704,536.00
A-11 19,878.28 19,878.28 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 60,356.77 60,356.77 0.00 0.00 0.00
A-14 22,923.23 22,923.23 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 30,131.45 35,384.82 0.00 0.00 5,178,228.63
M-2 18,078.77 21,230.78 0.00 0.00 3,106,921.11
M-3 12,052.52 14,153.86 0.00 0.00 2,071,281.38
B-1 7,834.14 9,200.01 0.00 0.00 1,346,332.99
B-2 1,807.88 2,123.08 0.00 0.00 310,692.33
B-3 5,423.63 6,369.23 0.00 0.00 670,324.33
- -------------------------------------------------------------------------------
1,072,469.57 2,410,188.37 0.00 0.00 178,952,908.80
===============================================================================
Run: 08/29/96 09:25:58
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-1 662.369837 22.393289 2.970261 25.363550 0.000000 639.976548
A-2 1000.000000 0.000000 5.356241 5.356241 0.000000 1000.000000
A-3 1000.000000 0.000000 5.812973 5.812973 0.000000 1000.000000
A-4 963.172558 0.000000 5.598897 5.598897 0.000000 963.172558
A-5 912.872485 0.000000 5.306497 5.306497 0.000000 912.872485
A-6 918.909163 0.000000 4.578510 4.578510 0.000000 918.909164
A-7 918.909164 0.000000 7.630850 7.630850 0.000000 918.909164
A-8 845.980060 0.000000 4.196170 4.196170 0.000000 845.980060
A-9 845.980059 0.000000 6.601141 6.601141 0.000000 845.980059
A-10 1000.000000 0.000000 5.605368 5.605368 0.000000 1000.000000
A-11 1000.000000 0.000000 6.394271 6.394271 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-1 969.066961 0.982133 5.633162 6.615295 0.000000 968.084828
M-2 969.066963 0.982134 5.633160 6.615294 0.000000 968.084829
M-3 969.066960 0.982134 5.633161 6.615295 0.000000 968.084827
B-1 969.066957 0.982133 5.633162 6.615295 0.000000 968.084824
B-2 969.067038 0.982130 5.633166 6.615296 0.000000 968.084908
B-3 969.066916 0.982130 5.633155 6.615285 0.000000 696.220199
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:25:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,781.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,901.24
SUBSERVICER ADVANCES THIS MONTH 11,720.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 946,277.24
(B) TWO MONTHLY PAYMENTS: 2 495,467.42
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,909.54
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 178,952,908.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 604
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,016,581.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.82276600 % 5.74179000 % 1.43544430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.91222430 % 5.78723821 % 1.30053750 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1525 %
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 7.53689237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.30
POOL TRADING FACTOR: 83.63985103
................................................................................
Run: 08/29/96 09:26:00 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-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 57,185,707.24 7.975136 % 1,539,831.87
M 760944VP0 3,025,700.00 2,873,219.69 7.975136 % 13,952.62
R 760944VQ8 100.00 0.00 7.975136 % 0.00
B-1 3,429,100.00 3,256,290.32 7.975136 % 15,812.84
B-2 941,300.03 173,030.85 7.975136 % 840.25
- -------------------------------------------------------------------------------
134,473,200.03 63,488,248.10 1,570,437.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 374,501.82 1,914,333.69 0.00 0.00 55,645,875.37
M 18,816.34 32,768.96 0.00 0.00 2,859,267.07
R 0.00 0.00 0.00 0.00 0.00
B-1 21,325.02 37,137.86 0.00 0.00 3,240,477.48
B-2 1,133.19 1,973.44 0.00 0.00 172,080.59
- -------------------------------------------------------------------------------
415,776.37 1,986,213.95 0.00 0.00 61,917,700.51
===============================================================================
Run: 08/29/96 09:26:00
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 450.008320 12.117314 2.947046 15.064360 0.000000 437.891006
M 949.604948 4.611369 6.218839 10.830208 0.000000 944.993578
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 949.604946 4.611367 6.218839 10.830206 0.000000 944.993579
B-2 183.821146 0.892648 1.203814 2.096462 0.000000 182.811627
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,444.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,392.33
SUBSERVICER ADVANCES THIS MONTH 45,430.05
MASTER SERVICER ADVANCES THIS MONTH 8,254.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,853,082.03
(B) TWO MONTHLY PAYMENTS: 2 363,108.13
(C) THREE OR MORE MONTHLY PAYMENTS: 1 638,088.38
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,318,790.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,917,700.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 206
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 1,116,197.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,262,242.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.07290160 % 4.52559300 % 5.40150540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.87070730 % 4.61785087 % 5.51144190 %
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 8.47931609
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.27
POOL TRADING FACTOR: 46.04463975
................................................................................
Run: 08/29/96 09:26:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,170,360.27 6.848921 % 823,744.88
A-2 760944XA1 25,550,000.00 25,550,000.00 6.848921 % 0.00
A-3 760944XB9 15,000,000.00 12,981,680.78 6.848921 % 167,402.38
A-4 32,700,000.00 32,700,000.00 6.848921 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.848921 % 0.00
B-1 2,684,092.00 2,595,492.67 6.848921 % 2,677.36
B-2 1,609,940.00 1,556,797.41 6.848921 % 1,605.90
B-3 1,341,617.00 1,297,331.49 6.848921 % 1,338.25
B-4 536,646.00 518,931.85 6.848921 % 535.30
B-5 375,652.00 363,252.10 6.848921 % 374.71
B-6 429,317.20 415,145.83 6.848921 % 428.25
- -------------------------------------------------------------------------------
107,329,364.20 95,148,992.40 998,107.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 97,435.23 921,180.11 0.00 0.00 16,346,615.39
A-2 144,986.49 144,986.49 0.00 0.00 25,550,000.00
A-3 73,666.08 241,068.46 0.00 0.00 12,814,278.40
A-4 185,560.00 185,560.00 0.00 0.00 32,700,000.00
A-5 4,004.81 4,004.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,728.42 17,405.78 0.00 0.00 2,592,815.31
B-2 8,834.23 10,440.13 0.00 0.00 1,555,191.51
B-3 7,361.86 8,700.11 0.00 0.00 1,295,993.24
B-4 2,944.74 3,480.04 0.00 0.00 518,396.55
B-5 2,061.32 2,436.03 0.00 0.00 362,877.39
B-6 2,355.80 2,784.05 0.00 0.00 414,717.58
- -------------------------------------------------------------------------------
543,938.98 1,542,046.01 0.00 0.00 94,150,885.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 633.545874 30.394247 3.595131 33.989378 0.000000 603.151627
A-2 1000.000000 0.000000 5.674618 5.674618 0.000000 1000.000000
A-3 865.445385 11.160159 4.911072 16.071231 0.000000 854.285227
A-4 1000.000000 0.000000 5.674618 5.674618 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 966.990949 0.997492 5.487301 6.484793 0.000000 965.993457
B-2 966.990950 0.997491 5.487304 6.484795 0.000000 965.993459
B-3 966.990945 0.997490 5.487304 6.484794 0.000000 965.993454
B-4 966.990996 0.997492 5.487304 6.484796 0.000000 965.993504
B-5 966.990992 0.997492 5.487313 6.484805 0.000000 965.993499
B-6 966.990910 0.997491 5.487318 6.484809 0.000000 965.993419
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:02 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 19,233.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,908.16
SUBSERVICER ADVANCES THIS MONTH 6,838.31
MASTER SERVICER ADVANCES THIS MONTH 3,128.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,005,769.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,150,885.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 326
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 462,146.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 899,956.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.90906700 % 7.09093310 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.84128710 % 7.15871290 %
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 7.26925547
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.48
POOL TRADING FACTOR: 87.72146008
................................................................................
Run: 08/29/96 09:26:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,450,039.15 7.086238 % 20,109.20
A-2 760944XF0 25,100,000.00 9,155,055.42 7.086238 % 194,331.92
A-3 760944XG8 29,000,000.00 10,577,554.05 5.996238 % 224,526.92
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.086238 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.086238 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.086238 % 0.00
R-I 760944XL7 100.00 0.00 7.086238 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.086238 % 0.00
M-1 760944XM5 5,029,000.00 4,885,932.96 7.086238 % 4,992.56
M-2 760944XN3 3,520,000.00 3,419,861.63 7.086238 % 3,494.49
M-3 760944XP8 2,012,000.00 1,954,761.79 7.086238 % 1,997.42
B-1 760944B80 1,207,000.00 1,172,662.78 7.086238 % 1,198.25
B-2 760944B98 402,000.00 390,563.73 7.086238 % 399.09
B-3 905,558.27 665,877.07 7.086238 % 680.39
- -------------------------------------------------------------------------------
201,163,005.27 164,349,308.58 451,730.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,337.62 40,446.82 0.00 0.00 3,429,929.95
A-2 53,968.09 248,300.01 0.00 0.00 8,960,723.50
A-3 52,762.39 277,289.31 0.00 0.00 10,353,027.13
A-4 9,591.18 9,591.18 0.00 0.00 0.00
A-5 307,294.99 307,294.99 0.00 0.00 52,129,000.00
A-6 207,889.37 207,889.37 0.00 0.00 35,266,000.00
A-7 243,353.06 243,353.06 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 28,802.06 33,794.62 0.00 0.00 4,880,940.40
M-2 20,159.72 23,654.21 0.00 0.00 3,416,367.14
M-3 11,523.12 13,520.54 0.00 0.00 1,952,764.37
B-1 6,912.73 8,110.98 0.00 0.00 1,171,464.53
B-2 2,302.34 2,701.43 0.00 0.00 390,164.64
B-3 3,925.26 4,605.65 0.00 0.00 665,096.66
- -------------------------------------------------------------------------------
968,821.93 1,420,552.17 0.00 0.00 163,897,478.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 676.478265 3.942980 3.987769 7.930749 0.000000 672.535284
A-2 364.743244 7.742308 2.150123 9.892431 0.000000 357.000936
A-3 364.743243 7.742308 1.819393 9.561701 0.000000 357.000936
A-5 1000.000000 0.000000 5.894895 5.894895 0.000000 1000.000000
A-6 1000.000000 0.000000 5.894895 5.894895 0.000000 1000.000000
A-7 1000.000000 0.000000 5.894895 5.894895 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-1 971.551593 0.992754 5.727194 6.719948 0.000000 970.558839
M-2 971.551599 0.992753 5.727193 6.719946 0.000000 970.558847
M-3 971.551585 0.992753 5.727197 6.719950 0.000000 970.558832
B-1 971.551599 0.992751 5.727200 6.719951 0.000000 970.558848
B-2 971.551567 0.992761 5.727214 6.719975 0.000000 970.558806
B-3 735.322168 0.751349 4.334652 5.086001 0.000000 734.460368
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:03 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 34,169.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,549.99
SUBSERVICER ADVANCES THIS MONTH 12,847.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 846,900.78
(B) TWO MONTHLY PAYMENTS: 1 265,442.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 111,879.89
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 654,450.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,897,478.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 575
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 283,894.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.40054000 % 6.24313900 % 1.35632060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.38743760 % 6.25395340 % 1.35860900 %
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 7.46104240
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.51
POOL TRADING FACTOR: 81.47496012
................................................................................
Run: 08/29/96 09:26:04 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-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 68,303.11 6.573370 % 68,303.11
A-2 760944XR4 6,046,000.00 6,046,000.00 4.450000 % 904,520.93
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 38,549,216.38 6.250000 % 751,857.66
A-5 760944YM4 24,343,000.00 24,343,000.00 5.900000 % 989,902.26
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 30,442,695.17 7.000000 % 114,864.04
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 0.211509 % 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 7,303,953.10 6.500000 % 33,591.01
B 777,263.95 515,816.62 6.500000 % 2,372.25
- -------------------------------------------------------------------------------
259,085,063.95 192,234,515.82 2,865,411.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 371.32 68,674.43 0.00 0.00 0.00
A-2 22,251.20 926,772.13 0.00 0.00 5,141,479.07
A-3 72,519.03 72,519.03 0.00 0.00 17,312,000.00
A-4 199,260.33 951,117.99 0.00 0.00 37,797,358.72
A-5 118,782.21 1,108,684.47 0.00 0.00 23,353,097.74
A-6 52,344.70 52,344.70 0.00 0.00 0.00
A-7 23,119.80 23,119.80 0.00 0.00 4,877,000.00
A-8 39,651.01 39,651.01 0.00 0.00 7,400,000.00
A-9 139,314.36 139,314.36 0.00 0.00 26,000,000.00
A-10 58,226.32 58,226.32 0.00 0.00 11,167,000.00
A-11 176,240.79 291,104.83 0.00 0.00 30,327,831.13
A-12 61,506.50 61,506.50 0.00 0.00 11,995,104.41
A-13 27,777.29 27,777.29 0.00 0.00 6,214,427.03
A-14 33,626.78 33,626.78 0.00 0.00 0.00
R-I 1.72 1.72 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 39,264.19 72,855.20 0.00 0.00 7,270,362.09
B 2,772.92 5,145.17 0.00 0.00 513,444.37
- -------------------------------------------------------------------------------
1,067,030.47 3,932,441.73 0.00 0.00 189,369,104.56
===============================================================================
Run: 08/29/96 09:26:04
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 1.945958 1.945958 0.010579 1.956537 0.000000 0.000000
A-2 1000.000000 149.606505 3.680318 153.286823 0.000000 850.393495
A-3 1000.000000 0.000000 4.188946 4.188946 0.000000 1000.000000
A-4 727.055627 14.180375 3.758140 17.938515 0.000000 712.875252
A-5 1000.000000 40.664760 4.879522 45.544282 0.000000 959.335240
A-7 1000.000000 0.000000 4.740578 4.740578 0.000000 1000.000000
A-8 1000.000000 0.000000 5.358245 5.358245 0.000000 1000.000000
A-9 1000.000000 0.000000 5.358245 5.358245 0.000000 1000.000000
A-10 1000.000000 0.000000 5.214142 5.214142 0.000000 1000.000000
A-11 760.972258 2.871242 4.405469 7.276711 0.000000 758.101016
A-12 735.887308 0.000000 3.773360 3.773360 0.000000 735.887308
A-13 735.887309 0.000000 3.289274 3.289274 0.000000 735.887309
R-I 0.000000 0.000000 17.180000 17.180000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 880.885848 4.051210 4.735418 8.786628 0.000000 876.834639
B 663.631216 3.052052 3.567514 6.619566 0.000000 660.579164
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,566.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,109.06
SUBSERVICER ADVANCES THIS MONTH 16,947.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,170,518.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 551,294.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,369,104.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 780
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,981,321.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.93217190 % 3.79950100 % 0.26832680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.88961120 % 3.83925462 % 0.27113420 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2112 %
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 7.12887393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.60
POOL TRADING FACTOR: 73.09147879
................................................................................
Run: 08/29/96 09:26:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,541,507.37 7.000000 % 1,633,218.09
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 0.124298 % 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 6,470,663.78 7.000000 % 6,430.84
M-2 760944ZS0 4,012,200.00 3,882,282.16 7.000000 % 3,858.39
M-3 760944ZT8 2,674,800.00 2,588,188.12 7.000000 % 2,572.26
B-1 1,604,900.00 1,552,932.22 7.000000 % 1,543.38
B-2 534,900.00 517,579.56 7.000000 % 514.39
B-3 1,203,791.32 983,633.51 7.000000 % 977.58
- -------------------------------------------------------------------------------
267,484,931.32 230,359,726.72 1,649,114.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 101,948.87 1,735,166.96 0.00 0.00 15,908,289.28
A-2 149,472.37 149,472.37 0.00 0.00 29,037,000.00
A-3 194,662.27 194,662.27 0.00 0.00 36,634,000.00
A-4 103,131.83 103,131.83 0.00 0.00 18,679,000.00
A-5 248,956.06 248,956.06 0.00 0.00 43,144,000.00
A-6 110,098.25 110,098.25 0.00 0.00 21,561,940.00
A-7 59,972.22 59,972.22 0.00 0.00 0.00
A-8 98,801.71 98,801.71 0.00 0.00 17,000,000.00
A-9 122,049.17 122,049.17 0.00 0.00 21,000,000.00
A-10 56,764.49 56,764.49 0.00 0.00 9,767,000.00
A-11 23,773.26 23,773.26 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 37,606.63 44,037.47 0.00 0.00 6,464,232.94
M-2 22,563.30 26,421.69 0.00 0.00 3,878,423.77
M-3 15,042.20 17,614.46 0.00 0.00 2,585,615.86
B-1 9,025.43 10,568.81 0.00 0.00 1,551,388.84
B-2 3,008.10 3,522.49 0.00 0.00 517,065.17
B-3 5,716.75 6,694.33 0.00 0.00 982,655.93
- -------------------------------------------------------------------------------
1,362,592.91 3,011,707.84 0.00 0.00 228,710,611.79
===============================================================================
Run: 08/29/96 09:26:06
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-1 325.179953 30.276177 1.889902 32.166079 0.000000 294.903776
A-2 1000.000000 0.000000 5.147652 5.147652 0.000000 1000.000000
A-3 1000.000000 0.000000 5.313705 5.313705 0.000000 1000.000000
A-4 1000.000000 0.000000 5.521271 5.521271 0.000000 1000.000000
A-5 1000.000000 0.000000 5.770352 5.770352 0.000000 1000.000000
A-6 1000.000000 0.000000 5.106138 5.106138 0.000000 1000.000000
A-8 1000.000000 0.000000 5.811865 5.811865 0.000000 1000.000000
A-9 1000.000000 0.000000 5.811865 5.811865 0.000000 1000.000000
A-10 1000.000000 0.000000 5.811865 5.811865 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-1 967.619300 0.961664 5.623674 6.585338 0.000000 966.657636
M-2 967.619301 0.961664 5.623673 6.585337 0.000000 966.657637
M-3 967.619306 0.961664 5.623673 6.585337 0.000000 966.657642
B-1 967.619303 0.961667 5.623671 6.585338 0.000000 966.657636
B-2 967.619293 0.961656 5.623668 6.585324 0.000000 966.657637
B-3 817.112978 0.812084 4.748946 5.561030 0.000000 816.300893
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,714.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,240.05
SUBSERVICER ADVANCES THIS MONTH 31,228.55
MASTER SERVICER ADVANCES THIS MONTH 1,892.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,270,689.20
(B) TWO MONTHLY PAYMENTS: 1 244,871.11
(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 228,710,611.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 796
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 279,858.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,420,172.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.05639070 % 5.61779400 % 1.32581560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.01327460 % 5.65267718 % 1.33404830 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1247 %
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 7.54145857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.86
POOL TRADING FACTOR: 85.50411070
................................................................................
Run: 08/29/96 09:26:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 66,389,314.70 6.000000 % 500,738.88
A-2 760944ZB7 0.00 0.00 3.000000 % 0.00
A-3 760944ZD3 59,980,000.00 42,729,783.40 5.500000 % 667,651.84
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 6.260000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 9.589869 % 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 4,518,562.75 0.000000 % 17,989.20
A-16 760944A40 0.00 0.00 0.077794 % 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 6,978,640.55 7.000000 % 7,175.87
M-2 760944B49 4,801,400.00 4,652,104.07 7.000000 % 4,783.58
M-3 760944B56 3,200,900.00 3,101,370.43 7.000000 % 3,189.02
B-1 1,920,600.00 1,860,880.37 7.000000 % 1,913.47
B-2 640,200.00 620,293.47 7.000000 % 637.82
B-3 1,440,484.07 1,286,249.50 7.000000 % 0.00
- -------------------------------------------------------------------------------
320,088,061.92 270,440,221.25 1,204,079.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 331,350.33 832,089.21 0.00 0.00 65,888,575.82
A-2 165,675.17 165,675.17 0.00 0.00 0.00
A-3 195,493.07 863,144.91 0.00 0.00 42,062,131.56
A-4 200,053.02 200,053.02 0.00 0.00 34,356,514.27
A-5 63,102.28 63,102.28 0.00 0.00 10,837,000.00
A-6 14,819.16 14,819.16 0.00 0.00 2,545,000.00
A-7 37,149.82 37,149.82 0.00 0.00 6,380,000.00
A-8 40,215.64 40,215.64 0.00 0.00 6,906,514.27
A-9 205,245.60 205,245.60 0.00 0.00 39,415,000.00
A-10 89,839.26 89,839.26 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 97,759.92 97,759.92 0.00 0.00 16,789,000.00
A-15 0.00 17,989.20 0.00 0.00 4,500,573.55
A-16 17,500.80 17,500.80 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 40,635.62 47,811.49 0.00 0.00 6,971,464.68
M-2 27,088.53 31,872.11 0.00 0.00 4,647,320.49
M-3 18,058.83 21,247.85 0.00 0.00 3,098,181.41
B-1 10,835.64 12,749.11 0.00 0.00 1,858,966.90
B-2 3,611.88 4,249.70 0.00 0.00 619,655.65
B-3 7,041.37 7,041.37 0.00 0.00 1,237,112.18
- -------------------------------------------------------------------------------
1,565,475.94 2,769,555.62 0.00 0.00 269,187,004.25
===============================================================================
Run: 08/29/96 09:26:08
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-1 825.183517 6.223915 4.118507 10.342422 0.000000 818.959602
A-3 712.400524 11.131241 3.259304 14.390545 0.000000 701.269282
A-4 803.491996 0.000000 4.678618 4.678618 0.000000 803.491996
A-5 1000.000000 0.000000 5.822855 5.822855 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822853 5.822853 0.000000 1000.000000
A-7 1000.000000 0.000000 5.822856 5.822856 0.000000 1000.000000
A-8 451.140785 0.000000 2.626928 2.626928 0.000000 451.140785
A-9 1000.000000 0.000000 5.207297 5.207297 0.000000 1000.000000
A-10 1000.000000 0.000000 7.977203 7.977203 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 5.822855 5.822855 0.000000 1000.000000
A-15 900.528668 3.585164 0.000000 3.585164 0.000000 896.943504
R-I 0.000000 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-1 968.905749 0.996289 5.641799 6.638088 0.000000 967.909461
M-2 968.905750 0.996289 5.641798 6.638087 0.000000 967.909462
M-3 968.905755 0.996289 5.641798 6.638087 0.000000 967.909466
B-1 968.905743 0.996288 5.641799 6.638087 0.000000 967.909455
B-2 968.905764 0.996282 5.641799 6.638081 0.000000 967.909481
B-3 892.928653 0.000000 4.888197 4.888197 0.000000 858.816981
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,468.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,440.30
SUBSERVICER ADVANCES THIS MONTH 27,567.52
MASTER SERVICER ADVANCES THIS MONTH 1,879.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,546,487.53
(B) TWO MONTHLY PAYMENTS: 2 443,952.40
(C) THREE OR MORE MONTHLY PAYMENTS: 2 467,252.12
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,604,811.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 269,187,004.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 955
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 272,808.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 739,084.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.04323740 % 5.54002100 % 1.41674180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.03602330 % 5.46719060 % 1.40382520 %
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 7.41272251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.91
POOL TRADING FACTOR: 84.09779566
................................................................................
Run: 08/29/96 09:26:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,657,366.53 6.000000 % 1,098,868.57
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 5.873000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.327499 % 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 5.973000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.046286 % 0.00
A-13 760944XY9 0.00 0.00 0.375230 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,765,324.35 6.000000 % 8,183.47
M-2 760944YJ1 3,132,748.00 2,753,905.65 6.000000 % 12,766.21
B 481,961.44 423,677.96 6.000000 % 1,964.02
- -------------------------------------------------------------------------------
160,653,750.44 128,786,990.25 1,121,782.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 78,191.25 1,177,059.82 0.00 0.00 14,558,497.96
A-2 116,782.24 116,782.24 0.00 0.00 23,385,000.00
A-3 176,534.20 176,534.20 0.00 0.00 35,350,000.00
A-4 17,988.01 17,988.01 0.00 0.00 3,602,000.00
A-5 50,563.19 50,563.19 0.00 0.00 10,125,000.00
A-6 72,266.84 72,266.84 0.00 0.00 14,471,035.75
A-7 24,446.13 24,446.13 0.00 0.00 4,895,202.95
A-8 42,232.35 42,232.35 0.00 0.00 8,639,669.72
A-9 15,654.66 15,654.66 0.00 0.00 3,530,467.90
A-10 10,426.85 10,426.85 0.00 0.00 1,509,339.44
A-11 8,411.65 8,411.65 0.00 0.00 1,692,000.00
A-12 4,967.00 4,967.00 0.00 0.00 987,000.00
A-13 40,221.44 40,221.44 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 8,815.84 16,999.31 0.00 0.00 1,757,140.88
M-2 13,752.72 26,518.93 0.00 0.00 2,741,139.44
B 2,115.81 4,079.83 0.00 0.00 421,713.94
- -------------------------------------------------------------------------------
683,370.19 1,805,152.46 0.00 0.00 127,665,207.98
===============================================================================
Run: 08/29/96 09:26:10
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-1 449.575517 31.552203 2.245133 33.797336 0.000000 418.023314
A-2 1000.000000 0.000000 4.993895 4.993895 0.000000 1000.000000
A-3 1000.000000 0.000000 4.993895 4.993895 0.000000 1000.000000
A-4 1000.000000 0.000000 4.993895 4.993895 0.000000 1000.000000
A-5 1000.000000 0.000000 4.993895 4.993895 0.000000 1000.000000
A-6 578.841430 0.000000 2.890674 2.890674 0.000000 578.841430
A-7 916.361466 0.000000 4.576213 4.576213 0.000000 916.361466
A-8 936.245093 0.000000 4.576544 4.576544 0.000000 936.245093
A-9 936.245094 0.000000 4.151461 4.151461 0.000000 936.245094
A-10 936.245093 0.000000 6.467788 6.467788 0.000000 936.245093
A-11 1000.000000 0.000000 4.971424 4.971424 0.000000 1000.000000
A-12 1000.000000 0.000000 5.032421 5.032421 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 879.070294 4.075084 4.389983 8.465067 0.000000 874.995210
M-2 879.070276 4.075084 4.389986 8.465070 0.000000 874.995193
B 879.070243 4.075077 4.389978 8.465055 0.000000 874.995166
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,565.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,642.33
SUBSERVICER ADVANCES THIS MONTH 8,359.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 863,910.60
(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 127,665,207.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 478
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 524,767.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16195090 % 0.32897600 % 3.50907340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.14617460 % 0.33032801 % 3.52349740 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3756 %
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 6.73934366
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.75
POOL TRADING FACTOR: 79.46606141
................................................................................
Run: 08/29/96 09:26:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 95,060,099.30 5.900000 % 1,341,690.96
A-2 760944C30 0.00 0.00 1.600000 % 0.00
A-3 760944C48 30,006,995.00 15,558,651.21 4.750000 % 503,235.17
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 40,121,963.88 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,298,682.80 0.000000 % 5,973.67
A-12 760944D54 0.00 0.00 0.134716 % 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 10,496,259.43 6.750000 % 11,160.79
M-2 760944E20 6,487,300.00 6,297,561.52 6.750000 % 6,696.27
M-3 760944E38 4,325,000.00 4,198,503.80 6.750000 % 4,464.32
B-1 2,811,100.00 2,728,881.84 6.750000 % 2,901.65
B-2 865,000.00 839,700.76 6.750000 % 892.86
B-3 1,730,037.55 1,433,406.93 6.750000 % 1,524.16
- -------------------------------------------------------------------------------
432,489,516.55 373,401,842.79 1,878,539.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 466,411.93 1,808,102.89 0.00 0.00 93,718,408.34
A-2 55,204.76 55,204.76 0.00 0.00 0.00
A-3 61,458.92 564,694.09 0.00 0.00 15,055,416.04
A-4 71,279.83 71,279.83 0.00 0.00 0.00
A-5 308,914.03 308,914.03 0.00 0.00 59,913,758.57
A-6 33,922.56 33,922.56 0.00 0.00 6,579,267.84
A-7 132,000.39 132,000.39 0.00 0.00 24,049,823.12
A-8 316,484.26 316,484.26 0.00 0.00 56,380,504.44
A-9 255,098.04 255,098.04 0.00 0.00 45,444,777.35
A-10 0.00 0.00 225,219.16 0.00 40,347,183.04
A-11 0.00 5,973.67 0.00 0.00 4,292,709.13
A-12 41,832.46 41,832.46 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,919.32 70,080.11 0.00 0.00 10,485,098.64
M-2 35,350.50 42,046.77 0.00 0.00 6,290,865.25
M-3 23,567.72 28,032.04 0.00 0.00 4,194,039.48
B-1 15,318.20 18,219.85 0.00 0.00 2,725,980.19
B-2 4,713.55 5,606.41 0.00 0.00 838,807.90
B-3 8,046.23 9,570.39 0.00 0.00 1,413,251.59
- -------------------------------------------------------------------------------
1,888,522.70 3,767,062.55 225,219.16 0.00 371,729,890.92
===============================================================================
Run: 08/29/96 09:26:12
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-1 701.353548 9.898998 3.441188 13.340186 0.000000 691.454550
A-3 518.500810 16.770595 2.048153 18.818748 0.000000 501.730215
A-5 963.750404 0.000000 4.969076 4.969076 0.000000 963.750404
A-6 966.588862 0.000000 4.983711 4.983711 0.000000 966.588862
A-7 973.681464 0.000000 5.344170 5.344170 0.000000 973.681465
A-8 990.697237 0.000000 5.561144 5.561144 0.000000 990.697237
A-9 984.076044 0.000000 5.523976 5.523976 0.000000 984.076044
A-10 1047.598211 0.000000 0.000000 0.000000 5.880549 1053.478760
A-11 886.257095 1.231588 0.000000 1.231588 0.000000 885.025506
R-I 0.000000 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-1 970.752317 1.032212 5.449186 6.481398 0.000000 969.720105
M-2 970.752319 1.032212 5.449185 6.481397 0.000000 969.720107
M-3 970.752324 1.032213 5.449184 6.481397 0.000000 969.720111
B-1 970.752318 1.032212 5.449184 6.481396 0.000000 969.720106
B-2 970.752324 1.032208 5.449191 6.481399 0.000000 969.720116
B-3 828.540935 0.880998 4.650899 5.531897 0.000000 816.890703
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 109,985.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 39,477.15
SUBSERVICER ADVANCES THIS MONTH 23,679.70
MASTER SERVICER ADVANCES THIS MONTH 3,168.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,695,628.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 371,729,890.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,360
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 458,102.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,040,999.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.95743920 % 5.68738700 % 1.35517390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.93810090 % 5.64119375 % 1.35480020 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1348 %
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 7.28660500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.51
POOL TRADING FACTOR: 85.95119111
................................................................................
Run: 08/29/96 09:26:14 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-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 23,733,122.04 6.500000 % 1,651,279.23
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 25,934,066.49 6.500000 % 26,720.55
A-11 760944G28 0.00 0.00 0.338197 % 0.00
R 760944G36 5,463,000.00 33,274.52 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,483,808.02 6.500000 % 6,680.44
M-2 760944G51 4,005,100.00 3,890,207.08 6.500000 % 4,008.18
M-3 760944G69 2,670,100.00 2,593,503.76 6.500000 % 2,672.16
B-1 1,735,600.00 1,685,811.46 6.500000 % 1,736.94
B-2 534,100.00 518,778.46 6.500000 % 534.51
B-3 1,068,099.02 1,020,802.76 6.500000 % 1,051.75
- -------------------------------------------------------------------------------
267,002,299.02 235,691,374.59 1,694,683.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,280.03 1,779,559.26 0.00 0.00 22,081,842.81
A-2 133,398.00 133,398.00 0.00 0.00 16,042,000.00
A-3 172,152.03 172,152.03 0.00 0.00 34,794,000.00
A-4 181,206.41 181,206.41 0.00 0.00 36,624,000.00
A-5 151,767.30 151,767.30 0.00 0.00 30,674,000.00
A-6 68,601.60 68,601.60 0.00 0.00 12,692,000.00
A-7 175,222.71 175,222.71 0.00 0.00 32,418,000.00
A-8 15,761.29 15,761.29 0.00 0.00 2,916,000.00
A-9 19,663.77 19,663.77 0.00 0.00 3,638,000.00
A-10 140,176.36 166,896.91 0.00 0.00 25,907,345.94
A-11 66,283.36 66,283.36 0.00 0.00 0.00
R 3.01 3.01 179.85 0.00 33,454.37
M-1 35,045.67 41,726.11 0.00 0.00 6,477,127.58
M-2 21,026.98 25,035.16 0.00 0.00 3,886,198.90
M-3 14,018.17 16,690.33 0.00 0.00 2,590,831.60
B-1 9,111.99 10,848.93 0.00 0.00 1,684,074.52
B-2 2,804.05 3,338.56 0.00 0.00 518,243.95
B-3 5,517.55 6,569.30 0.00 0.00 1,019,751.01
- -------------------------------------------------------------------------------
1,340,040.28 3,034,724.04 179.85 0.00 233,996,870.68
===============================================================================
Run: 08/29/96 09:26:14
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-1 490.830394 34.150502 2.652990 36.803492 0.000000 456.679892
A-2 1000.000000 0.000000 8.315547 8.315547 0.000000 1000.000000
A-3 1000.000000 0.000000 4.947750 4.947750 0.000000 1000.000000
A-4 1000.000000 0.000000 4.947750 4.947750 0.000000 1000.000000
A-5 1000.000000 0.000000 4.947751 4.947751 0.000000 1000.000000
A-6 1000.000000 0.000000 5.405106 5.405106 0.000000 1000.000000
A-7 1000.000000 0.000000 5.405105 5.405105 0.000000 1000.000000
A-8 1000.000000 0.000000 5.405106 5.405106 0.000000 1000.000000
A-9 1000.000000 0.000000 5.405104 5.405104 0.000000 1000.000000
A-10 971.313352 1.000770 5.250051 6.250821 0.000000 970.312582
R 6.090888 0.000000 0.000551 0.000551 0.032921 6.123809
M-1 971.313352 1.000770 5.250052 6.250822 0.000000 970.312582
M-2 971.313345 1.000769 5.250051 6.250820 0.000000 970.312577
M-3 971.313344 1.000772 5.250054 6.250826 0.000000 970.312573
B-1 971.313356 1.000772 5.250052 6.250824 0.000000 970.312584
B-2 971.313350 1.000768 5.250047 6.250815 0.000000 970.312582
B-3 955.719218 0.984703 5.165766 6.150469 0.000000 954.734525
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,436.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,836.84
SUBSERVICER ADVANCES THIS MONTH 15,320.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 861,601.56
(B) TWO MONTHLY PAYMENTS: 1 207,882.66
(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 233,996,870.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 848
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,451,664.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.12961220 % 5.50190600 % 1.36848140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.08698980 % 5.53603903 % 1.37697120 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3379 %
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 7.27610896
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.39
POOL TRADING FACTOR: 87.63852279
................................................................................
Run: 08/29/96 09:26:16 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-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 8,726,569.38 6.500000 % 87,630.97
A-2 760944G85 50,000,000.00 38,912,353.71 6.375000 % 762,995.03
A-3 760944G93 16,984,000.00 14,751,591.03 6.050000 % 153,622.95
A-4 760944H27 0.00 0.00 2.950000 % 0.00
A-5 760944H35 85,916,000.00 75,427,799.32 6.100000 % 721,744.25
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 5.973000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.478699 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.173000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.350200 % 0.00
A-13 760944J33 0.00 0.00 0.315563 % 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 5,831,463.08 6.500000 % 6,121.69
M-2 760944J74 3,601,003.00 3,497,423.72 6.500000 % 3,671.49
M-3 760944J82 2,400,669.00 2,331,616.11 6.500000 % 2,447.66
B-1 760944J90 1,560,435.00 1,515,550.61 6.500000 % 1,590.98
B-2 760944K23 480,134.00 466,323.41 6.500000 % 489.53
B-3 760944K31 960,268.90 932,647.76 6.500000 % 979.05
- -------------------------------------------------------------------------------
240,066,876.90 211,745,689.65 1,741,293.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,103.22 134,734.19 0.00 0.00 8,638,938.41
A-2 205,997.23 968,992.26 0.00 0.00 38,149,358.68
A-3 74,111.89 227,734.84 0.00 0.00 14,597,968.08
A-4 36,137.21 36,137.21 0.00 0.00 0.00
A-5 382,080.58 1,103,824.83 0.00 0.00 74,706,055.07
A-6 78,148.22 78,148.22 0.00 0.00 14,762,000.00
A-7 99,522.40 99,522.40 0.00 0.00 18,438,000.00
A-8 30,550.86 30,550.86 0.00 0.00 5,660,000.00
A-9 46,437.38 46,437.38 0.00 0.00 9,362,278.19
A-10 31,308.05 31,308.05 0.00 0.00 5,041,226.65
A-11 22,542.17 22,542.17 0.00 0.00 4,397,500.33
A-12 10,323.46 10,323.46 0.00 0.00 1,691,346.35
A-13 55,487.35 55,487.35 0.00 0.00 0.00
R-I 1.27 1.27 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,476.36 37,598.05 0.00 0.00 5,825,341.39
M-2 18,877.97 22,549.46 0.00 0.00 3,493,752.23
M-3 12,585.32 15,032.98 0.00 0.00 2,329,168.45
B-1 8,180.45 9,771.43 0.00 0.00 1,513,959.63
B-2 2,517.07 3,006.60 0.00 0.00 465,833.88
B-3 5,034.13 6,013.18 0.00 0.00 931,668.71
- -------------------------------------------------------------------------------
1,198,422.59 2,939,716.19 0.00 0.00 210,004,396.05
===============================================================================
Run: 08/29/96 09:26:16
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-1 872.656938 8.763097 4.710322 13.473419 0.000000 863.893841
A-2 778.247074 15.259901 4.119945 19.379846 0.000000 762.987174
A-3 868.558115 9.045157 4.363630 13.408787 0.000000 859.512958
A-5 877.924942 8.400580 4.447141 12.847721 0.000000 869.524362
A-6 1000.000000 0.000000 5.293878 5.293878 0.000000 1000.000000
A-7 1000.000000 0.000000 5.397679 5.397679 0.000000 1000.000000
A-8 1000.000000 0.000000 5.397678 5.397678 0.000000 1000.000000
A-9 879.500065 0.000000 4.362365 4.362365 0.000000 879.500065
A-10 879.500065 0.000000 5.462050 5.462050 0.000000 879.500065
A-11 879.500066 0.000000 4.508434 4.508434 0.000000 879.500066
A-12 879.500067 0.000000 5.368199 5.368199 0.000000 879.500067
R-I 0.000000 0.000000 12.670000 12.670000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.235990 1.019574 5.242419 6.261993 0.000000 970.216416
M-2 971.235992 1.019574 5.242420 6.261994 0.000000 970.216418
M-3 971.235980 1.019574 5.242422 6.261996 0.000000 970.216406
B-1 971.235976 1.019575 5.242416 6.261991 0.000000 970.216401
B-2 971.235967 1.019570 5.242432 6.262002 0.000000 970.216398
B-3 971.236036 1.019569 5.242417 6.261986 0.000000 970.216468
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,673.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,281.04
SUBSERVICER ADVANCES THIS MONTH 25,021.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,506,524.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,100,068.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 210,004,396.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 778
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,519,009.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.11673130 % 5.50684300 % 1.37642560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.06694310 % 5.54667535 % 1.38638160 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3157 %
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 7.25175146
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.59
POOL TRADING FACTOR: 87.47745577
................................................................................
Run: 08/29/96 09:26:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 59,487,384.80 7.986408 % 1,919,962.65
M-1 760944E61 2,987,500.00 2,839,159.31 7.986408 % 2,205.05
M-2 760944E79 1,991,700.00 1,892,804.56 7.986408 % 1,470.06
R 760944E53 100.00 0.00 7.986408 % 0.00
B-1 863,100.00 820,243.82 7.986408 % 637.05
B-2 332,000.00 315,514.92 7.986408 % 245.05
B-3 796,572.42 597,003.85 7.986408 % 463.67
- -------------------------------------------------------------------------------
132,777,672.42 65,952,111.26 1,924,983.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 392,948.65 2,312,911.30 0.00 0.00 57,567,422.15
M-1 18,754.29 20,959.34 0.00 0.00 2,836,954.26
M-2 12,503.07 13,973.13 0.00 0.00 1,891,334.50
R 0.00 0.00 0.00 0.00 0.00
B-1 5,418.18 6,055.23 0.00 0.00 819,606.77
B-2 2,084.16 2,329.21 0.00 0.00 315,269.87
B-3 3,943.56 4,407.23 0.00 0.00 311,692.01
- -------------------------------------------------------------------------------
435,651.91 2,360,635.44 0.00 0.00 63,742,279.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 472.847510 15.261211 3.123432 18.384643 0.000000 457.586298
M-1 950.346213 0.738092 6.277587 7.015679 0.000000 949.608121
M-2 950.346217 0.738093 6.277587 7.015680 0.000000 949.608124
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 950.346217 0.738095 6.277581 7.015676 0.000000 949.608122
B-2 950.346145 0.738102 6.277590 7.015692 0.000000 949.608042
B-3 749.465880 0.582081 4.950648 5.532729 0.000000 391.291491
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,286.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,733.19
SUBSERVICER ADVANCES THIS MONTH 33,587.88
MASTER SERVICER ADVANCES THIS MONTH 3,436.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,088,768.25
(B) TWO MONTHLY PAYMENTS: 3 1,261,088.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,139,910.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,742,279.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 230
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 451,161.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,394,889.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.19784760 % 7.17484800 % 2.62730420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.31277600 % 7.41782188 % 2.26940210 %
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 8.46317290
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.21
POOL TRADING FACTOR: 48.00677584
................................................................................
Run: 08/29/96 09:26:19 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-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 21,127,184.29 6.500000 % 344,905.00
A-2 760944M39 10,308,226.00 6,381,846.03 5.200000 % 198,019.89
A-3 760944M47 53,602,774.00 33,185,598.61 6.750000 % 1,029,703.40
A-4 760944M54 19,600,000.00 15,867,202.15 6.500000 % 188,256.92
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 25,973,081.14 6.500000 % 799,442.43
A-8 760944M96 122,726,000.00 103,420,306.12 6.500000 % 1,179,239.50
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 61,698,514.30 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,181,925.90 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,522,703.40 0.000000 % 27,661.64
A-18 760944P36 0.00 0.00 0.378348 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,843,123.46 6.500000 % 13,351.47
M-2 760944P69 5,294,000.00 5,137,171.77 6.500000 % 5,340.51
M-3 760944P77 5,294,000.00 5,137,171.77 6.500000 % 5,340.51
B-1 2,382,300.00 2,311,727.28 6.500000 % 2,403.23
B-2 794,100.00 770,575.76 6.500000 % 801.08
B-3 2,117,643.10 1,581,610.47 6.500000 % 1,644.14
- -------------------------------------------------------------------------------
529,391,833.88 462,187,642.45 3,796,109.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,024.43 458,929.43 0.00 0.00 20,782,279.29
A-2 27,554.51 225,574.40 0.00 0.00 6,183,826.14
A-3 185,992.90 1,215,696.30 0.00 0.00 32,155,895.21
A-4 85,636.05 273,892.97 0.00 0.00 15,678,945.23
A-5 67,997.41 67,997.41 0.00 0.00 12,599,000.00
A-6 240,254.99 240,254.99 0.00 0.00 44,516,000.00
A-7 140,177.97 939,620.40 0.00 0.00 25,173,638.71
A-8 558,164.37 1,737,403.87 0.00 0.00 102,241,066.62
A-9 101,905.75 101,905.75 0.00 0.00 19,481,177.00
A-10 72,608.22 72,608.22 0.00 0.00 10,930,823.00
A-11 124,547.27 124,547.27 0.00 0.00 25,000,000.00
A-12 91,803.79 91,803.79 0.00 0.00 17,010,000.00
A-13 70,177.82 70,177.82 0.00 0.00 13,003,000.00
A-14 110,682.13 110,682.13 0.00 0.00 20,507,900.00
A-15 0.00 0.00 332,989.86 0.00 62,031,504.16
A-16 0.00 0.00 6,378.91 0.00 1,188,304.81
A-17 0.00 27,661.64 0.00 0.00 2,495,041.76
A-18 145,195.18 145,195.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,314.96 82,666.43 0.00 0.00 12,829,771.99
M-2 27,725.57 33,066.08 0.00 0.00 5,131,831.26
M-3 27,725.57 33,066.08 0.00 0.00 5,131,831.26
B-1 12,476.51 14,879.74 0.00 0.00 2,309,324.05
B-2 4,158.83 4,959.91 0.00 0.00 769,774.68
B-3 8,536.03 10,180.17 0.00 0.00 1,579,966.27
- -------------------------------------------------------------------------------
2,286,660.26 6,082,769.98 339,368.77 0.00 458,730,901.44
===============================================================================
Run: 08/29/96 09:26:19
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-1 704.239476 11.496833 3.800814 15.297647 0.000000 692.742643
A-2 619.102262 19.209890 2.673060 21.882950 0.000000 599.892371
A-3 619.102262 19.209890 3.469837 22.679727 0.000000 599.892371
A-4 809.551130 9.604945 4.369186 13.974131 0.000000 799.946185
A-5 1000.000000 0.000000 5.397048 5.397048 0.000000 1000.000000
A-6 1000.000000 0.000000 5.397048 5.397048 0.000000 1000.000000
A-7 664.936411 20.466512 3.588694 24.055206 0.000000 644.469899
A-8 842.692715 9.608718 4.548053 14.156771 0.000000 833.083997
A-9 1000.000000 0.000000 5.230985 5.230985 0.000000 1000.000000
A-10 1000.000000 0.000000 6.642521 6.642521 0.000000 1000.000000
A-11 1000.000000 0.000000 4.981891 4.981891 0.000000 1000.000000
A-12 1000.000000 0.000000 5.397048 5.397048 0.000000 1000.000000
A-13 1000.000000 0.000000 5.397048 5.397048 0.000000 1000.000000
A-14 1000.000000 0.000000 5.397048 5.397048 0.000000 1000.000000
A-15 1061.260717 0.000000 0.000000 0.000000 5.727675 1066.988392
A-16 1181.925900 0.000000 0.000000 0.000000 6.378910 1188.304810
A-17 903.679514 9.908917 0.000000 9.908917 0.000000 893.770598
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.376229 1.008785 5.237168 6.245953 0.000000 969.367444
M-2 970.376232 1.008785 5.237168 6.245953 0.000000 969.367446
M-3 970.376232 1.008785 5.237168 6.245953 0.000000 969.367446
B-1 970.376225 1.008786 5.237170 6.245956 0.000000 969.367439
B-2 970.376225 1.008790 5.237162 6.245952 0.000000 969.367435
B-3 746.873007 0.776401 4.030911 4.807312 0.000000 746.096578
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 105,905.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 49,980.75
SUBSERVICER ADVANCES THIS MONTH 36,468.31
MASTER SERVICER ADVANCES THIS MONTH 1,590.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,463,516.77
(B) TWO MONTHLY PAYMENTS: 2 539,510.89
(C) THREE OR MORE MONTHLY PAYMENTS: 3 822,306.76
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 512,443.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 458,730,901.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,621
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 240,113.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,975,999.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95616720 % 5.02920000 % 1.01463330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.91707190 % 5.03420076 % 1.02119660 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3786 %
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 7.24391115
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.62
POOL TRADING FACTOR: 86.65243249
................................................................................
Run: 08/29/96 09:26:21 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-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 8,013,688.28 6.500000 % 142,662.96
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 81,310,231.70 5.650000 % 1,447,517.99
A-9 760944S58 43,941,000.00 34,556,376.63 6.100000 % 615,186.74
A-10 760944S66 0.00 0.00 2.400000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.123000 % 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 6.325255 % 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 57,475,856.59 6.500000 % 1,312,246.38
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 37,142,368.27 6.500000 % 525,561.24
A-24 760944U48 0.00 0.00 0.234405 % 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 15,681,734.95 6.500000 % 16,466.98
M-2 760944U89 5,867,800.00 5,702,396.10 6.500000 % 5,987.94
M-3 760944U97 5,867,800.00 5,702,396.10 6.500000 % 5,987.94
B-1 2,640,500.00 2,566,068.54 6.500000 % 2,694.56
B-2 880,200.00 855,388.55 6.500000 % 898.22
B-3 2,347,160.34 2,121,712.24 6.500000 % 2,227.95
- -------------------------------------------------------------------------------
586,778,060.34 522,181,393.38 4,077,438.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 43,253.03 185,915.99 0.00 0.00 7,871,025.32
A-2 28,012.47 28,012.47 0.00 0.00 5,190,000.00
A-3 16,186.78 16,186.78 0.00 0.00 2,999,000.00
A-4 172,512.68 172,512.68 0.00 0.00 31,962,221.74
A-5 266,712.19 266,712.19 0.00 0.00 49,415,000.00
A-6 12,759.44 12,759.44 0.00 0.00 2,364,000.00
A-7 63,375.81 63,375.81 0.00 0.00 11,741,930.42
A-8 381,473.49 1,828,991.48 0.00 0.00 79,862,713.71
A-9 175,036.55 790,223.29 0.00 0.00 33,941,189.89
A-10 68,866.84 68,866.84 0.00 0.00 0.00
A-11 84,471.33 84,471.33 0.00 0.00 16,614,005.06
A-12 23,452.76 23,452.76 0.00 0.00 3,227,863.84
A-13 30,033.33 30,033.33 0.00 0.00 5,718,138.88
A-14 54,244.88 54,244.88 0.00 0.00 10,050,199.79
A-15 8,345.37 8,345.37 0.00 0.00 1,116,688.87
A-16 12,518.05 12,518.05 0.00 0.00 2,748,772.60
A-17 310,219.81 1,622,466.19 0.00 0.00 56,163,610.21
A-18 251,302.64 251,302.64 0.00 0.00 46,560,000.00
A-19 194,543.64 194,543.64 0.00 0.00 36,044,000.00
A-20 21,616.56 21,616.56 0.00 0.00 4,005,000.00
A-21 13,563.65 13,563.65 0.00 0.00 2,513,000.00
A-22 209,329.02 209,329.02 0.00 0.00 38,783,354.23
A-23 200,471.98 726,033.22 0.00 0.00 36,616,807.03
A-24 101,638.49 101,638.49 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 84,640.49 101,107.47 0.00 0.00 15,665,267.97
M-2 30,778.08 36,766.02 0.00 0.00 5,696,408.16
M-3 30,778.08 36,766.02 0.00 0.00 5,696,408.16
B-1 13,850.08 16,544.64 0.00 0.00 2,563,373.98
B-2 4,616.86 5,515.08 0.00 0.00 854,490.33
B-3 11,451.72 13,679.67 0.00 0.00 2,118,965.22
- -------------------------------------------------------------------------------
2,920,056.90 6,997,495.80 0.00 0.00 518,103,435.41
===============================================================================
Run: 08/29/96 09:26:21
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-1 786.426720 14.000290 4.244655 18.244945 0.000000 772.426430
A-2 1000.000000 0.000000 5.397393 5.397393 0.000000 1000.000000
A-3 1000.000000 0.000000 5.397392 5.397392 0.000000 1000.000000
A-4 976.571901 0.000000 5.270943 5.270943 0.000000 976.571901
A-5 1000.000000 0.000000 5.397393 5.397393 0.000000 1000.000000
A-6 1000.000000 0.000000 5.397394 5.397394 0.000000 1000.000000
A-7 995.753937 0.000000 5.374475 5.374475 0.000000 995.753937
A-8 786.426723 14.000290 3.689584 17.689874 0.000000 772.426433
A-9 786.426723 14.000290 3.983445 17.983735 0.000000 772.426433
A-11 995.753936 0.000000 5.062756 5.062756 0.000000 995.753936
A-12 995.753936 0.000000 7.234871 7.234871 0.000000 995.753936
A-13 995.753935 0.000000 5.229990 5.229990 0.000000 995.753935
A-14 995.753936 0.000000 5.374476 5.374476 0.000000 995.753936
A-15 995.753937 0.000000 7.441585 7.441585 0.000000 995.753937
A-16 995.753937 0.000000 4.534714 4.534714 0.000000 995.753937
A-17 736.690506 16.819574 3.976208 20.795782 0.000000 719.870932
A-18 1000.000000 0.000000 5.397393 5.397393 0.000000 1000.000000
A-19 1000.000000 0.000000 5.397393 5.397393 0.000000 1000.000000
A-20 1000.000000 0.000000 5.397393 5.397393 0.000000 1000.000000
A-21 1000.000000 0.000000 5.397394 5.397394 0.000000 1000.000000
A-22 997.770883 0.000000 5.385362 5.385362 0.000000 997.770883
A-23 818.654800 11.583893 4.418602 16.002495 0.000000 807.070907
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-1 971.811593 1.020474 5.245249 6.265723 0.000000 970.791119
M-2 971.811599 1.020474 5.245250 6.265724 0.000000 970.791124
M-3 971.811599 1.020474 5.245250 6.265724 0.000000 970.791124
B-1 971.811604 1.020473 5.245249 6.265722 0.000000 970.791131
B-2 971.811577 1.020473 5.245240 6.265713 0.000000 970.791104
B-3 903.948573 0.949211 4.878968 5.828179 0.000000 902.778214
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 121,117.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 54,759.50
SUBSERVICER ADVANCES THIS MONTH 46,904.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,732,708.24
(B) TWO MONTHLY PAYMENTS: 5 911,664.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 400,417.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 518,103,435.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,824
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,529,628.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75127170 % 5.18718700 % 1.06154100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.70880180 % 5.22252555 % 1.06867260 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2345 %
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 7.13865470
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.18
POOL TRADING FACTOR: 88.29632027
................................................................................
Run: 08/29/96 09:26:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,534,597.54 6.500000 % 161,672.98
A-2 760944K56 85,878,000.00 54,755,906.12 6.500000 % 927,586.32
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 0.159272 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,751,480.00 6.500000 % 12,379.94
M-2 760944L97 3,305,815.00 2,934,972.18 6.500000 % 13,205.54
B 826,454.53 733,743.76 6.500000 % 3,301.38
- -------------------------------------------------------------------------------
206,613,407.53 162,500,242.57 1,118,146.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 24,513.56 186,186.54 0.00 0.00 4,372,924.56
A-2 296,004.68 1,223,591.00 0.00 0.00 53,828,319.80
A-3 70,060.40 70,060.40 0.00 0.00 12,960,000.00
A-4 14,920.27 14,920.27 0.00 0.00 2,760,000.00
A-5 121,524.63 121,524.63 0.00 0.00 23,954,120.07
A-6 59,766.21 59,766.21 0.00 0.00 9,581,648.02
A-7 28,521.50 28,521.50 0.00 0.00 5,276,000.00
A-8 118,559.80 118,559.80 0.00 0.00 21,931,576.52
A-9 71,712.00 71,712.00 0.00 0.00 13,907,398.73
A-10 38,168.28 38,168.28 0.00 0.00 6,418,799.63
A-11 21,525.18 21,525.18 0.00 0.00 0.00
R 1.02 1.02 0.00 0.00 0.00
M-1 14,874.21 27,254.15 0.00 0.00 2,739,100.06
M-2 15,866.16 29,071.70 0.00 0.00 2,921,766.64
B 3,966.54 7,267.92 0.00 0.00 730,442.38
- -------------------------------------------------------------------------------
899,984.44 2,018,130.60 0.00 0.00 161,382,096.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 455.326593 16.233857 2.461448 18.695305 0.000000 439.092736
A-2 637.601087 10.801210 3.446805 14.248015 0.000000 626.799877
A-3 1000.000000 0.000000 5.405895 5.405895 0.000000 1000.000000
A-4 1000.000000 0.000000 5.405895 5.405895 0.000000 1000.000000
A-5 905.295543 0.000000 4.592768 4.592768 0.000000 905.295543
A-6 905.295542 0.000000 5.646845 5.646845 0.000000 905.295542
A-7 1000.000000 0.000000 5.405895 5.405895 0.000000 1000.000000
A-8 946.060587 0.000000 5.114304 5.114304 0.000000 946.060587
A-9 910.553663 0.000000 4.695172 4.695172 0.000000 910.553663
A-10 910.553663 0.000000 5.414450 5.414450 0.000000 910.553663
R 0.000000 0.000000 10.210000 10.210000 0.000000 0.000000
M-1 887.821065 3.994640 4.799467 8.794107 0.000000 883.826425
M-2 887.821061 3.994640 4.799470 8.794110 0.000000 883.826421
B 887.821088 3.994642 4.799478 8.794120 0.000000 883.826446
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,675.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,464.44
SUBSERVICER ADVANCES THIS MONTH 5,822.01
MASTER SERVICER ADVANCES THIS MONTH 3,213.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 191,810.53
(B) TWO MONTHLY PAYMENTS: 2 414,428.37
(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 161,382,096.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 606
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 216,773.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 386,996.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.04911610 % 3.49935000 % 0.45153400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.03964180 % 3.50774146 % 0.45261670 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1594 %
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 7.05617866
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.95
POOL TRADING FACTOR: 78.10824009
................................................................................
Run: 08/29/96 09:26:25 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-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 12,404,987.82 6.000000 % 780,485.70
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 35,081,173.30 6.000000 % 376,293.40
A-5 760944Q43 10,500,000.00 4,943,921.70 6.000000 % 264,515.55
A-6 760944Q50 25,817,000.00 19,056,293.42 6.000000 % 419,190.00
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 15,553,012.26 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236409 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,717,217.10 6.000000 % 7,871.74
M-2 760944R34 775,500.00 687,010.86 6.000000 % 3,149.27
M-3 760944R42 387,600.00 343,372.57 6.000000 % 1,574.02
B-1 542,700.00 480,774.72 6.000000 % 2,203.88
B-2 310,100.00 274,715.75 6.000000 % 1,259.30
B-3 310,260.75 274,858.11 6.000000 % 1,259.95
- -------------------------------------------------------------------------------
155,046,660.75 126,744,337.61 1,857,802.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 61,694.08 842,179.78 0.00 0.00 11,624,502.12
A-2 113,426.69 113,426.69 0.00 0.00 22,807,000.00
A-3 8,205.99 8,205.99 0.00 0.00 1,650,000.00
A-4 174,470.19 550,763.59 0.00 0.00 34,704,879.90
A-5 24,587.75 289,103.30 0.00 0.00 4,679,406.15
A-6 94,773.20 513,963.20 0.00 0.00 18,637,103.42
A-7 57,044.07 57,044.07 0.00 0.00 11,470,000.00
A-8 0.00 0.00 77,350.23 0.00 15,630,362.49
A-9 24,836.42 24,836.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,540.29 16,412.03 0.00 0.00 1,709,345.36
M-2 3,416.73 6,566.00 0.00 0.00 683,861.59
M-3 1,707.70 3,281.72 0.00 0.00 341,798.55
B-1 2,391.05 4,594.93 0.00 0.00 478,570.84
B-2 1,366.25 2,625.55 0.00 0.00 273,456.45
B-3 1,366.96 2,626.91 0.00 0.00 273,598.16
- -------------------------------------------------------------------------------
577,827.37 2,435,630.18 77,350.23 0.00 124,963,885.03
===============================================================================
Run: 08/29/96 09:26:25
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-1 446.672469 28.103331 2.221449 30.324780 0.000000 418.569139
A-2 1000.000000 0.000000 4.973328 4.973328 0.000000 1000.000000
A-3 1000.000000 0.000000 4.973327 4.973327 0.000000 1000.000000
A-4 937.047206 10.051108 4.660243 14.711351 0.000000 926.996098
A-5 470.849686 25.191957 2.341690 27.533647 0.000000 445.657729
A-6 738.129660 16.236976 3.670961 19.907937 0.000000 721.892684
A-7 1000.000000 0.000000 4.973328 4.973328 0.000000 1000.000000
A-8 1166.942697 0.000000 0.000000 0.000000 5.803589 1172.746285
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 885.894088 4.060947 4.405845 8.466792 0.000000 881.833141
M-2 885.894081 4.060954 4.405841 8.466795 0.000000 881.833127
M-3 885.894143 4.060939 4.405831 8.466770 0.000000 881.833204
B-1 885.894085 4.060954 4.405841 8.466795 0.000000 881.833131
B-2 885.894066 4.060948 4.405837 8.466785 0.000000 881.833118
B-3 885.893913 4.060939 4.405843 8.466782 0.000000 881.832974
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,198.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,482.37
SUBSERVICER ADVANCES THIS MONTH 13,317.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,390,296.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,963,885.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 513
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,199,455.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.01923640 % 2.16782900 % 0.81293460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.99062580 % 2.18863674 % 0.82073750 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2366 %
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 6.63010855
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.40
POOL TRADING FACTOR: 80.59759844
................................................................................
Run: 08/29/96 09:26:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 45,572,000.00 459,732.58 4.750000 % 459,732.58
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 59,364,000.00 5.750000 % 1,377,094.42
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 % 612,041.96
A-18 760944Z84 0.00 0.00 3.000000 % 0.00
A-19 760944Z92 49,683,000.00 48,255,197.01 6.750000 % 49,925.48
A-20 7609442A5 5,593,279.30 4,921,024.36 0.000000 % 57,771.08
A-21 7609442B3 0.00 0.00 0.156858 % 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 14,238,211.47 6.750000 % 14,731.05
M-2 7609442F4 5,330,500.00 5,177,310.69 6.750000 % 5,356.52
M-3 7609442G2 5,330,500.00 5,177,310.69 6.750000 % 5,356.52
B-1 2,665,200.00 2,588,606.78 6.750000 % 2,678.21
B-2 799,500.00 776,523.77 6.750000 % 803.40
B-3 1,865,759.44 1,657,431.74 6.750000 % 1,714.79
- -------------------------------------------------------------------------------
533,047,438.74 475,126,924.39 2,587,206.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,817.73 461,550.31 0.00 0.00 0.00
A-2 765.36 765.36 0.00 0.00 0.00
A-3 284,133.26 1,661,227.68 0.00 0.00 57,986,905.58
A-4 63,418.13 63,418.13 0.00 0.00 11,287,000.00
A-5 86,809.26 86,809.26 0.00 0.00 20,857,631.08
A-6 30,383.24 30,383.24 0.00 0.00 0.00
A-7 204,877.88 204,877.88 0.00 0.00 37,443,000.00
A-8 115,177.47 115,177.47 0.00 0.00 20,499,000.00
A-9 13,316.29 13,316.29 0.00 0.00 2,370,000.00
A-10 269,804.46 269,804.46 0.00 0.00 48,019,128.22
A-11 116,492.24 116,492.24 0.00 0.00 20,733,000.00
A-12 270,949.45 270,949.45 0.00 0.00 48,222,911.15
A-13 291,294.33 291,294.33 0.00 0.00 52,230,738.70
A-14 121,735.30 121,735.30 0.00 0.00 21,279,253.46
A-15 85,956.78 85,956.78 0.00 0.00 15,185,886.80
A-16 27,809.90 27,809.90 0.00 0.00 5,062,025.89
A-17 146,445.46 758,487.42 0.00 0.00 28,709,958.04
A-18 73,222.73 73,222.73 0.00 0.00 0.00
A-19 271,130.85 321,056.33 0.00 0.00 48,205,271.53
A-20 0.00 57,771.08 0.00 0.00 4,863,253.28
A-21 62,036.58 62,036.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 80,000.05 94,731.10 0.00 0.00 14,223,480.42
M-2 29,089.69 34,446.21 0.00 0.00 5,171,954.17
M-3 29,089.69 34,446.21 0.00 0.00 5,171,954.17
B-1 14,544.57 17,222.78 0.00 0.00 2,585,928.57
B-2 4,363.05 5,166.45 0.00 0.00 775,720.37
B-3 9,312.62 11,027.41 0.00 0.00 1,655,716.95
- -------------------------------------------------------------------------------
2,703,976.37 5,291,182.38 0.00 0.00 472,539,718.38
===============================================================================
Run: 08/29/96 09:26:27
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 10.088049 10.088049 0.039887 10.127936 0.000000 0.000000
A-3 1000.000000 23.197467 4.786289 27.983756 0.000000 976.802533
A-4 1000.000000 0.000000 5.618688 5.618688 0.000000 1000.000000
A-5 839.172443 0.000000 3.492628 3.492628 0.000000 839.172443
A-7 1000.000000 0.000000 5.471727 5.471727 0.000000 1000.000000
A-8 1000.000000 0.000000 5.618687 5.618687 0.000000 1000.000000
A-9 1000.000000 0.000000 5.618688 5.618688 0.000000 1000.000000
A-10 992.376792 0.000000 5.575855 5.575855 0.000000 992.376792
A-11 1000.000000 0.000000 5.618687 5.618687 0.000000 1000.000000
A-12 983.117799 0.000000 5.523831 5.523831 0.000000 983.117799
A-13 954.414928 0.000000 5.322836 5.322836 0.000000 954.414928
A-14 954.414928 0.000000 5.460059 5.460059 0.000000 954.414928
A-15 954.414928 0.000000 5.402281 5.402281 0.000000 954.414928
A-16 954.414927 0.000000 5.243392 5.243392 0.000000 954.414927
A-17 1000.000000 20.873131 4.994389 25.867520 0.000000 979.126869
A-19 971.261740 1.004881 5.457216 6.462097 0.000000 970.256859
A-20 879.810232 10.328660 0.000000 10.328660 0.000000 869.481572
R-I 0.000000 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-1 971.261739 1.004881 5.457215 6.462096 0.000000 970.256859
M-2 971.261737 1.004881 5.457216 6.462097 0.000000 970.256856
M-3 971.261737 1.004881 5.457216 6.462097 0.000000 970.256856
B-1 971.261736 1.004881 5.457215 6.462096 0.000000 970.256855
B-2 971.261751 1.004878 5.457223 6.462101 0.000000 970.256873
B-3 888.341607 0.919090 4.991313 5.910403 0.000000 887.422523
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 104,442.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 49,847.83
SUBSERVICER ADVANCES THIS MONTH 25,979.46
MASTER SERVICER ADVANCES THIS MONTH 2,962.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,579,258.17
(B) TWO MONTHLY PAYMENTS: 4 1,356,838.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 318,340.41
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 549,644.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 472,539,718.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,641
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 430,991.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,095,340.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70161130 % 5.23022600 % 1.06816230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.67409800 % 5.19901033 % 1.07282840 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1567 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 5,103,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,103,942.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22658295
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.69
POOL TRADING FACTOR: 88.64871755
................................................................................
Run: 08/29/96 09:26:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,234,993.05 10.500000 % 206,806.84
A-2 760944V96 67,648,000.00 38,303,934.86 6.625000 % 1,930,197.21
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 0.125375 % 0.00
R 760944X37 267,710.00 22,546.49 7.000000 % 227.59
M-1 760944X45 7,801,800.00 7,600,239.78 7.000000 % 7,595.18
M-2 760944X52 2,600,600.00 2,533,413.25 7.000000 % 2,531.73
M-3 760944X60 2,600,600.00 2,533,413.25 7.000000 % 2,531.73
B-1 1,300,350.00 1,266,755.33 7.000000 % 1,265.91
B-2 390,100.00 380,021.73 7.000000 % 379.77
B-3 910,233.77 807,428.54 7.000000 % 806.88
- -------------------------------------------------------------------------------
260,061,393.77 226,845,746.28 2,152,342.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 150,003.13 356,809.97 0.00 0.00 17,028,186.21
A-2 210,343.54 2,140,540.75 0.00 0.00 36,373,737.65
A-3 111,937.40 111,937.40 0.00 0.00 20,384,000.00
A-4 289,222.86 289,222.86 0.00 0.00 52,668,000.00
A-5 271,847.96 271,847.96 0.00 0.00 49,504,000.00
A-6 58,481.08 58,481.08 0.00 0.00 10,079,000.00
A-7 111,885.18 111,885.18 0.00 0.00 19,283,000.00
A-8 6,092.38 6,092.38 0.00 0.00 1,050,000.00
A-9 18,538.25 18,538.25 0.00 0.00 3,195,000.00
A-10 23,574.48 23,574.48 0.00 0.00 0.00
R 130.82 358.41 0.00 0.00 22,318.90
M-1 44,098.64 51,693.82 0.00 0.00 7,592,644.60
M-2 14,699.54 17,231.27 0.00 0.00 2,530,881.52
M-3 14,699.54 17,231.27 0.00 0.00 2,530,881.52
B-1 7,350.06 8,615.97 0.00 0.00 1,265,489.42
B-2 2,204.99 2,584.76 0.00 0.00 379,641.96
B-3 4,684.94 5,491.82 0.00 0.00 806,621.66
- -------------------------------------------------------------------------------
1,339,794.79 3,492,137.63 0.00 0.00 224,693,403.44
===============================================================================
Run: 08/29/96 09:26:30
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-1 845.723198 10.148037 7.360672 17.508709 0.000000 835.575161
A-2 566.224203 28.532953 3.109383 31.642336 0.000000 537.691250
A-3 1000.000000 0.000000 5.491434 5.491434 0.000000 1000.000000
A-4 1000.000000 0.000000 5.491434 5.491434 0.000000 1000.000000
A-5 1000.000000 0.000000 5.491434 5.491434 0.000000 1000.000000
A-6 1000.000000 0.000000 5.802270 5.802270 0.000000 1000.000000
A-7 1000.000000 0.000000 5.802270 5.802270 0.000000 1000.000000
A-8 1000.000000 0.000000 5.802267 5.802267 0.000000 1000.000000
A-9 1000.000000 0.000000 5.802269 5.802269 0.000000 1000.000000
R 84.219827 0.850136 0.488663 1.338799 0.000000 83.369691
M-1 974.164908 0.973516 5.652367 6.625883 0.000000 973.191392
M-2 974.164904 0.973518 5.652365 6.625883 0.000000 973.191387
M-3 974.164904 0.973518 5.652365 6.625883 0.000000 973.191387
B-1 974.164902 0.973515 5.652371 6.625886 0.000000 973.191387
B-2 974.164906 0.973520 5.652371 6.625891 0.000000 973.191387
B-3 887.056234 0.886465 5.146942 6.033407 0.000000 886.169780
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:31 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 46,261.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,798.09
SUBSERVICER ADVANCES THIS MONTH 33,791.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,224,753.24
(B) TWO MONTHLY PAYMENTS: 3 728,875.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 224,693,403.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 861
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,925,648.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.33411710 % 5.58400000 % 1.08188300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.27698970 % 5.63185543 % 1.09115490 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1263 %
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 7.49741289
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.28
POOL TRADING FACTOR: 86.40013813
................................................................................
Run: 08/29/96 09:26:31 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-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 205,549,492.00 164,554,861.59 6.737519 % 2,397,605.33
A-2 7609442W7 76,450,085.00 89,928,342.78 6.737519 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.737519 % 0.00
M-1 7609442T4 8,228,000.00 8,019,094.06 6.737519 % 8,082.40
M-2 7609442U1 2,992,100.00 2,916,131.69 6.737519 % 2,939.15
M-3 7609442V9 1,496,000.00 1,458,017.11 6.737519 % 1,469.53
B-1 2,244,050.00 2,187,074.41 6.737519 % 2,204.34
B-2 1,047,225.00 1,020,636.35 6.737519 % 1,028.69
B-3 1,196,851.02 1,166,463.38 6.737519 % 1,175.68
- -------------------------------------------------------------------------------
299,203,903.02 271,250,621.37 2,414,505.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 923,595.81 3,321,201.14 0.00 0.00 162,157,256.26
A-2 0.00 0.00 503,346.69 0.00 90,431,689.47
A-3 41,913.54 41,913.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,884.45 52,966.85 0.00 0.00 8,011,011.66
M-2 16,322.16 19,261.31 0.00 0.00 2,913,192.54
M-3 8,160.81 9,630.34 0.00 0.00 1,456,547.58
B-1 12,241.49 14,445.83 0.00 0.00 2,184,870.07
B-2 5,712.70 6,741.39 0.00 0.00 1,019,607.66
B-3 6,528.92 7,704.60 0.00 0.00 1,165,287.70
- -------------------------------------------------------------------------------
1,059,359.88 3,473,865.00 503,346.69 0.00 269,339,462.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 800.560780 11.664370 4.493301 16.157671 0.000000 788.896410
A-2 1176.301410 0.000000 0.000000 0.000000 6.583991 1182.885401
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.610362 0.982304 5.455086 6.437390 0.000000 973.628058
M-2 974.610371 0.982303 5.455085 6.437388 0.000000 973.628067
M-3 974.610368 0.982306 5.455087 6.437393 0.000000 973.628062
B-1 974.610374 0.982304 5.455088 6.437392 0.000000 973.628070
B-2 974.610375 0.982301 5.455084 6.437385 0.000000 973.628074
B-3 974.610340 0.982303 5.455082 6.437385 0.000000 973.628038
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,197.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,158.50
SUBSERVICER ADVANCES THIS MONTH 34,069.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,254,498.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 322,220.62
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 113,785.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 269,339,462.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 983
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,637,766.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.81847790 % 4.56892700 % 1.61259510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78089010 % 4.59670917 % 1.62240070 %
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 7.31140994
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.52
POOL TRADING FACTOR: 90.01869970
................................................................................
Run: 08/29/96 09:28:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 27,636,676.82 6.100000 % 154,188.96
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 27,636,676.82 154,188.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,205.93 294,394.89 0.00 0.00 27,482,487.86
A-2 89,639.86 89,639.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
229,845.79 384,034.75 0.00 0.00 27,482,487.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 755.736338 4.216361 3.833989 8.050350 0.000000 751.519978
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-August-96
DISTRIBUTION DATE 29-August-96
Run: 08/29/96 09:28:16 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 27,482,487.86
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 815,559.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 61,578.09
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: 75.15179226
................................................................................
Run: 08/29/96 09:26:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443B2 103,633,000.00 86,722,991.90 6.500000 % 826,492.60
A-2 7609443C0 22,306,000.00 13,977,190.05 6.500000 % 407,078.45
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 24,863,400.39 6.500000 % 24,748.77
A-9 7609443K2 0.00 0.00 0.531270 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,469,359.30 6.500000 % 6,439.53
M-2 7609443N6 3,317,000.00 3,234,192.14 6.500000 % 3,219.28
M-3 7609443P1 1,990,200.00 1,940,515.29 6.500000 % 1,931.57
B-1 1,326,800.00 1,293,676.85 6.500000 % 1,287.71
B-2 398,000.00 388,064.08 6.500000 % 386.28
B-3 928,851.36 805,635.42 6.500000 % 801.92
- -------------------------------------------------------------------------------
265,366,951.36 239,027,025.42 1,272,386.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 468,991.72 1,295,484.32 0.00 0.00 85,896,499.30
A-2 75,587.64 482,666.09 0.00 0.00 13,570,111.60
A-3 173,275.43 173,275.43 0.00 0.00 32,041,000.00
A-4 243,270.24 243,270.24 0.00 0.00 44,984,000.00
A-5 56,783.25 56,783.25 0.00 0.00 10,500,000.00
A-6 58,227.16 58,227.16 0.00 0.00 10,767,000.00
A-7 5,624.24 5,624.24 0.00 0.00 1,040,000.00
A-8 134,459.48 159,208.25 0.00 0.00 24,838,651.62
A-9 105,652.55 105,652.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,985.83 41,425.36 0.00 0.00 6,462,919.77
M-2 17,490.28 20,709.56 0.00 0.00 3,230,972.86
M-3 10,494.16 12,425.73 0.00 0.00 1,938,583.72
B-1 6,996.12 8,283.83 0.00 0.00 1,292,389.14
B-2 2,098.62 2,484.90 0.00 0.00 387,677.80
B-3 4,356.85 5,158.77 0.00 0.00 804,833.50
- -------------------------------------------------------------------------------
1,398,293.57 2,670,679.68 0.00 0.00 237,754,639.31
===============================================================================
Run: 08/29/96 09:26:33
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 836.827959 7.975187 4.525506 12.500693 0.000000 828.852772
A-2 626.611228 18.249729 3.388669 21.638398 0.000000 608.361499
A-3 1000.000000 0.000000 5.407928 5.407928 0.000000 1000.000000
A-4 1000.000000 0.000000 5.407928 5.407928 0.000000 1000.000000
A-5 1000.000000 0.000000 5.407929 5.407929 0.000000 1000.000000
A-6 1000.000000 0.000000 5.407928 5.407928 0.000000 1000.000000
A-7 1000.000000 0.000000 5.407923 5.407923 0.000000 1000.000000
A-8 975.035309 0.970540 5.272921 6.243461 0.000000 974.064769
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.035313 0.970540 5.272921 6.243461 0.000000 974.064773
M-2 975.035315 0.970540 5.272921 6.243461 0.000000 974.064775
M-3 975.035318 0.970541 5.272917 6.243458 0.000000 974.064777
B-1 975.035311 0.970538 5.272927 6.243465 0.000000 974.064772
B-2 975.035377 0.970553 5.272915 6.243468 0.000000 974.064824
B-3 867.345901 0.863346 4.690546 5.553892 0.000000 866.482555
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,355.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,127.17
SUBSERVICER ADVANCES THIS MONTH 35,013.09
MASTER SERVICER ADVANCES THIS MONTH 1,892.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,438,640.73
(B) TWO MONTHLY PAYMENTS: 1 446,062.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 266,641.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 237,754,639.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 843
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 272,949.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,034,461.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.08793080 % 4.87144400 % 1.04062560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.06220760 % 4.89263906 % 1.04515330 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5316 %
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 7.43547827
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.95
POOL TRADING FACTOR: 89.59466810
................................................................................
Run: 08/29/96 09:26:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4147
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 7609442H0 153,070,000.00 71,059,349.60 7.936062 % 2,376,654.28
M-1 7609442K3 3,625,500.00 3,493,699.09 7.936062 % 2,807.99
M-2 7609442L1 2,416,900.00 2,329,036.36 7.936062 % 1,871.92
R 7609442J6 100.00 0.00 7.936062 % 0.00
B-1 886,200.00 853,983.20 7.936062 % 686.37
B-2 322,280.00 310,563.87 7.936062 % 249.61
B-3 805,639.55 709,182.63 7.936062 % 569.99
- -------------------------------------------------------------------------------
161,126,619.55 78,755,814.75 2,382,840.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 463,834.55 2,840,488.83 0.00 0.00 68,682,695.32
M-1 22,804.86 25,612.85 0.00 0.00 3,490,891.10
M-2 15,202.61 17,074.53 0.00 0.00 2,327,164.44
R 0.00 0.00 0.00 0.00 0.00
B-1 5,574.31 6,260.68 0.00 0.00 853,296.83
B-2 2,027.18 2,276.79 0.00 0.00 310,314.26
B-3 4,629.13 5,199.12 0.00 0.00 708,612.64
- -------------------------------------------------------------------------------
514,072.64 2,896,912.80 0.00 0.00 76,372,974.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 464.227802 15.526584 3.030212 18.556796 0.000000 448.701217
M-1 963.646143 0.774511 6.290128 7.064639 0.000000 962.871632
M-2 963.646142 0.774513 6.290128 7.064641 0.000000 962.871629
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 963.646130 0.774509 6.290126 7.064635 0.000000 962.871620
B-2 963.646115 0.774513 6.290120 7.064633 0.000000 962.871602
B-3 880.272859 0.707488 5.745919 6.453407 0.000000 879.565359
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,432.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,579.78
SUBSERVICER ADVANCES THIS MONTH 10,307.18
MASTER SERVICER ADVANCES THIS MONTH 4,608.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 282,977.70
(B) TWO MONTHLY PAYMENTS: 2 548,406.34
(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 76,372,974.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 268
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 618,500.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,319,541.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.22743250 % 7.39340400 % 2.37916360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.93062750 % 7.61795068 % 2.45142180 %
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 8.38087653
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.13
POOL TRADING FACTOR: 47.39935264
................................................................................
Run: 08/29/96 09:28:17 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 45,628,535.38 6.470000 % 147,665.18
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,810,925.84 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
- -------------------------------------------------------------------------------
115,808,503.22 112,747,864.44 147,665.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 245,271.74 392,936.92 0.00 0.00 45,480,870.20
A-2 329,557.34 329,557.34 0.00 0.00 61,308,403.22
A-3 0.00 0.00 31,236.07 0.00 5,842,161.91
S-1 14,769.89 14,769.89 0.00 0.00 0.00
S-2 5,137.47 5,137.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
594,736.44 742,401.62 31,236.07 0.00 112,631,435.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 921.788594 2.983135 4.954985 7.938120 0.000000 918.805459
A-2 1000.000000 0.000000 5.375402 5.375402 0.000000 1000.000000
A-3 1162.185168 0.000000 0.000000 0.000000 6.247214 1168.432382
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-August-96
DISTRIBUTION DATE 29-August-96
Run: 08/29/96 09:28:17 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 2,818.70
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 112,631,435.33
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 2,546,456.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 97.25661950
................................................................................
Run: 08/29/96 09:26:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4148
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609445N4 22,295,000.00 0.00 4.500000 % 0.00
A-2 7609445P9 57,515,000.00 56,776,836.18 5.500000 % 577,565.34
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 32,052,734.46 6.000000 % 231,026.14
A-9 7609445W4 0.00 0.00 3.000000 % 0.00
A-10 7609445X2 43,420,000.00 37,377,214.02 6.500000 % 233,465.46
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 37,733,129.17 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,376,656.89 6.500000 % 0.00
A-14 7609446B9 478,414.72 407,975.98 0.000000 % 503.40
A-15 7609446C7 0.00 0.00 0.503362 % 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 11,410,443.49 6.500000 % 11,411.29
M-2 7609446G8 4,252,700.00 4,149,048.17 6.500000 % 4,149.36
M-3 7609446H6 4,252,700.00 4,149,048.17 6.500000 % 4,149.36
B-1 2,126,300.00 2,074,475.27 6.500000 % 2,074.63
B-2 638,000.00 622,449.92 6.500000 % 622.50
B-3 1,488,500.71 1,452,221.25 6.500000 % 1,452.31
- -------------------------------------------------------------------------------
425,269,315.43 383,073,870.31 1,066,419.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 260,176.04 837,741.38 0.00 0.00 56,199,270.84
A-3 208,284.07 208,284.07 0.00 0.00 41,665,000.00
A-4 52,541.75 52,541.75 0.00 0.00 10,090,000.00
A-5 39,772.18 39,772.18 0.00 0.00 7,344,000.00
A-6 244,095.48 244,095.48 0.00 0.00 45,072,637.34
A-7 103,188.89 103,188.89 0.00 0.00 19,054,000.00
A-8 160,232.18 391,258.32 0.00 0.00 31,821,708.32
A-9 80,116.09 80,116.09 0.00 0.00 0.00
A-10 202,420.13 435,885.59 0.00 0.00 37,143,748.56
A-11 358,870.30 358,870.30 0.00 0.00 66,266,000.00
A-12 0.00 0.00 204,347.62 0.00 37,937,476.79
A-13 0.00 0.00 29,117.84 0.00 5,405,774.73
A-14 0.00 503.40 0.00 0.00 407,472.58
A-15 160,655.79 160,655.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,794.43 73,205.72 0.00 0.00 11,399,032.20
M-2 22,469.59 26,618.95 0.00 0.00 4,144,898.81
M-3 22,469.59 26,618.95 0.00 0.00 4,144,898.81
B-1 11,234.53 13,309.16 0.00 0.00 2,072,400.64
B-2 3,370.94 3,993.44 0.00 0.00 621,827.42
B-3 7,864.65 9,316.96 0.00 0.00 1,450,768.94
- -------------------------------------------------------------------------------
1,999,556.63 3,065,976.42 233,465.46 0.00 382,240,915.98
===============================================================================
Run: 08/29/96 09:26:36
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4148
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 987.165716 10.041995 4.523621 14.565616 0.000000 977.123722
A-3 1000.000000 0.000000 4.999018 4.999018 0.000000 1000.000000
A-4 1000.000000 0.000000 5.207309 5.207309 0.000000 1000.000000
A-5 1000.000000 0.000000 5.415602 5.415602 0.000000 1000.000000
A-6 991.980926 0.000000 5.372174 5.372174 0.000000 991.980926
A-7 1000.000000 0.000000 5.415602 5.415602 0.000000 1000.000000
A-8 638.704258 4.603582 3.192894 7.796476 0.000000 634.100676
A-10 860.829434 5.376911 4.661910 10.038821 0.000000 855.452523
A-11 1000.000000 0.000000 5.415602 5.415602 0.000000 1000.000000
A-12 1163.023338 0.000000 0.000000 0.000000 6.298472 1169.321810
A-13 1163.023338 0.000000 0.000000 0.000000 6.298473 1169.321811
A-14 852.766361 1.052225 0.000000 1.052225 0.000000 851.714136
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.626821 0.975699 5.283607 6.259306 0.000000 974.651122
M-2 975.626818 0.975700 5.283606 6.259306 0.000000 974.651118
M-3 975.626818 0.975700 5.283606 6.259306 0.000000 974.651118
B-1 975.626802 0.975700 5.283605 6.259305 0.000000 974.651103
B-2 975.626834 0.975705 5.283605 6.259310 0.000000 974.651129
B-3 975.626844 0.975700 5.283605 6.259305 0.000000 974.651158
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:38 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 75,636.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,309.63
SUBSERVICER ADVANCES THIS MONTH 75,663.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 6,320,304.76
(B) TWO MONTHLY PAYMENTS: 5 1,298,265.99
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,038,592.32
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,367,191.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 382,240,915.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,335
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 449,812.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.76540040 % 5.15032600 % 1.08427390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75805680 % 5.15089542 % 1.08555110 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5029 %
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 7.35798036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.32
POOL TRADING FACTOR: 89.88208227
................................................................................
Run: 08/29/96 09:26:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,023,350.33 6.000000 % 933,466.81
A-3 7609445B0 15,096,000.00 11,135,370.48 6.000000 % 195,711.44
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 6.390000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.331508 % 0.00
A-9 7609445H7 0.00 0.00 0.323145 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 695,601.19 6.000000 % 3,077.69
M-2 7609445L8 2,868,200.00 2,571,698.00 6.000000 % 11,378.50
B 620,201.82 556,088.05 6.000000 % 2,460.41
- -------------------------------------------------------------------------------
155,035,301.82 129,415,685.37 1,146,094.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,188.68 85,188.68 0.00 0.00 17,088,000.00
A-2 179,586.95 1,113,053.76 0.00 0.00 35,089,883.52
A-3 55,513.08 251,224.52 0.00 0.00 10,939,659.04
A-4 31,023.48 31,023.48 0.00 0.00 6,223,000.00
A-5 46,121.06 46,121.06 0.00 0.00 9,251,423.55
A-6 185,969.72 185,969.72 0.00 0.00 37,303,669.38
A-7 28,727.77 28,727.77 0.00 0.00 5,410,802.13
A-8 13,983.65 13,983.65 0.00 0.00 3,156,682.26
A-9 34,747.46 34,747.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,467.78 6,545.47 0.00 0.00 692,523.50
M-2 12,820.67 24,199.17 0.00 0.00 2,560,319.50
B 2,772.24 5,232.65 0.00 0.00 553,627.64
- -------------------------------------------------------------------------------
679,922.54 1,826,017.39 0.00 0.00 128,269,590.52
===============================================================================
_______________________________________________________________________________
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 4.985293 4.985293 0.000000 1000.000000
A-2 655.995745 16.998704 3.270331 20.269035 0.000000 638.997041
A-3 737.637154 12.964457 3.677337 16.641794 0.000000 724.672697
A-4 1000.000000 0.000000 4.985293 4.985293 0.000000 1000.000000
A-5 972.298849 0.000000 4.847195 4.847195 0.000000 972.298849
A-6 967.268303 0.000000 4.822116 4.822116 0.000000 967.268303
A-7 914.450250 0.000000 4.855124 4.855124 0.000000 914.450250
A-8 914.450249 0.000000 4.050884 4.050884 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 896.624375 3.967118 4.469941 8.437059 0.000000 892.657257
M-2 896.624364 3.967122 4.469936 8.437058 0.000000 892.657242
B 896.624344 3.967128 4.469932 8.437060 0.000000 892.657216
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,966.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,635.53
SUBSERVICER ADVANCES THIS MONTH 10,928.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,144,122.42
(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 128,269,590.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 513
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 573,494.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.04565390 % 2.52465500 % 0.42969140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.03244500 % 2.53594245 % 0.43161250 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3236 %
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 6.69937418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.15
POOL TRADING FACTOR: 82.73573116
................................................................................
Run: 08/29/96 09:26:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,162,387.17 6.500000 % 268,345.63
A-2 7609443X4 70,702,000.00 45,539,181.41 6.500000 % 885,829.14
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 28,777,460.30 6.500000 % 29,006.89
A-9 7609444E5 0.00 0.00 0.446599 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,394,824.15 6.500000 % 8,461.75
M-2 7609444H8 3,129,000.00 3,052,361.82 6.500000 % 3,076.70
M-3 7609444J4 3,129,000.00 3,052,361.82 6.500000 % 3,076.70
B-1 1,251,600.00 1,220,944.72 6.500000 % 1,230.68
B-2 625,800.00 610,472.36 6.500000 % 615.34
B-3 1,251,647.88 1,175,416.96 6.500000 % 1,184.78
- -------------------------------------------------------------------------------
312,906,747.88 278,912,410.71 1,200,827.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 65,749.76 334,095.39 0.00 0.00 11,894,041.54
A-2 246,184.42 1,132,013.56 0.00 0.00 44,653,352.27
A-3 60,617.38 60,617.38 0.00 0.00 11,213,000.00
A-4 441,961.41 441,961.41 0.00 0.00 81,754,000.00
A-5 342,534.41 342,534.41 0.00 0.00 63,362,000.00
A-6 95,134.63 95,134.63 0.00 0.00 17,598,000.00
A-7 5,405.99 5,405.99 0.00 0.00 1,000,000.00
A-8 155,570.70 184,577.59 0.00 0.00 28,748,453.41
A-9 103,597.18 103,597.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,382.34 53,844.09 0.00 0.00 8,386,362.40
M-2 16,501.04 19,577.74 0.00 0.00 3,049,285.12
M-3 16,501.04 19,577.74 0.00 0.00 3,049,285.12
B-1 6,600.42 7,831.10 0.00 0.00 1,219,714.04
B-2 3,300.21 3,915.55 0.00 0.00 609,857.02
B-3 6,354.29 7,539.07 0.00 0.00 1,174,232.18
- -------------------------------------------------------------------------------
1,611,395.22 2,812,222.83 0.00 0.00 277,711,583.10
===============================================================================
Run: 08/29/96 09:26:40
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-1 614.727681 13.563085 3.323213 16.886298 0.000000 601.164596
A-2 644.100328 12.529053 3.482001 16.011054 0.000000 631.571275
A-3 1000.000000 0.000000 5.405991 5.405991 0.000000 1000.000000
A-4 1000.000000 0.000000 5.405991 5.405991 0.000000 1000.000000
A-5 1000.000000 0.000000 5.405991 5.405991 0.000000 1000.000000
A-6 1000.000000 0.000000 5.405991 5.405991 0.000000 1000.000000
A-7 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-8 975.507129 0.983284 5.273583 6.256867 0.000000 974.523844
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.507129 0.983284 5.273582 6.256866 0.000000 974.523845
M-2 975.507133 0.983285 5.273583 6.256868 0.000000 974.523848
M-3 975.507133 0.983285 5.273583 6.256868 0.000000 974.523848
B-1 975.507127 0.983285 5.273586 6.256871 0.000000 974.523842
B-2 975.507127 0.983285 5.273586 6.256871 0.000000 974.523842
B-3 939.095555 0.946576 5.076739 6.023315 0.000000 938.148978
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:41 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 58,673.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,283.45
SUBSERVICER ADVANCES THIS MONTH 46,141.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,690,719.37
(B) TWO MONTHLY PAYMENTS: 1 166,450.31
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,201,231.93
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 791,107.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 277,711,583.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 973
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 919,691.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.72334070 % 5.19860300 % 1.07805670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.70255440 % 5.21581868 % 1.08162690 %
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 7.32455715
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.17
POOL TRADING FACTOR: 88.75218735
................................................................................
Run: 08/29/96 09:26:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 3,189,590.62 6.500000 % 977,672.60
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 6.073000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.424699 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.198464 % 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 785,000.00 706,403.37 6.500000 % 3,116.22
M-2 7609444Y1 2,903,500.00 2,612,792.60 6.500000 % 11,526.06
B 627,984.63 565,108.83 6.500000 % 2,492.92
- -------------------------------------------------------------------------------
156,939,684.63 126,960,205.92 994,807.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,245.75 994,918.35 0.00 0.00 2,211,918.02
A-2 146,090.72 146,090.72 0.00 0.00 29,271,000.00
A-3 151,369.46 151,369.46 0.00 0.00 28,657,000.00
A-4 25,574.57 25,574.57 0.00 0.00 4,730,000.00
A-5 15,749.88 15,749.88 0.00 0.00 0.00
A-6 134,821.27 134,821.27 0.00 0.00 24,935,106.59
A-7 53,042.97 53,042.97 0.00 0.00 10,500,033.66
A-8 29,930.32 29,930.32 0.00 0.00 4,846,170.25
A-9 91,630.49 91,630.49 0.00 0.00 16,947,000.00
A-10 20,959.60 20,959.60 0.00 0.00 0.00
R-I 1.89 1.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,819.44 6,935.66 0.00 0.00 703,287.15
M-2 14,127.07 25,653.13 0.00 0.00 2,601,266.54
B 3,055.50 5,548.42 0.00 0.00 562,615.91
- -------------------------------------------------------------------------------
707,418.93 1,702,226.73 0.00 0.00 125,965,398.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 102.783920 31.505304 0.555741 32.061045 0.000000 71.278616
A-2 1000.000000 0.000000 4.990971 4.990971 0.000000 1000.000000
A-3 1000.000000 0.000000 5.282111 5.282111 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406886 5.406886 0.000000 1000.000000
A-6 974.560564 0.000000 5.269338 5.269338 0.000000 974.560564
A-7 935.744141 0.000000 4.727094 4.727094 0.000000 935.744141
A-8 935.744141 0.000000 5.779228 5.779228 0.000000 935.744142
A-9 1000.000000 0.000000 5.406886 5.406886 0.000000 1000.000000
R-I 0.000000 0.000000 18.910000 18.910000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 899.876904 3.969707 4.865529 8.835236 0.000000 895.907198
M-2 899.876907 3.969712 4.865531 8.835243 0.000000 895.907195
B 899.876849 3.969715 4.865533 8.835248 0.000000 895.907134
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,087.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,740.06
SUBSERVICER ADVANCES THIS MONTH 11,143.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 775,965.83
(B) TWO MONTHLY PAYMENTS: 1 82,203.56
(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 125,965,398.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 529
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 434,736.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.94053360 % 2.61435900 % 0.44510710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.92997470 % 2.62338209 % 0.44664320 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1983 %
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 7.09878210
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.06
POOL TRADING FACTOR: 80.26357286
................................................................................
Run: 08/29/96 09:26:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 133,746,697.24 6.989622 % 2,360,186.90
A-2 760947LS8 99,787,000.00 79,917,255.54 6.989622 % 1,410,275.27
A-3 7609446Y9 100,000,000.00 116,965,480.42 6.989622 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.989622 % 0.00
M-1 7609447B8 10,702,300.00 10,448,293.04 6.989622 % 10,238.29
M-2 7609447C6 3,891,700.00 3,799,334.88 6.989622 % 3,722.97
M-3 7609447D4 3,891,700.00 3,799,334.88 6.989622 % 3,722.97
B-1 1,751,300.00 1,709,734.87 6.989622 % 1,675.37
B-2 778,400.00 759,925.55 6.989622 % 744.65
B-3 1,362,164.15 1,329,834.76 6.989622 % 1,303.12
- -------------------------------------------------------------------------------
389,164,664.15 352,475,891.18 3,791,869.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 775,985.67 3,136,172.57 0.00 0.00 131,386,510.34
A-2 463,672.35 1,873,947.62 0.00 0.00 78,506,980.27
A-3 0.00 0.00 678,622.65 0.00 117,644,103.07
A-4 38,913.30 38,913.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,620.01 70,858.30 0.00 0.00 10,438,054.75
M-2 22,043.38 25,766.35 0.00 0.00 3,795,611.91
M-3 22,043.38 25,766.35 0.00 0.00 3,795,611.91
B-1 9,919.72 11,595.09 0.00 0.00 1,708,059.50
B-2 4,409.02 5,153.67 0.00 0.00 759,180.90
B-3 7,715.56 9,018.68 0.00 0.00 1,328,531.64
- -------------------------------------------------------------------------------
1,405,322.39 5,197,191.93 678,622.65 0.00 349,362,644.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 800.878427 14.132856 4.646621 18.779477 0.000000 786.745571
A-2 800.878426 14.132856 4.646621 18.779477 0.000000 786.745571
A-3 1169.654804 0.000000 0.000000 0.000000 6.786227 1176.441031
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.266133 0.956644 5.664204 6.620848 0.000000 975.309490
M-2 976.266125 0.956644 5.664203 6.620847 0.000000 975.309482
M-3 976.266125 0.956644 5.664203 6.620847 0.000000 975.309482
B-1 976.266128 0.956644 5.664204 6.620848 0.000000 975.309484
B-2 976.266123 0.956642 5.664209 6.620851 0.000000 975.309481
B-3 976.266157 0.956647 5.664207 6.620854 0.000000 975.309510
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,826.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,440.92
SUBSERVICER ADVANCES THIS MONTH 26,486.91
MASTER SERVICER ADVANCES THIS MONTH 2,236.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,755,291.26
(B) TWO MONTHLY PAYMENTS: 2 519,561.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 613,822.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 349,362,644.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,364
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 293,916.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,767,855.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.80199940 % 5.12005600 % 1.07794470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75289520 % 5.16062002 % 1.08648480 %
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 7.43177833
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.55
POOL TRADING FACTOR: 89.77244762
................................................................................
Run: 08/29/96 09:26:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 24,710,839.16 6.500000 % 1,739,595.80
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 19,365,485.76 6.500000 % 800,108.45
A-4 760947AD3 73,800,000.00 70,851,337.25 6.500000 % 115,779.60
A-5 760947AE1 13,209,000.00 15,279,846.86 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,432,914.16 0.000000 % 59,595.26
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.216008 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 821,760.35 6.500000 % 3,538.60
M-2 760947AL5 2,907,400.00 2,627,789.25 6.500000 % 11,315.59
B 726,864.56 656,960.42 6.500000 % 2,828.96
- -------------------------------------------------------------------------------
181,709,071.20 152,669,933.21 2,732,762.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,622.03 1,872,217.83 0.00 0.00 22,971,243.36
A-2 90,825.03 90,825.03 0.00 0.00 16,923,000.00
A-3 103,933.74 904,042.19 0.00 0.00 18,565,377.31
A-4 380,256.14 496,035.74 0.00 0.00 70,735,557.65
A-5 0.00 0.00 82,006.30 0.00 15,361,853.16
A-6 0.00 59,595.26 0.00 0.00 1,373,318.90
A-7 5,672.58 5,672.58 0.00 0.00 0.00
A-8 27,229.41 27,229.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,410.35 7,948.95 0.00 0.00 818,221.75
M-2 14,103.24 25,418.83 0.00 0.00 2,616,473.66
B 3,525.90 6,354.86 0.00 0.00 654,131.46
- -------------------------------------------------------------------------------
762,578.42 3,495,340.68 82,006.30 0.00 150,019,177.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 568.274288 40.005423 3.049904 43.055327 0.000000 528.268866
A-2 1000.000000 0.000000 5.366958 5.366958 0.000000 1000.000000
A-3 691.624491 28.575302 3.711919 32.287221 0.000000 663.049190
A-4 960.045220 1.568829 5.152522 6.721351 0.000000 958.476391
A-5 1156.775446 0.000000 0.000000 0.000000 6.208366 1162.983811
A-6 819.038995 34.064038 0.000000 34.064038 0.000000 784.974957
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 903.827926 3.891993 4.850803 8.742796 0.000000 899.935933
M-2 903.827905 3.891996 4.850808 8.742804 0.000000 899.935908
B 903.827833 3.891991 4.850807 8.742798 0.000000 899.935828
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,455.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,583.44
SUBSERVICER ADVANCES THIS MONTH 15,139.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,354,708.65
(B) TWO MONTHLY PAYMENTS: 1 227,879.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,019,177.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 627
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,993,231.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.28471900 % 2.28089000 % 0.43439130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.24928300 % 2.28950423 % 0.44006030 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2142 %
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 7.00558368
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.34
POOL TRADING FACTOR: 82.56009249
................................................................................
Run: 08/29/96 09:26:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 150,779,163.19 7.000000 % 3,201,543.19
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 9,826,795.08 7.000000 % 157,212.21
A-4 760947BA8 100,000,000.00 116,321,847.33 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,182,462.63 0.000000 % 5,144.39
A-6 760947AV3 0.00 0.00 0.364059 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,552,974.84 7.000000 % 19,364.87
M-2 760947AY7 3,940,650.00 3,850,975.29 7.000000 % 6,454.93
M-3 760947AZ4 3,940,700.00 3,851,024.17 7.000000 % 6,455.01
B-1 2,364,500.00 2,310,692.67 7.000000 % 3,873.14
B-2 788,200.00 770,263.48 7.000000 % 1,291.10
B-3 1,773,245.53 1,709,883.29 7.000000 % 2,866.07
- -------------------------------------------------------------------------------
394,067,185.32 352,494,381.97 3,404,204.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 879,315.03 4,080,858.22 0.00 0.00 147,577,620.00
A-2 287,731.46 287,731.46 0.00 0.00 49,338,300.00
A-3 57,307.97 214,520.18 0.00 0.00 9,669,582.87
A-4 0.00 0.00 678,366.60 0.00 117,000,213.93
A-5 0.00 5,144.39 0.00 0.00 2,177,318.24
A-6 106,912.57 106,912.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,374.72 86,739.59 0.00 0.00 11,533,609.97
M-2 22,458.14 28,913.07 0.00 0.00 3,844,520.36
M-3 22,458.43 28,913.44 0.00 0.00 3,844,569.16
B-1 13,475.51 17,348.65 0.00 0.00 2,306,819.53
B-2 4,492.02 5,783.12 0.00 0.00 768,972.38
B-3 9,971.71 12,837.78 0.00 0.00 1,707,017.22
- -------------------------------------------------------------------------------
1,471,497.56 4,875,702.47 678,366.60 0.00 349,768,543.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 734.728366 15.600727 4.284794 19.885521 0.000000 719.127638
A-2 1000.000000 0.000000 5.831807 5.831807 0.000000 1000.000000
A-3 786.143606 12.576977 4.584638 17.161615 0.000000 773.566630
A-4 1163.218473 0.000000 0.000000 0.000000 6.783666 1170.002139
A-5 916.258554 2.159758 0.000000 2.159758 0.000000 914.098796
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.243685 1.638037 5.699097 7.337134 0.000000 975.605648
M-2 977.243676 1.638037 5.699095 7.337132 0.000000 975.605639
M-3 977.243680 1.638036 5.699097 7.337133 0.000000 975.605644
B-1 977.243675 1.638038 5.699095 7.337133 0.000000 975.605638
B-2 977.243694 1.638036 5.699087 7.337123 0.000000 975.605659
B-3 964.267644 1.616285 5.623423 7.239708 0.000000 962.651359
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,587.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,972.90
SUBSERVICER ADVANCES THIS MONTH 45,022.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,043,107.64
(B) TWO MONTHLY PAYMENTS: 5 1,290,652.01
(C) THREE OR MORE MONTHLY PAYMENTS: 1 238,125.71
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,614,058.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 349,768,543.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,307
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,136,378.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 258,298.11
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.13588480 % 5.49652300 % 1.36759250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.09375300 % 5.49583427 % 1.37598670 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3631 %
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 7.60690762
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.43
POOL TRADING FACTOR: 88.75860683
................................................................................
Run: 08/29/96 09:26:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 125,173,252.00 6.500000 % 1,388,042.78
A-2 760947BC4 1,321,915.43 1,145,850.13 0.000000 % 15,589.62
A-3 760947BD2 0.00 0.00 0.309027 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,058,911.81 6.500000 % 4,625.51
M-2 760947BG5 2,491,000.00 2,258,346.98 6.500000 % 9,864.84
B 622,704.85 564,545.80 6.500000 % 2,466.03
- -------------------------------------------------------------------------------
155,671,720.28 130,200,906.72 1,420,588.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 676,549.05 2,064,591.83 0.00 0.00 123,785,209.22
A-2 0.00 15,589.62 0.00 0.00 1,130,260.51
A-3 33,456.83 33,456.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,723.31 10,348.82 0.00 0.00 1,054,286.30
M-2 12,206.14 22,070.98 0.00 0.00 2,248,482.14
B 3,051.32 5,517.35 0.00 0.00 562,079.77
- -------------------------------------------------------------------------------
730,986.65 2,151,575.43 0.00 0.00 128,780,317.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 834.110217 9.249425 4.508283 13.757708 0.000000 824.860791
A-2 866.810466 11.793205 0.000000 11.793205 0.000000 855.017261
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 906.602577 3.960197 4.900094 8.860291 0.000000 902.642380
M-2 906.602561 3.960193 4.900096 8.860289 0.000000 902.642369
B 906.602542 3.960191 4.900106 8.860297 0.000000 902.642351
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,934.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,954.44
SUBSERVICER ADVANCES THIS MONTH 9,510.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 632,899.67
(B) TWO MONTHLY PAYMENTS: 1 364,002.13
(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 128,780,317.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 543
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 851,706.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.99213290 % 2.57042100 % 0.43744570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.97230990 % 2.56465312 % 0.44032860 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3086 %
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 7.04785620
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.27
POOL TRADING FACTOR: 82.72557001
................................................................................
Run: 08/29/96 09:26:50 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-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 17,139,045.03 7.750000 % 957,512.02
A-2 760947BS9 40,324,000.00 31,385,747.03 7.750000 % 1,018,726.93
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 % 195,765.96
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 13,611,038.31 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 25,090,300.65 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 10,442,951.97 7.750000 % 583,419.44
A-9 760947BZ3 2,074,847.12 1,944,137.06 0.000000 % 2,446.03
A-10 760947CE9 0.00 0.00 0.339885 % 0.00
R 760947CA7 355,000.00 40,934.26 7.750000 % 864.34
M-1 760947CB5 4,463,000.00 4,371,432.56 7.750000 % 3,658.30
M-2 760947CC3 2,028,600.00 1,986,979.19 7.750000 % 1,662.83
M-3 760947CD1 1,623,000.00 1,589,700.88 7.750000 % 1,330.37
B-1 974,000.00 954,016.42 7.750000 % 798.38
B-2 324,600.00 317,940.18 7.750000 % 266.07
B-3 730,456.22 715,469.46 7.750000 % 598.75
- -------------------------------------------------------------------------------
162,292,503.34 134,743,053.40 2,767,049.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 110,663.53 1,068,175.55 0.00 0.00 16,181,533.01
A-2 202,651.74 1,221,378.67 0.00 0.00 30,367,020.10
A-3 41,969.25 41,969.25 0.00 0.00 6,500,000.00
A-4 21,193.57 216,959.53 0.00 0.00 3,086,594.44
A-5 99,247.59 99,247.59 0.00 0.00 15,371,000.00
A-6 87,883.86 87,883.86 0.00 0.00 13,611,038.31
A-7 0.00 0.00 162,003.26 0.00 25,252,303.91
A-8 67,428.13 650,847.57 0.00 0.00 9,859,532.53
A-9 0.00 2,446.03 0.00 0.00 1,941,691.03
A-10 38,155.28 38,155.28 0.00 0.00 0.00
R 264.31 1,128.65 0.00 0.00 40,069.92
M-1 28,225.50 31,883.80 0.00 0.00 4,367,774.26
M-2 12,829.54 14,492.37 0.00 0.00 1,985,316.36
M-3 10,264.40 11,594.77 0.00 0.00 1,588,370.51
B-1 6,159.90 6,958.28 0.00 0.00 953,218.04
B-2 2,052.88 2,318.95 0.00 0.00 317,674.11
B-3 4,619.65 5,218.40 0.00 0.00 714,870.71
- -------------------------------------------------------------------------------
733,609.13 3,500,658.55 162,003.26 0.00 132,138,007.24
===============================================================================
Run: 08/29/96 09:26:50
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-1 659.194040 36.827385 4.256290 41.083675 0.000000 622.366654
A-2 778.339129 25.263539 5.025586 30.289125 0.000000 753.075590
A-3 1000.000000 0.000000 6.456808 6.456808 0.000000 1000.000000
A-4 656.472080 39.153192 4.238714 43.391906 0.000000 617.318888
A-5 1000.000000 0.000000 6.456808 6.456808 0.000000 1000.000000
A-6 698.467610 0.000000 4.509871 4.509871 0.000000 698.467610
A-7 1166.990728 0.000000 0.000000 0.000000 7.535035 1174.525763
A-8 672.134387 37.550328 4.339842 41.890170 0.000000 634.584059
A-9 937.002559 1.178896 0.000000 1.178896 0.000000 935.823662
R 115.307775 2.434761 0.744535 3.179296 0.000000 112.873014
M-1 979.482985 0.819695 6.324333 7.144028 0.000000 978.663289
M-2 979.482988 0.819693 6.324332 7.144025 0.000000 978.663295
M-3 979.482982 0.819698 6.324338 7.144036 0.000000 978.663284
B-1 979.482977 0.819692 6.324333 7.144025 0.000000 978.663285
B-2 979.482994 0.819686 6.324338 7.144024 0.000000 978.663309
B-3 979.483014 0.819693 6.324335 7.144028 0.000000 978.663321
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,922.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,860.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,815,017.30
(B) TWO MONTHLY PAYMENTS: 1 342,983.77
(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 132,138,007.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 503
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,492,111.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.51835860 % 5.98507300 % 1.49656800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.37518830 % 6.00997495 % 1.52520660 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3308 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,348,433.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26911394
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.74
POOL TRADING FACTOR: 81.41966173
................................................................................
Run: 08/29/96 09:28:20 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-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 22,607,568.54 6.500000 % 481,289.98
A-II 760947BJ9 22,971,650.00 19,286,890.25 7.000000 % 564,328.85
A-II 760947BK6 31,478,830.00 24,217,211.29 7.500000 % 400,221.00
IO 760947BL4 0.00 0.00 0.334937 % 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 1,040,530.00 955,908.94 7.037195 % 3,819.19
M-2 760947BQ3 1,539,985.00 1,414,745.80 7.037195 % 5,652.40
B 332,976.87 305,897.54 7.037196 % 1,222.17
- -------------------------------------------------------------------------------
83,242,471.87 68,788,222.36 1,456,533.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 122,327.83 603,617.81 0.00 0.00 22,126,278.56
A-II 112,387.58 676,716.43 0.00 0.00 18,722,561.40
A-III 151,197.11 551,418.11 0.00 0.00 23,816,990.29
IO 19,179.41 19,179.41 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,599.82 9,419.01 0.00 0.00 952,089.75
M-2 8,287.74 13,940.14 0.00 0.00 1,409,093.40
B 1,791.98 3,014.15 0.00 0.00 304,675.37
- -------------------------------------------------------------------------------
420,771.47 1,877,305.06 0.00 0.00 67,331,688.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 873.611039 18.598207 4.727043 23.325250 0.000000 855.012832
A-II 839.595338 24.566318 4.892447 29.458765 0.000000 815.029020
A-II 769.317389 12.713973 4.803136 17.517109 0.000000 756.603415
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 918.675041 3.670427 5.381704 9.052131 0.000000 915.004613
M-2 918.675052 3.670427 5.381699 9.052126 0.000000 915.004625
B 918.675042 3.670427 5.381707 9.052134 0.000000 915.004615
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:20 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 12,306.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,933.16
SUBSERVICER ADVANCES THIS MONTH 8,761.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 867,971.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,331,688.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 318
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,180,836.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.10899630 % 3.44630900 % 0.44469460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.04070750 % 3.50679330 % 0.45249920 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3357 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 689,639.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63155800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.95
POOL TRADING FACTOR: 80.88621981
Run: 08/29/96 09:28:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,926.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,320.01
SUBSERVICER ADVANCES THIS MONTH 1,371.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 142,165.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,979,350.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 384,919.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34881870 % 3.23389900 % 0.41728250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.28806853 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04669025
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.77
POOL TRADING FACTOR: 85.68917254
Run: 08/29/96 09:28:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,342.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,374.99
SUBSERVICER ADVANCES THIS MONTH 2,917.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 293,880.12
(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 19,483,471.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 486,466.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.18972150 % 3.37480400 % 0.43547510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.45906624 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44984140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.52
POOL TRADING FACTOR: 81.84674422
Run: 08/29/96 09:28:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,038.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,338.96
SUBSERVICER ADVANCES THIS MONTH 4,472.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 431,926.42
(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 24,868,866.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 123
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 309,450.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.82229270 % 3.70024800 % 0.47745950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.74629106 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31435390
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.53
POOL TRADING FACTOR: 76.23680804
................................................................................
Run: 08/29/96 09:26:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CF6 19,086,000.00 0.00 8.000000 % 0.00
A-2 760947CG4 28,854,000.00 13,966,736.69 8.000000 % 512,980.11
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 37,793,663.86 8.000000 % 1,295,365.72
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 2,507,939.74 0.000000 % 40,845.40
A-12 760947CW9 0.00 0.00 0.338423 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,569,525.80 8.000000 % 4,445.77
M-2 760947CU3 2,572,900.00 2,531,548.95 8.000000 % 2,020.76
M-3 760947CV1 2,058,400.00 2,025,317.88 8.000000 % 1,616.67
B-1 1,029,200.00 1,012,658.92 8.000000 % 808.34
B-2 617,500.00 607,575.69 8.000000 % 484.99
B-3 926,311.44 835,500.67 8.000000 % 666.92
- -------------------------------------------------------------------------------
205,832,763.60 159,253,468.20 1,859,234.68
===============================================================================
_______________________________________________________________________________
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 93,084.62 606,064.73 0.00 0.00 13,453,756.58
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 6,873.01 6,873.01 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-7 251,884.81 1,547,250.53 0.00 0.00 36,498,298.14
A-8 13,995.95 13,995.95 0.00 0.00 2,100,000.00
A-9 90,413.81 90,413.81 0.00 0.00 13,566,000.00
A-10 338,148.74 338,148.74 0.00 0.00 50,737,000.00
A-11 0.00 40,845.40 0.00 0.00 2,467,094.34
A-12 44,899.56 44,899.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,119.42 41,565.19 0.00 0.00 5,565,080.03
M-2 16,872.10 18,892.86 0.00 0.00 2,529,528.19
M-3 13,498.21 15,114.88 0.00 0.00 2,023,701.21
B-1 6,749.11 7,557.45 0.00 0.00 1,011,850.58
B-2 4,049.33 4,534.32 0.00 0.00 607,090.70
B-3 5,568.39 6,235.31 0.00 0.00 775,623.37
- -------------------------------------------------------------------------------
1,089,615.39 2,948,850.07 0.00 0.00 157,335,023.14
===============================================================================
Run: 08/29/96 09:26:51
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-2 484.048544 17.778475 3.226056 21.004531 0.000000 466.270069
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 6.873010 6.873010 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 758.193349 25.986834 5.053159 31.039993 0.000000 732.206515
A-8 1000.000000 0.000000 6.664738 6.664738 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664736 6.664736 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664737 6.664737 0.000000 1000.000000
A-11 902.834131 14.703950 0.000000 14.703950 0.000000 888.130180
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.928240 0.785402 6.557622 7.343024 0.000000 983.142837
M-2 983.928233 0.785402 6.557620 7.343022 0.000000 983.142831
M-3 983.928236 0.785401 6.557622 7.343023 0.000000 983.142834
B-1 983.928216 0.785406 6.557627 7.343033 0.000000 983.142810
B-2 983.928243 0.785409 6.557619 7.343028 0.000000 983.142834
B-3 901.965186 0.719974 6.011358 6.731332 0.000000 837.324615
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,862.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 30,688.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,591,464.55
(B) TWO MONTHLY PAYMENTS: 3 1,110,825.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,369.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,335,023.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 642
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,582,228.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.97289520 % 6.46040300 % 1.56670200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.92029350 % 6.43105980 % 1.54619790 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3357 %
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 8.48723363
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.25
POOL TRADING FACTOR: 76.43827950
................................................................................
Run: 08/29/96 09:26:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 1,081,916.19 8.000000 % 349,836.72
A-2 760947CY5 21,457,000.00 11,978,018.63 8.000000 % 349,869.85
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 1,318,915.12 0.000000 % 6,007.77
A-8 760947DD0 0.00 0.00 0.381469 % 0.00
R 760947DE8 160,000.00 19,119.37 8.000000 % 139.52
M-1 760947DF5 4,067,400.00 4,006,616.32 8.000000 % 3,259.19
M-2 760947DG3 1,355,800.00 1,335,538.76 8.000000 % 1,086.40
M-3 760947DH1 1,694,700.00 1,669,374.22 8.000000 % 1,357.96
B-1 611,000.00 601,869.16 8.000000 % 489.59
B-2 474,500.00 467,409.03 8.000000 % 380.22
B-3 610,170.76 529,445.66 8.000000 % 430.68
- -------------------------------------------------------------------------------
135,580,848.50 105,834,222.46 712,857.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 7,210.86 357,047.58 0.00 0.00 732,079.47
A-2 79,832.36 429,702.21 0.00 0.00 11,628,148.78
A-3 57,018.26 57,018.26 0.00 0.00 8,555,000.00
A-4 325,054.10 325,054.10 0.00 0.00 48,771,000.00
A-5 103,306.03 103,306.03 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 6,007.77 0.00 0.00 1,312,907.35
A-8 33,634.84 33,634.84 0.00 0.00 0.00
R 127.43 266.95 0.00 0.00 18,979.85
M-1 26,703.72 29,962.91 0.00 0.00 4,003,357.13
M-2 8,901.24 9,987.64 0.00 0.00 1,334,452.36
M-3 11,126.22 12,484.18 0.00 0.00 1,668,016.26
B-1 4,011.40 4,500.99 0.00 0.00 601,379.57
B-2 3,115.24 3,495.46 0.00 0.00 467,028.81
B-3 3,528.71 3,959.39 0.00 0.00 529,014.98
- -------------------------------------------------------------------------------
730,237.08 1,443,094.98 0.00 0.00 105,121,364.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 51.618139 16.690683 0.344030 17.034713 0.000000 34.927456
A-2 558.233613 16.305628 3.720574 20.026202 0.000000 541.927985
A-3 1000.000000 0.000000 6.664905 6.664905 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664905 6.664905 0.000000 1000.000000
A-5 1000.000000 0.000000 6.664905 6.664905 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 966.749718 4.403627 0.000000 4.403627 0.000000 962.346091
R 119.496063 0.872000 0.796438 1.668438 0.000000 118.624063
M-1 985.055888 0.801296 6.565305 7.366601 0.000000 984.254593
M-2 985.055878 0.801298 6.565305 7.366603 0.000000 984.254580
M-3 985.055892 0.801298 6.565304 7.366602 0.000000 984.254594
B-1 985.055908 0.801293 6.565303 7.366596 0.000000 984.254615
B-2 985.055911 0.801307 6.565311 7.366618 0.000000 984.254605
B-3 867.700806 0.705835 5.783152 6.488987 0.000000 866.994970
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,992.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,703.71
SUBSERVICER ADVANCES THIS MONTH 13,155.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,081,873.38
(B) TWO MONTHLY PAYMENTS: 3 357,865.36
(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 105,121,364.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 410
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 626,631.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.76173010 % 6.70861500 % 1.52965520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.71238130 % 6.66451180 % 1.53881810 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3798 %
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 8.57987903
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.24
POOL TRADING FACTOR: 77.53408075
................................................................................
Run: 08/29/96 09:26:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 47,633,818.46 7.690162 % 1,083,525.66
R 760947DP3 100.00 0.00 7.690162 % 0.00
M-1 760947DL2 12,120,000.00 7,662,978.19 7.690162 % 174,309.64
M-2 760947DM0 3,327,400.00 3,266,257.06 7.690162 % 2,524.73
M-3 760947DN8 2,139,000.00 2,099,694.61 7.690162 % 1,623.01
B-1 951,000.00 933,524.83 7.690162 % 721.59
B-2 142,700.00 140,077.82 7.690162 % 108.28
B-3 95,100.00 93,352.47 7.690162 % 72.16
B-4 950,747.29 930,787.59 7.690162 % 719.46
- -------------------------------------------------------------------------------
95,065,047.29 62,760,491.03 1,263,604.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 305,214.23 1,388,739.89 0.00 0.00 46,550,292.80
R 0.00 0.00 0.00 0.00 0.00
M-1 49,100.62 223,410.26 0.00 0.00 7,488,668.55
M-2 20,928.58 23,453.31 0.00 0.00 3,263,732.33
M-3 13,453.82 15,076.83 0.00 0.00 2,098,071.60
B-1 5,981.57 6,703.16 0.00 0.00 932,803.24
B-2 897.55 1,005.83 0.00 0.00 139,969.54
B-3 598.16 670.32 0.00 0.00 93,280.31
B-4 5,964.03 6,683.49 0.00 0.00 930,068.13
- -------------------------------------------------------------------------------
402,138.56 1,665,743.09 0.00 0.00 61,496,886.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 632.259765 14.382002 4.051212 18.433214 0.000000 617.877763
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 632.258927 14.381983 4.051206 18.433189 0.000000 617.876943
M-2 981.624409 0.758770 6.289770 7.048540 0.000000 980.865640
M-3 981.624409 0.758770 6.289771 7.048541 0.000000 980.865638
B-1 981.624427 0.758770 6.289769 7.048539 0.000000 980.865657
B-2 981.624527 0.758795 6.289769 7.048564 0.000000 980.865732
B-3 981.624290 0.758780 6.289800 7.048580 0.000000 980.865510
B-4 979.006304 0.756731 6.272992 7.029723 0.000000 978.249573
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:56 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 19,178.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 54,463.77
MASTER SERVICER ADVANCES THIS MONTH 1,544.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 4,007,481.00
(B) TWO MONTHLY PAYMENTS: 5 759,514.45
(C) THREE OR MORE MONTHLY PAYMENTS: 1 135,152.28
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 2,688,458.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,496,886.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 371
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 205,169.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,215,092.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.89777850 % 20.75976400 % 3.34245750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.69536520 % 20.89613509 % 3.40849970 %
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 8.11673615
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.02
POOL TRADING FACTOR: 64.68927145
................................................................................
Run: 08/29/96 09:26:57 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-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 56,917,852.69 7.831366 % 1,437,325.22
M-1 760947DR9 2,949,000.00 2,837,591.10 7.831366 % 2,248.66
M-2 760947DS7 1,876,700.00 1,805,801.04 7.831366 % 1,431.01
R 760947DT5 100.00 0.00 7.831366 % 0.00
B-1 1,072,500.00 1,031,982.54 7.831366 % 817.80
B-2 375,400.00 361,217.93 7.831366 % 286.25
B-3 965,295.81 839,888.31 7.831366 % 665.57
- -------------------------------------------------------------------------------
107,242,895.81 63,794,333.61 1,442,774.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 371,329.15 1,808,654.37 0.00 0.00 55,480,527.47
M-1 18,512.30 20,760.96 0.00 0.00 2,835,342.44
M-2 11,780.96 13,211.97 0.00 0.00 1,804,370.03
R 0.00 0.00 0.00 0.00 0.00
B-1 6,732.60 7,550.40 0.00 0.00 1,031,164.74
B-2 2,356.57 2,642.82 0.00 0.00 360,931.68
B-3 5,479.39 6,144.96 0.00 0.00 839,222.74
- -------------------------------------------------------------------------------
416,190.97 1,858,965.48 0.00 0.00 62,351,559.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 569.156330 14.372692 3.713147 18.085839 0.000000 554.783638
M-1 962.221465 0.762516 6.277484 7.040000 0.000000 961.458949
M-2 962.221474 0.762514 6.277487 7.040001 0.000000 961.458960
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 962.221483 0.762517 6.277483 7.040000 0.000000 961.458965
B-2 962.221444 0.762520 6.277491 7.040011 0.000000 961.458924
B-3 870.083866 0.689498 5.676384 6.365882 0.000000 869.394367
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,735.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 4,228.40
MASTER SERVICER ADVANCES THIS MONTH 469.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 318,870.56
(B) TWO MONTHLY PAYMENTS: 1 107,584.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 149,958.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,351,559.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
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 66,818.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,392,220.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.22085940 % 7.27869100 % 3.50045010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.98017670 % 7.44121324 % 3.57861000 %
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 8.25657794
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.28
POOL TRADING FACTOR: 58.14050304
................................................................................
Run: 08/29/96 09:26:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 29,208,592.89 7.850000 % 1,129,580.77
A-2 760947EC1 6,468,543.00 4,868,098.93 9.250000 % 188,263.47
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 15,731,185.41 0.000000 % 1,722.50
A-8 760947EH0 0.00 0.00 0.483644 % 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 3,073,464.16 8.500000 % 1,938.78
M-2 760947EN7 1,860,998.00 1,844,078.69 8.500000 % 1,163.27
M-3 760947EP2 1,550,831.00 1,536,731.59 8.500000 % 969.39
B-1 760947EQ0 558,299.00 553,223.23 8.500000 % 348.98
B-2 760947ER8 248,133.00 245,877.08 8.500000 % 155.10
B-3 124,066.00 122,938.06 8.500000 % 77.55
B-4 620,337.16 614,697.37 8.500000 % 387.76
- -------------------------------------------------------------------------------
124,066,559.16 66,530,887.41 1,324,607.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 191,019.46 1,320,600.23 0.00 0.00 28,079,012.12
A-2 37,514.44 225,777.91 0.00 0.00 4,679,835.46
A-3 60,015.72 60,015.72 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-7 126,651.95 128,374.45 0.00 0.00 15,729,462.91
A-8 20,105.17 20,105.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,764.28 23,703.06 0.00 0.00 3,071,525.38
M-2 13,058.57 14,221.84 0.00 0.00 1,842,915.42
M-3 10,882.14 11,851.53 0.00 0.00 1,535,762.20
B-1 3,917.56 4,266.54 0.00 0.00 552,874.25
B-2 1,741.14 1,896.24 0.00 0.00 245,721.98
B-3 870.57 948.12 0.00 0.00 122,860.51
B-4 4,352.89 4,740.65 0.00 0.00 614,309.61
- -------------------------------------------------------------------------------
491,893.89 1,816,501.46 0.00 0.00 65,206,279.84
===============================================================================
Run: 08/29/96 09:26:58
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-1 752.580441 29.104462 4.921754 34.026216 0.000000 723.475978
A-2 752.580439 29.104463 5.799519 34.903982 0.000000 723.475976
A-3 1000.000000 0.000000 6.873078 6.873078 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-7 343.880083 0.037653 2.768582 2.806235 0.000000 343.842430
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.908477 0.625078 7.016971 7.642049 0.000000 990.283400
M-2 990.908475 0.625079 7.016972 7.642051 0.000000 990.283396
M-3 990.908481 0.625078 7.016973 7.642051 0.000000 990.283403
B-1 990.908510 0.625077 7.016957 7.642034 0.000000 990.283432
B-2 990.908424 0.625068 7.016963 7.642031 0.000000 990.283356
B-3 990.908549 0.625071 7.016991 7.642062 0.000000 990.283478
B-4 990.908509 0.625079 7.016974 7.642053 0.000000 990.283429
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:26:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,617.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,830.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,336,690.52
(B) TWO MONTHLY PAYMENTS: 2 568,609.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 709,245.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,206,279.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 251
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,282,429.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.83299360 % 9.82719300 % 2.33981350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.59072010 % 9.89199662 % 2.38640470 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4833 %
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 9.18222163
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.63
POOL TRADING FACTOR: 52.55749840
................................................................................
Run: 08/29/96 09:27:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 182,765,629.49 7.863975 % 5,739,083.61
R 760947EA5 100.00 0.00 7.863975 % 0.00
B-1 4,660,688.00 4,580,611.16 7.863975 % 8,654.29
B-2 2,330,345.00 2,290,306.57 7.863975 % 4,327.15
B-3 2,330,343.10 2,266,200.27 7.863975 % 4,281.60
- -------------------------------------------------------------------------------
310,712,520.10 191,902,747.49 5,756,346.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,197,638.80 6,936,722.41 0.00 0.00 177,026,545.88
R 0.00 0.00 0.00 0.00 0.00
B-1 30,016.14 38,670.43 0.00 0.00 4,571,956.87
B-2 15,008.07 19,335.22 0.00 0.00 2,285,979.42
B-3 14,850.11 19,131.71 0.00 0.00 2,250,938.51
- -------------------------------------------------------------------------------
1,257,513.12 7,013,859.77 0.00 0.00 186,135,420.68
===============================================================================
Run: 08/29/96 09:27:00
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 606.406969 19.041985 3.973704 23.015689 0.000000 587.364985
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 982.818665 1.856870 6.440281 8.297151 0.000000 980.961796
B-2 982.818668 1.856871 6.440278 8.297149 0.000000 980.961798
B-3 972.474942 1.837326 6.372499 8.209825 0.000000 965.925794
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,669.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 81,091.05
MASTER SERVICER ADVANCES THIS MONTH 1,025.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,675,971.68
(B) TWO MONTHLY PAYMENTS: 7 1,923,325.50
(C) THREE OR MORE MONTHLY PAYMENTS: 3 484,491.00
FORECLOSURES
NUMBER OF LOANS 15
AGGREGATE PRINCIPAL BALANCE 4,029,220.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 186,135,420.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 759
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 141,530.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,174,147.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.23867270 % 4.76132740 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.10631840 % 4.89368160 %
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 8.37448484
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.94
POOL TRADING FACTOR: 59.90599304
................................................................................
Run: 08/29/96 09:27:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947FE6 34,803,800.00 25,912,180.24 7.650000 % 523,932.50
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 0.00
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 16,697,642.85 0.000000 % 478.89
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.456411 % 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 4,684,402.39 8.500000 % 3,033.24
M-2 760947FT3 2,834,750.00 2,810,642.22 8.500000 % 1,819.95
M-3 760947FU0 2,362,291.00 2,342,201.16 8.500000 % 1,516.62
B-1 760947FV8 944,916.00 936,880.09 8.500000 % 606.65
B-2 760947FW6 566,950.00 562,128.45 8.500000 % 363.99
B-3 377,967.00 374,752.62 8.500000 % 242.66
B-4 944,921.62 936,885.61 8.500000 % 606.66
- -------------------------------------------------------------------------------
188,983,349.15 104,920,715.63 532,601.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 165,162.94 689,095.44 0.00 0.00 25,388,247.74
A-2 265,896.94 265,896.94 0.00 0.00 40,142,000.00
A-3 64,256.16 64,256.16 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-7 129,491.56 129,970.45 0.00 0.00 16,697,163.96
A-8 30,377.13 30,377.13 0.00 0.00 0.00
A-9 34,313.35 34,313.35 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,175.71 36,208.95 0.00 0.00 4,681,369.15
M-2 19,905.44 21,725.39 0.00 0.00 2,808,822.27
M-3 16,587.86 18,104.48 0.00 0.00 2,340,684.54
B-1 6,635.14 7,241.79 0.00 0.00 936,273.44
B-2 3,981.08 4,345.07 0.00 0.00 561,764.46
B-3 2,654.06 2,896.72 0.00 0.00 374,509.96
B-4 6,635.18 7,241.84 0.00 0.00 936,278.95
- -------------------------------------------------------------------------------
779,072.55 1,311,673.71 0.00 0.00 104,388,114.47
===============================================================================
Run: 08/29/96 09:27:01
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-1 744.521582 15.053888 4.745543 19.799431 0.000000 729.467694
A-2 1000.000000 0.000000 6.623909 6.623909 0.000000 1000.000000
A-3 1000.000000 0.000000 6.748888 6.748888 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-7 259.342247 0.007438 2.011220 2.018658 0.000000 259.334809
R-I 0.000000 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-1 991.495626 0.642012 7.021935 7.663947 0.000000 990.853614
M-2 991.495624 0.642014 7.021938 7.663952 0.000000 990.853610
M-3 991.495612 0.642012 7.021938 7.663950 0.000000 990.853599
B-1 991.495636 0.642015 7.021936 7.663951 0.000000 990.853621
B-2 991.495635 0.642014 7.021924 7.663938 0.000000 990.853620
B-3 991.495607 0.642014 7.021936 7.663950 0.000000 990.853593
B-4 991.495580 0.642011 7.021937 7.663948 0.000000 990.853559
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,957.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,189.99
SUBSERVICER ADVANCES THIS MONTH 27,347.70
MASTER SERVICER ADVANCES THIS MONTH 2,988.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,339,088.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,388,114.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 404
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 354,662.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 464,564.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.88180270 % 9.42526100 % 2.69293660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.82759000 % 9.41762001 % 2.70498380 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4557 %
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 9.21165796
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.72
POOL TRADING FACTOR: 55.23667293
................................................................................
Run: 08/29/96 09:27:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4168
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EU1 54,360,000.00 18,386,726.48 8.000000 % 269,616.31
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 1,051,485.04 957,571.04 0.000000 % 4,466.60
A-6 760947EZ0 0.00 0.00 0.378660 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,502,564.45 8.000000 % 5,377.44
M-2 760947FC0 525,100.00 500,823.03 8.000000 % 1,792.37
M-3 760947FD8 525,100.00 500,823.03 8.000000 % 1,792.37
B-1 630,100.00 600,968.56 8.000000 % 2,150.77
B-2 315,000.00 300,436.58 8.000000 % 1,075.21
B-3 367,575.59 350,581.44 8.000000 % 1,254.67
- -------------------------------------------------------------------------------
105,020,175.63 68,770,809.61 287,525.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 122,538.26 392,154.57 0.00 0.00 18,117,110.17
A-2 121,627.05 121,627.05 0.00 0.00 18,250,000.00
A-3 44,145.62 44,145.62 0.00 0.00 6,624,000.00
A-4 138,596.95 138,596.95 0.00 0.00 20,796,315.00
A-5 0.00 4,466.60 0.00 0.00 953,104.44
A-6 21,693.54 21,693.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,013.84 15,391.28 0.00 0.00 1,497,187.01
M-2 3,337.73 5,130.10 0.00 0.00 499,030.66
M-3 3,337.73 5,130.10 0.00 0.00 499,030.66
B-1 4,005.16 6,155.93 0.00 0.00 598,817.79
B-2 2,002.26 3,077.47 0.00 0.00 299,361.37
B-3 2,336.45 3,591.12 0.00 0.00 349,326.77
- -------------------------------------------------------------------------------
473,634.59 761,160.33 0.00 0.00 68,483,283.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 338.240001 4.959829 2.254199 7.214028 0.000000 333.280172
A-2 1000.000000 0.000000 6.664496 6.664496 0.000000 1000.000000
A-3 1000.000000 0.000000 6.664496 6.664496 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664496 6.664496 0.000000 1000.000000
A-5 910.684416 4.247897 0.000000 4.247897 0.000000 906.436520
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.766948 3.413381 6.356379 9.769760 0.000000 950.353567
M-2 953.766959 3.413388 6.356370 9.769758 0.000000 950.353571
M-3 953.766959 3.413388 6.356370 9.769758 0.000000 950.353571
B-1 953.766958 3.413379 6.356388 9.769767 0.000000 950.353579
B-2 953.766921 3.413365 6.356381 9.769746 0.000000 950.353556
B-3 953.766925 3.413312 6.356380 9.769692 0.000000 950.353559
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:04 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 14,905.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,889.06
SUBSERVICER ADVANCES THIS MONTH 8,623.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 336,879.66
(B) TWO MONTHLY PAYMENTS: 1 48,295.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 461,723.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,483,283.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 326
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 40,702.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.46096780 % 1.84622700 % 3.69280480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.45765690 % 1.82162107 % 3.69501210 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3788 %
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 8.59379591
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.79
POOL TRADING FACTOR: 65.20964516
................................................................................
Run: 08/29/96 09:27:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 57,896,688.11 7.831748 % 1,491,544.07
R 760947GA3 100.00 0.00 7.831748 % 0.00
M-1 760947GB1 16,170,335.00 9,770,066.66 7.831748 % 251,698.08
M-2 760947GC9 3,892,859.00 3,807,977.74 7.831748 % 4,129.92
M-3 760947GD7 1,796,704.00 1,757,528.03 7.831748 % 1,906.12
B-1 1,078,022.00 1,054,516.42 7.831748 % 1,143.67
B-2 299,451.00 292,921.67 7.831748 % 317.69
B-3 718,681.74 583,011.99 7.831748 % 632.29
- -------------------------------------------------------------------------------
119,780,254.74 75,162,710.62 1,751,371.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 377,425.50 1,868,969.57 0.00 0.00 56,405,144.04
R 0.00 0.00 0.00 0.00 0.00
M-1 63,690.56 315,388.64 0.00 0.00 9,518,368.58
M-2 24,824.01 28,953.93 0.00 0.00 3,803,847.82
M-3 11,457.23 13,363.35 0.00 0.00 1,755,621.91
B-1 6,874.34 8,018.01 0.00 0.00 1,053,372.75
B-2 1,909.54 2,227.23 0.00 0.00 292,603.98
B-3 3,800.62 4,432.91 0.00 0.00 582,379.70
- -------------------------------------------------------------------------------
489,981.80 2,241,353.64 0.00 0.00 73,411,338.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 604.197555 15.565437 3.938732 19.504169 0.000000 588.632117
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 604.196924 15.565421 3.938729 19.504150 0.000000 588.631502
M-2 978.195650 1.060896 6.376807 7.437703 0.000000 977.134754
M-3 978.195646 1.060898 6.376804 7.437702 0.000000 977.134748
B-1 978.195640 1.060897 6.376809 7.437706 0.000000 977.134743
B-2 978.195665 1.060908 6.376803 7.437711 0.000000 977.134757
B-3 811.224159 0.879791 5.288321 6.168112 0.000000 810.344367
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,188.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 614.70
SUBSERVICER ADVANCES THIS MONTH 19,349.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,067,812.60
(B) TWO MONTHLY PAYMENTS: 3 456,458.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,099,276.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,411,338.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 724
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,669,854.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.02847280 % 20.40316600 % 2.56836140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.83437600 % 20.53884122 % 2.62678280 %
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 8.30175569
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.41
POOL TRADING FACTOR: 61.28834752
................................................................................
Run: 08/29/96 09:28:24 REPT1B.FRG
Page: 1 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10023
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
I A 760947GE5 94,065,000.00 62,869,117.17 7.733717 % 1,710,077.70
II A 760947GF2 199,529,000.00 131,233,624.88 6.975564 % 5,377,702.86
III 760947GG0 151,831,000.00 116,787,674.04 7.071303 % 2,193,729.00
R 760947GL9 1,000.00 668.36 7.733717 % 18.18
I M 760947GH8 10,069,000.00 9,811,036.10 7.733717 % 17,232.86
II M 760947GJ4 21,982,000.00 21,387,947.89 6.975564 % 41,181.50
III 760947GK1 12,966,000.00 12,526,486.62 7.071303 % 33,217.57
I B 1,855,785.84 1,808,241.34 7.733717 % 3,176.14
II B 3,946,359.39 3,839,711.09 6.975564 % 7,393.19
III 2,509,923.08 2,424,843.27 7.071303 % 6,430.17
- -------------------------------------------------------------------------------
498,755,068.31 362,689,350.76 9,390,159.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 405,015.53 2,115,093.23 0.00 0.00 61,159,039.47
II A 762,553.82 6,140,256.68 0.00 0.00 125,855,922.02
III A 687,927.24 2,881,656.24 0.00 0.00 114,593,945.04
R 4.31 22.49 0.00 0.00 650.18
I M 63,204.67 80,437.53 0.00 0.00 9,793,803.24
II M 124,278.07 165,459.57 0.00 0.00 21,346,766.39
III M 73,786.14 107,003.71 0.00 0.00 12,493,269.05
I B 11,649.06 14,825.20 0.00 0.00 1,805,065.20
II B 22,311.26 29,704.45 0.00 0.00 3,832,317.90
III B 14,283.32 20,713.49 0.00 0.00 2,418,413.10
- -------------------------------------------------------------------------------
2,165,013.42 11,555,172.59 0.00 0.00 353,299,191.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 668.358233 18.179745 4.305699 22.485444 0.000000 650.178488
II A 657.717048 26.951986 3.821769 30.773755 0.000000 630.765062
III 769.195184 14.448492 4.530875 18.979367 0.000000 754.746692
R 668.360000 18.180000 4.310000 22.490000 0.000000 650.180000
I M 974.380385 1.711477 6.277155 7.988632 0.000000 972.668908
II M 972.975520 1.873419 5.653629 7.527048 0.000000 971.102101
III 966.102624 2.561898 5.690740 8.252638 0.000000 963.540726
I B 974.380395 1.711477 6.277157 7.988634 0.000000 972.668918
II B 972.975523 1.873419 5.653631 7.527050 0.000000 971.102104
III 966.102623 2.561898 5.690740 8.252638 0.000000 963.540725
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:24 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 74,647.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,636.46
SUBSERVICER ADVANCES THIS MONTH 42,987.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 68 4,887,131.40
(B) TWO MONTHLY PAYMENTS: 7 298,325.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 53,025.47
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 150,558.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 353,299,191.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,890
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,608,718.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.71828310 % 12.05590100 % 2.22581550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.36944430 % 12.35039302 % 2.28016270 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55621900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 269.86
POOL TRADING FACTOR: 70.83621080
Run: 08/29/96 09:28:25 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,348.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,556.33
SUBSERVICER ADVANCES THIS MONTH 12,526.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 1,346,711.03
(B) TWO MONTHLY PAYMENTS: 5 241,946.53
(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 72,758,558.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,026
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,599,666.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.40136450 % 13.17111000 % 2.42752600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 13.46068902 % 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 8.12468925
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 276.93
POOL TRADING FACTOR: 68.64611627
Run: 08/29/96 09:28:25 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,124.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,369.13
SUBSERVICER ADVANCES THIS MONTH 19,271.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 2,412,820.24
(B) TWO MONTHLY PAYMENTS: 2 56,378.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 53,025.47
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 151,035,006.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,499
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,125,018.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.87610130 % 13.66980200 % 2.45409660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 14.13365478 % 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 7.36754880
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.10
POOL TRADING FACTOR: 66.99049732
Run: 08/29/96 09:28:25 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10025
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,175.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,711.00
SUBSERVICER ADVANCES THIS MONTH 11,189.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 1,127,600.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 150,558.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,505,627.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,365
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,884,033.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.65079480 % 9.50856300 % 1.84064190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.64689282 % 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 7.45687689
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 250.46
POOL TRADING FACTOR: 77.40601812
................................................................................
Run: 08/29/96 09:27:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HB0 10,285,000.00 1,200,989.83 8.250000 % 211,552.05
A-2 760947HC8 10,286,000.00 1,201,106.60 7.750000 % 211,572.62
A-3 760947HD6 25,078,000.00 2,928,383.38 8.000000 % 515,829.11
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 569,607.66 515,650.46 0.000000 % 2,816.94
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 1,510,896.83 8.000000 % 5,011.00
M-2 760947HQ7 1,049,900.00 1,007,296.53 8.000000 % 3,340.77
M-3 760947HR5 892,400.00 856,187.65 8.000000 % 2,839.61
B-1 209,800.00 201,286.62 8.000000 % 667.58
B-2 367,400.00 352,491.41 8.000000 % 1,169.06
B-3 367,731.33 352,809.32 8.000000 % 1,170.13
- -------------------------------------------------------------------------------
104,981,638.99 64,428,098.63 955,968.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,246.88 219,798.93 0.00 0.00 989,437.78
A-2 7,747.82 219,320.44 0.00 0.00 989,533.98
A-3 19,499.08 535,328.19 0.00 0.00 2,412,554.27
A-4 11,446.22 11,446.22 0.00 0.00 1,719,000.00
A-5 148,487.85 148,487.85 0.00 0.00 22,300,000.00
A-6 105,189.99 105,189.99 0.00 0.00 17,800,000.00
A-7 34,058.98 34,058.98 0.00 0.00 5,280,000.00
A-8 46,444.07 46,444.07 0.00 0.00 7,200,000.00
A-9 15,930.81 15,930.81 0.00 0.00 0.00
A-10 0.00 2,816.94 0.00 0.00 512,833.52
R-I 6.66 6.66 0.00 0.00 1,000.00
R-II 6.68 6.68 0.00 0.00 1,000.00
M-1 10,060.53 15,071.53 0.00 0.00 1,505,885.83
M-2 6,707.23 10,048.00 0.00 0.00 1,003,955.76
M-3 5,701.05 8,540.66 0.00 0.00 853,348.04
B-1 1,340.30 2,007.88 0.00 0.00 200,619.04
B-2 2,347.11 3,516.17 0.00 0.00 351,322.35
B-3 2,349.23 3,519.36 0.00 0.00 351,639.19
- -------------------------------------------------------------------------------
425,570.49 1,381,539.36 0.00 0.00 63,472,129.76
===============================================================================
Run: 08/29/96 09:27:06
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 116.771009 20.568989 0.801836 21.370825 0.000000 96.202020
A-2 116.771009 20.568989 0.753239 21.322228 0.000000 96.202020
A-3 116.771010 20.568989 0.777537 21.346526 0.000000 96.202021
A-4 1000.000000 0.000000 6.658650 6.658650 0.000000 1000.000000
A-5 1000.000000 0.000000 6.658648 6.658648 0.000000 1000.000000
A-6 1000.000000 0.000000 5.909550 5.909550 0.000000 1000.000000
A-7 1000.000000 0.000000 6.450564 6.450564 0.000000 1000.000000
A-8 1000.000000 0.000000 6.450565 6.450565 0.000000 1000.000000
A-10 905.273044 4.945404 0.000000 4.945404 0.000000 900.327640
R-I 1000.000000 0.000000 6.660000 6.660000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.680000 6.680000 0.000000 1000.000000
M-1 959.421406 3.181991 6.388449 9.570440 0.000000 956.239415
M-2 959.421402 3.181989 6.388447 9.570436 0.000000 956.239413
M-3 959.421392 3.181992 6.388447 9.570439 0.000000 956.239399
B-1 959.421449 3.181983 6.388465 9.570448 0.000000 956.239466
B-2 959.421366 3.181981 6.388432 9.570413 0.000000 956.239385
B-3 959.421434 3.181997 6.388441 9.570438 0.000000 956.239410
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,399.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,490.23
SPREAD 22,175.80
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,472,129.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 244
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 741,951.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30182390 % 5.27969300 % 1.41848320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22297030 % 5.29868722 % 1.43518210 %
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 8.65642525
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.09
POOL TRADING FACTOR: 60.46021987
................................................................................
Run: 08/29/96 09:27:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4171
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947GN5 42,847,629.00 8,435,219.96 7.650000 % 706,330.43
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 5,631,493.88 8.000000 % 90,229.24
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 0.846767 % 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 2,786,459.69 8.000000 % 1,861.94
M-2 760947GY1 1,277,000.00 1,266,572.59 8.000000 % 846.34
M-3 760947GZ8 1,277,000.00 1,266,572.59 8.000000 % 846.34
B-1 613,000.00 607,994.50 8.000000 % 406.27
B-2 408,600.00 405,263.56 8.000000 % 270.80
B-3 510,571.55 506,402.45 8.000000 % 338.36
- -------------------------------------------------------------------------------
102,156,471.55 63,291,589.22 801,129.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 53,760.65 760,091.08 0.00 0.00 7,728,889.53
A-2 137,606.74 137,606.74 0.00 0.00 20,646,342.00
A-3 37,533.60 127,762.84 0.00 0.00 5,541,264.64
A-4 144,891.03 144,891.03 0.00 0.00 21,739,268.00
A-5 2,459.63 2,459.63 0.00 0.00 0.00
A-6 44,649.50 44,649.50 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 18,571.60 20,433.54 0.00 0.00 2,784,597.75
M-2 8,441.64 9,287.98 0.00 0.00 1,265,726.25
M-3 8,441.64 9,287.98 0.00 0.00 1,265,726.25
B-1 4,052.25 4,458.52 0.00 0.00 607,588.23
B-2 2,701.06 2,971.86 0.00 0.00 404,992.76
B-3 3,375.15 3,713.51 0.00 0.00 506,064.09
- -------------------------------------------------------------------------------
466,484.49 1,267,614.21 0.00 0.00 62,490,459.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 196.865501 16.484703 1.254694 17.739397 0.000000 180.380798
A-2 1000.000000 0.000000 6.664945 6.664945 0.000000 1000.000000
A-3 561.607159 8.998214 3.743081 12.741295 0.000000 552.608945
A-4 1000.000000 0.000000 6.664945 6.664945 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.834445 0.662754 6.610522 7.273276 0.000000 991.171692
M-2 991.834448 0.662756 6.610525 7.273281 0.000000 991.171692
M-3 991.834448 0.662756 6.610525 7.273281 0.000000 991.171692
B-1 991.834421 0.662757 6.610522 7.273279 0.000000 991.171664
B-2 991.834459 0.662751 6.610524 7.273275 0.000000 991.171708
B-3 991.834445 0.662708 6.610533 7.273241 0.000000 991.171737
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:09 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 14,088.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 993.50
SUBSERVICER ADVANCES THIS MONTH 32,194.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,320,409.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 202,887.24
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,275,201.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,490,459.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 252
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 758,837.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.19403750 % 8.40491600 % 2.40104650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.06281790 % 8.50697897 % 2.43020310 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8502 %
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 9.17443977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.47
POOL TRADING FACTOR: 61.17131744
................................................................................
Run: 08/29/96 09:27:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 20,231,363.83 6.600000 % 366,900.27
A-2 760947HT1 23,921,333.00 21,950,242.21 7.000000 % 244,600.18
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 7,785,964.18 8.000000 % 196,517.36
A-9 760947JF9 63,512,857.35 35,168,047.52 0.000000 % 1,028,582.24
A-10 760947JA0 8,356,981.00 0.00 8.000000 % 0.00
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.495897 % 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 5,456,373.29 8.000000 % 3,634.08
M-2 760947JH5 2,499,831.00 2,480,169.77 8.000000 % 1,651.85
M-3 760947JJ1 2,499,831.00 2,480,169.77 8.000000 % 1,651.85
B-1 760947JK8 799,945.00 793,653.40 8.000000 % 528.59
B-2 760947JL6 699,952.00 694,446.86 8.000000 % 462.52
B-3 999,934.64 992,070.14 8.000000 % 660.75
- -------------------------------------------------------------------------------
199,986,492.99 139,542,500.97 1,845,189.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,241.62 478,141.89 0.00 0.00 19,864,463.56
A-2 128,007.55 372,607.73 0.00 0.00 21,705,642.03
A-3 70,855.16 70,855.16 0.00 0.00 12,694,000.00
A-4 73,452.69 73,452.69 0.00 0.00 12,686,000.00
A-5 56,009.37 56,009.37 0.00 0.00 9,469,000.00
A-6 40,232.37 40,232.37 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 51,892.03 248,409.39 0.00 0.00 7,589,446.82
A-9 246,774.81 1,275,357.05 0.00 0.00 34,139,465.28
A-10 0.00 0.00 0.00 0.00 0.00
A-11 64,225.12 64,225.12 0.00 0.00 0.00
A-12 57,649.62 57,649.62 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,365.73 39,999.81 0.00 0.00 5,452,739.21
M-2 16,529.88 18,181.73 0.00 0.00 2,478,517.92
M-3 16,529.88 18,181.73 0.00 0.00 2,478,517.92
B-1 5,289.55 5,818.14 0.00 0.00 793,124.81
B-2 4,628.37 5,090.89 0.00 0.00 693,984.34
B-3 6,611.96 7,272.71 0.00 0.00 991,409.39
- -------------------------------------------------------------------------------
986,295.71 2,831,485.40 0.00 0.00 137,697,311.28
===============================================================================
Run: 08/29/96 09:27:10
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-1 872.492834 15.822851 4.797379 20.620230 0.000000 856.669983
A-2 917.601131 10.225190 5.351188 15.576378 0.000000 907.375941
A-3 1000.000000 0.000000 5.581784 5.581784 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790059 5.790059 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915025 5.915025 0.000000 1000.000000
A-6 1000.000000 0.000000 6.039989 6.039989 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 416.584493 10.514572 2.776460 13.291032 0.000000 406.069921
A-9 553.715405 16.194866 3.885431 20.080297 0.000000 537.520538
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-1 992.134975 0.660787 6.612398 7.273185 0.000000 991.474189
M-2 992.134976 0.660785 6.612399 7.273184 0.000000 991.474192
M-3 992.134976 0.660785 6.612399 7.273184 0.000000 991.474192
B-1 992.134959 0.660783 6.612392 7.273175 0.000000 991.474176
B-2 992.134975 0.660788 6.612411 7.273199 0.000000 991.474187
B-3 992.134986 0.660783 6.612392 7.273175 0.000000 991.474193
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,732.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 36,404.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,104,099.35
(B) TWO MONTHLY PAYMENTS: 2 514,842.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 986,991.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,697,311.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 466
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,752,235.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.74401300 % 7.47598900 % 1.77999790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.62610970 % 7.55989711 % 1.80267160 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4971 %
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 8.78753817
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.58
POOL TRADING FACTOR: 68.85330565
................................................................................
Run: 08/29/96 09:27:13 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-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 49,101,408.78 6.600000 % 408,889.82
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 12,520,000.00 7.500000 % 0.00
A-4 760947JQ5 38,235,000.00 35,332,566.85 7.200000 % 0.00
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 62,474,897.61 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 4,315,962.00 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 140,442.66 0.000000 % 1,114.75
A-10 760947JV4 0.00 0.00 0.616956 % 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 5,722,144.02 7.500000 % 4,154.85
M-2 760947JZ5 2,883,900.00 2,861,071.98 7.500000 % 2,077.43
M-3 760947KA8 2,883,900.00 2,861,071.98 7.500000 % 2,077.43
B-1 922,800.00 915,495.42 7.500000 % 664.74
B-2 807,500.00 801,108.11 7.500000 % 581.69
B-3 1,153,493.52 1,144,362.87 7.500000 % 830.91
- -------------------------------------------------------------------------------
230,710,285.52 187,126,532.28 420,391.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 269,943.09 678,832.91 0.00 0.00 48,692,518.96
A-2 42,427.98 42,427.98 0.00 0.00 8,936,000.00
A-3 78,216.78 78,216.78 0.00 0.00 12,520,000.00
A-4 211,905.39 211,905.39 0.00 0.00 35,332,566.85
A-5 0.00 0.00 0.00 0.00 0.00
A-6 445,525.43 445,525.43 0.00 0.00 62,474,897.61
A-7 30,778.32 30,778.32 0.00 0.00 4,315,962.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 1,114.75 0.00 0.00 139,327.91
A-10 96,166.55 96,166.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,748.22 39,903.07 0.00 0.00 5,717,989.17
M-2 17,874.11 19,951.54 0.00 0.00 2,858,994.55
M-3 17,874.11 19,951.54 0.00 0.00 2,858,994.55
B-1 5,719.42 6,384.16 0.00 0.00 914,830.68
B-2 5,004.80 5,586.49 0.00 0.00 800,526.42
B-3 7,149.23 7,980.14 0.00 0.00 1,143,531.96
- -------------------------------------------------------------------------------
1,264,333.43 1,684,725.05 0.00 0.00 186,706,140.66
===============================================================================
Run: 08/29/96 09:27:13
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-1 883.090274 7.353895 4.854934 12.208829 0.000000 875.736378
A-2 1000.000000 0.000000 4.747983 4.747983 0.000000 1000.000000
A-3 597.043395 0.000000 3.729937 3.729937 0.000000 597.043395
A-4 924.089626 0.000000 5.542184 5.542184 0.000000 924.089626
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 863.192398 0.000000 6.155659 6.155659 0.000000 863.192398
A-7 863.192400 0.000000 6.155664 6.155664 0.000000 863.192400
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 986.735530 7.832118 0.000000 7.832118 0.000000 978.903412
R-I 0.000000 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-1 992.084334 0.720353 6.197895 6.918248 0.000000 991.363981
M-2 992.084323 0.720354 6.197895 6.918249 0.000000 991.363969
M-3 992.084323 0.720354 6.197895 6.918249 0.000000 991.363969
B-1 992.084330 0.720351 6.197898 6.918249 0.000000 991.363979
B-2 992.084347 0.720359 6.197895 6.918254 0.000000 991.363988
B-3 992.084351 0.720351 6.197894 6.918245 0.000000 991.364009
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,936.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,485.51
SUBSERVICER ADVANCES THIS MONTH 34,596.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,613,327.69
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 544,326.99
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,334,688.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 186,706,140.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 630
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,497.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.34956230 % 6.12039500 % 1.53004240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.33793670 % 6.12512166 % 1.53236740 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6169 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 1,872,430.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,505,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.41498300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.89
POOL TRADING FACTOR: 80.92666534
................................................................................
Run: 08/29/96 09:27:15 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-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 2,764,344.76 7.650000 % 611,386.93
A-2 760947KQ3 105,000,000.00 80,878,245.19 7.500000 % 1,727,778.97
A-3 760947KR1 47,939,000.00 36,925,925.68 7.250000 % 788,838.06
A-4 760947KS9 27,875,000.00 21,471,248.42 7.650000 % 458,684.18
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 17,152,359.53 7.650000 % 244,653.50
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 32,626,624.54 7.500000 % 23,323.56
A-17 760947LF6 1,348,796.17 1,330,516.27 0.000000 % 29,315.61
A-18 760947LG4 0.00 0.00 0.485298 % 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 11,250,515.70 7.500000 % 8,042.58
M-2 760947LL3 5,670,200.00 5,625,307.47 7.500000 % 4,021.32
M-3 760947LM1 4,536,100.00 4,500,186.46 7.500000 % 3,217.02
B-1 2,041,300.00 2,025,138.46 7.500000 % 1,447.70
B-2 1,587,600.00 1,575,030.55 7.500000 % 1,125.93
B-3 2,041,838.57 2,025,672.76 7.500000 % 1,448.10
- -------------------------------------------------------------------------------
453,612,334.74 399,628,115.79 3,903,283.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,619.91 629,006.84 0.00 0.00 2,152,957.83
A-2 505,408.88 2,233,187.85 0.00 0.00 79,150,466.22
A-3 223,058.76 1,011,896.82 0.00 0.00 36,137,087.62
A-4 136,857.51 595,541.69 0.00 0.00 21,012,564.24
A-5 195,394.64 195,394.64 0.00 0.00 30,655,000.00
A-6 109,328.95 353,982.45 0.00 0.00 16,907,706.03
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,385.38 13,385.38 0.00 0.00 2,100,000.00
A-9 79,537.39 79,537.39 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-15 624,900.90 624,900.90 0.00 0.00 100,000,000.00
A-16 203,884.07 227,207.63 0.00 0.00 32,603,300.98
A-17 0.00 29,315.61 0.00 0.00 1,301,200.66
A-18 161,590.12 161,590.12 0.00 0.00 0.00
A-19 59,365.59 59,365.59 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 70,304.57 78,347.15 0.00 0.00 11,242,473.12
M-2 35,152.60 39,173.92 0.00 0.00 5,621,286.15
M-3 28,121.71 31,338.73 0.00 0.00 4,496,969.44
B-1 12,655.11 14,102.81 0.00 0.00 2,023,690.76
B-2 9,842.38 10,968.31 0.00 0.00 1,573,904.62
B-3 12,658.44 14,106.54 0.00 0.00 2,024,224.66
- -------------------------------------------------------------------------------
2,650,578.58 6,553,862.04 0.00 0.00 395,724,832.33
===============================================================================
Run: 08/29/96 09:27:15
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-1 244.632280 54.105038 1.559284 55.664322 0.000000 190.527242
A-2 770.269002 16.455038 4.813418 21.268456 0.000000 753.813964
A-3 770.269002 16.455038 4.652971 21.108009 0.000000 753.813964
A-4 770.269002 16.455038 4.909686 21.364724 0.000000 753.813964
A-5 1000.000000 0.000000 6.373989 6.373989 0.000000 1000.000000
A-6 833.934244 11.894861 5.315488 17.210349 0.000000 822.039383
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373990 6.373990 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165689 6.165689 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 6.249009 6.249009 0.000000 1000.000000
A-16 992.082724 0.709203 6.199534 6.908737 0.000000 991.373521
A-17 986.447248 21.734648 0.000000 21.734648 0.000000 964.712600
A-19 1000.000000 0.000000 6.249009 6.249009 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-1 992.082723 0.709203 6.199534 6.908737 0.000000 991.373519
M-2 992.082725 0.709202 6.199534 6.908736 0.000000 991.373523
M-3 992.082727 0.709204 6.199535 6.908739 0.000000 991.373524
B-1 992.082722 0.709205 6.199535 6.908740 0.000000 991.373517
B-2 992.082735 0.709203 6.199534 6.908737 0.000000 991.373532
B-3 992.082719 0.709204 6.199530 6.908734 0.000000 991.373505
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 83,769.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,518.23
SUBSERVICER ADVANCES THIS MONTH 40,689.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,717,831.73
(B) TWO MONTHLY PAYMENTS: 1 230,477.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,376,290.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 395,724,832.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,397
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,617,428.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.22068440 % 5.36684400 % 1.41247190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.15899290 % 5.39787422 % 1.42532540 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4847 %
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 8.27128471
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.36
POOL TRADING FACTOR: 87.23855196
................................................................................
Run: 08/29/96 09:27:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 23,971,750.98 7.250000 % 628,172.45
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 45,884,023.35 7.250000 % 605,951.41
A-4 760947KE0 434,639.46 406,744.05 0.000000 % 1,693.19
A-5 760947KF7 0.00 0.00 0.550439 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,742,774.90 7.250000 % 5,793.21
M-2 760947KM2 901,000.00 870,904.16 7.250000 % 2,895.00
M-3 760947KN0 721,000.00 696,916.63 7.250000 % 2,316.64
B-1 360,000.00 347,975.02 7.250000 % 1,156.71
B-2 361,000.00 348,941.62 7.250000 % 1,159.93
B-3 360,674.91 348,627.38 7.250000 % 1,158.89
- -------------------------------------------------------------------------------
120,152,774.37 98,213,558.09 1,250,297.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 144,780.23 772,952.68 0.00 0.00 23,343,578.53
A-2 142,504.19 142,504.19 0.00 0.00 23,594,900.00
A-3 277,121.99 883,073.40 0.00 0.00 45,278,071.94
A-4 0.00 1,693.19 0.00 0.00 405,050.86
A-5 45,035.18 45,035.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,525.70 16,318.91 0.00 0.00 1,736,981.69
M-2 5,259.93 8,154.93 0.00 0.00 868,009.16
M-3 4,209.11 6,525.75 0.00 0.00 694,599.99
B-1 2,101.64 3,258.35 0.00 0.00 346,818.31
B-2 2,107.48 3,267.41 0.00 0.00 347,781.69
B-3 2,105.58 3,264.47 0.00 0.00 347,468.49
- -------------------------------------------------------------------------------
635,751.03 1,886,048.46 0.00 0.00 96,963,260.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 683.969156 17.923204 4.130913 22.054117 0.000000 666.045952
A-2 1000.000000 0.000000 6.039618 6.039618 0.000000 1000.000000
A-3 811.123784 10.711824 4.898878 15.610702 0.000000 800.411960
A-4 935.819426 3.895620 0.000000 3.895620 0.000000 931.923807
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.597282 3.213095 5.837881 9.050976 0.000000 963.384188
M-2 966.597292 3.213097 5.837880 9.050977 0.000000 963.384195
M-3 966.597268 3.213093 5.837878 9.050971 0.000000 963.384175
B-1 966.597278 3.213083 5.837889 9.050972 0.000000 963.384194
B-2 966.597285 3.213102 5.837895 9.050997 0.000000 963.384183
B-3 966.597261 3.213060 5.837889 9.050949 0.000000 963.384146
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,930.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,935.88
SUBSERVICER ADVANCES THIS MONTH 19,468.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,612,869.15
(B) TWO MONTHLY PAYMENTS: 1 388,584.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,963,260.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 369
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 923,693.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.54617970 % 3.38483100 % 1.06898890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.50358340 % 3.40292892 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5469 %
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 8.07056213
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.78
POOL TRADING FACTOR: 80.69997648
................................................................................
Run: 08/29/96 09:27:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 67,944,366.00 6.020000 % 2,430,678.44
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,107,878.70 7.000000 % 920.75
B-2 1,257,300.00 1,204,232.64 7.000000 % 1,000.83
B-3 604,098.39 578,601.01 7.000000 % 480.87
- -------------------------------------------------------------------------------
100,579,098.39 70,835,078.35 2,433,080.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 350,067.83 2,780,746.27 0.00 0.00 65,513,687.56
R 99,982.69 99,982.69 0.00 0.00 0.00
B-1 6,637.32 7,558.07 0.00 0.00 1,106,957.95
B-2 7,214.58 8,215.41 0.00 0.00 1,203,231.81
B-3 3,466.41 3,947.28 0.00 0.00 578,120.13
- -------------------------------------------------------------------------------
467,368.83 2,900,449.72 0.00 0.00 68,401,997.45
===============================================================================
Run: 08/29/96 09:27:19
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 696.429577 24.914448 3.588194 28.502642 0.000000 671.515130
B-1 957.792600 0.796015 5.738152 6.534167 0.000000 956.996585
B-2 957.792603 0.796015 5.738153 6.534168 0.000000 956.996588
B-3 957.792670 0.796013 5.738155 6.534168 0.000000 956.996641
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,175.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,146.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,258,066.21
(B) TWO MONTHLY PAYMENTS: 1 98,152.16
(C) THREE OR MORE MONTHLY PAYMENTS: 1 70,469.73
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 731,722.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,401,997.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 370
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,374,210.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.91909490 % 4.08090510 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.77744800 % 4.22255200 %
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 8.50692281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.42
POOL TRADING FACTOR: 68.00816327
................................................................................
Run: 08/29/96 09:27:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,286,072.20 7.500000 % 820,149.74
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 0.00
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 0.00
A-4 760947LY5 19,651,199.00 541,960.34 7.500000 % 541,064.57
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 1,161,277.31 0.000000 % 1,164.78
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,699,906.79 7.500000 % 7,767.97
M-2 760947MJ7 5,987,500.00 5,944,392.65 7.500000 % 4,315.54
M-3 760947MK4 4,790,000.00 4,755,514.12 7.500000 % 3,452.43
B-1 2,395,000.00 2,377,757.07 7.500000 % 1,726.21
B-2 1,437,000.00 1,426,654.23 7.500000 % 1,035.73
B-3 2,155,426.27 2,139,908.19 7.500000 % 1,553.54
- -------------------------------------------------------------------------------
478,999,910.73 430,712,143.90 1,382,230.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 245,436.35 1,065,586.09 0.00 0.00 38,465,922.46
A-2 355,321.66 355,321.66 0.00 0.00 56,875,000.00
A-3 146,814.23 146,814.23 0.00 0.00 23,500,000.00
A-4 3,385.85 544,450.42 0.00 0.00 895.77
A-5 468,556.04 468,556.04 0.00 0.00 75,000,000.00
A-6 607,323.60 607,323.60 0.00 0.00 97,212,000.00
A-7 77,636.61 77,636.61 0.00 0.00 12,427,000.00
A-8 332,254.34 332,254.34 0.00 0.00 53,182,701.00
A-9 256,646.42 256,646.42 0.00 0.00 41,080,426.00
A-10 19,376.82 19,376.82 0.00 0.00 3,101,574.00
A-11 0.00 1,164.78 0.00 0.00 1,160,112.53
R 0.00 0.00 0.00 0.00 0.00
M-1 66,846.75 74,614.72 0.00 0.00 10,692,138.82
M-2 37,137.08 41,452.62 0.00 0.00 5,940,077.11
M-3 29,709.66 33,162.09 0.00 0.00 4,752,061.69
B-1 14,854.83 16,581.04 0.00 0.00 2,376,030.86
B-2 8,912.90 9,948.63 0.00 0.00 1,425,618.50
B-3 13,368.90 14,922.44 0.00 0.00 2,138,354.66
- -------------------------------------------------------------------------------
2,683,582.04 4,065,812.55 0.00 0.00 429,329,913.40
===============================================================================
Run: 08/29/96 09:27:20
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-1 575.603238 12.016494 3.596032 15.612526 0.000000 563.586744
A-2 1000.000000 0.000000 6.247414 6.247414 0.000000 1000.000000
A-3 1000.000000 0.000000 6.247414 6.247414 0.000000 1000.000000
A-4 27.578996 27.533413 0.172297 27.705710 0.000000 0.045584
A-5 1000.000000 0.000000 6.247414 6.247414 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247414 6.247414 0.000000 1000.000000
A-7 1000.000000 0.000000 6.247414 6.247414 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247414 6.247414 0.000000 1000.000000
A-9 1000.000000 0.000000 6.247414 6.247414 0.000000 1000.000000
A-10 1000.000000 0.000000 6.247415 6.247415 0.000000 1000.000000
A-11 987.913792 0.990894 0.000000 0.990894 0.000000 986.922898
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.800444 0.720758 6.202436 6.923194 0.000000 992.079686
M-2 992.800443 0.720758 6.202435 6.923193 0.000000 992.079684
M-3 992.800443 0.720758 6.202434 6.923192 0.000000 992.079685
B-1 992.800447 0.720756 6.202434 6.923190 0.000000 992.079691
B-2 992.800438 0.720759 6.202436 6.923195 0.000000 992.079680
B-3 992.800459 0.720758 6.202439 6.923197 0.000000 992.079706
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 88,280.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,123.82
SPREAD 157,391.02
SUBSERVICER ADVANCES THIS MONTH 42,810.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,202,753.27
(B) TWO MONTHLY PAYMENTS: 3 643,623.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 223,411.68
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 696,111.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 429,329,913.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,477
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,069,435.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63425030 % 1.38384500 % 4.98190440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.61835380 % 1.38355233 % 4.99434510 %
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 8.21658899
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.17
POOL TRADING FACTOR: 89.63047879
................................................................................
Run: 08/29/96 09:27:24 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 77,609,451.35 7.000000 % 986,442.10
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 1,170,846.58 0.000000 % 4,934.28
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,211,514.05 7.000000 % 7,696.84
M-2 760947MS7 911,000.00 884,799.86 7.000000 % 3,079.41
M-3 760947MT5 1,367,000.00 1,327,685.42 7.000000 % 4,620.81
B-1 455,000.00 441,914.32 7.000000 % 1,538.02
B-2 455,000.00 441,914.32 7.000000 % 1,538.02
B-3 455,670.95 442,565.99 7.000000 % 1,540.26
SPRE 0.00 0.00 0.513339 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 158,045,691.89 1,011,389.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 452,418.21 1,438,860.31 0.00 0.00 76,623,009.25
A-2 198,200.33 198,200.33 0.00 0.00 34,000,000.00
A-3 81,611.91 81,611.91 0.00 0.00 14,000,000.00
A-4 148,737.69 148,737.69 0.00 0.00 25,515,000.00
A-5 0.00 4,934.28 0.00 0.00 1,165,912.30
R 0.00 0.00 0.00 0.00 0.00
M-1 12,891.85 20,588.69 0.00 0.00 2,203,817.21
M-2 5,157.87 8,237.28 0.00 0.00 881,720.45
M-3 7,739.64 12,360.45 0.00 0.00 1,323,064.61
B-1 2,576.10 4,114.12 0.00 0.00 440,376.30
B-2 2,576.10 4,114.12 0.00 0.00 440,376.30
B-3 2,579.90 4,120.16 0.00 0.00 441,025.73
SPRED 67,563.80 67,563.80 0.00 0.00 0.00
- -------------------------------------------------------------------------------
982,053.40 1,993,443.14 0.00 0.00 157,034,302.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 764.625136 9.718641 4.457322 14.175963 0.000000 754.906495
A-2 1000.000000 0.000000 5.829421 5.829421 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829422 5.829422 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829422 5.829422 0.000000 1000.000000
A-5 958.836552 4.040810 0.000000 4.040810 0.000000 954.795743
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.240250 3.380255 5.661770 9.042025 0.000000 967.859996
M-2 971.240241 3.380252 5.661767 9.042019 0.000000 967.859989
M-3 971.240249 3.380256 5.661770 9.042026 0.000000 967.859993
B-1 971.240264 3.380264 5.661758 9.042022 0.000000 967.860000
B-2 971.240264 3.380264 5.661758 9.042022 0.000000 967.860000
B-3 971.240300 3.380224 5.661761 9.041985 0.000000 967.860097
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4183
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,769.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,691.62
SUBSERVICER ADVANCES THIS MONTH 25,710.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,687,117.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,034,302.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 586
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 460,777.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.33440660 % 2.82008200 % 0.84551140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.32357750 % 2.80741355 % 0.84800920 %
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 7.75354811
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.77
POOL TRADING FACTOR: 86.20827268
................................................................................
Run: 08/29/96 09:27:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 11,950,230.23 7.500000 % 113,527.72
A-2 760947MW8 152,100,000.00 123,047,705.45 7.500000 % 1,030,774.40
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 42,117,010.30 7.500000 % 29,829.09
A-8 760947NC1 22,189,665.00 18,804,932.48 8.500000 % 120,090.19
A-9 760947ND9 24,993,667.00 21,198,599.82 7.000000 % 134,648.85
A-10 760947NE7 9,694,332.00 8,207,133.27 7.250000 % 52,765.76
A-11 760947NF4 19,384,664.00 16,410,266.37 7.125000 % 105,531.52
A-12 760947NG2 917,418.09 908,873.15 0.000000 % 852.08
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,076,202.04 7.500000 % 7,136.40
M-2 760947NL1 5,638,762.00 5,597,888.71 7.500000 % 3,964.67
M-3 760947NM9 4,511,009.00 4,478,310.36 7.500000 % 3,171.73
B-1 760947NN7 2,255,508.00 2,239,158.66 7.500000 % 1,585.87
B-2 760947NP2 1,353,299.00 1,343,489.43 7.500000 % 951.52
B-3 760947NQ0 2,029,958.72 2,013,249.06 7.500000 % 1,425.83
SPRE 0.00 0.00 0.531188 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 406,701,391.33 1,606,255.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 74,673.67 188,201.39 0.00 0.00 11,836,702.51
A-2 768,890.96 1,799,665.36 0.00 0.00 122,016,931.05
A-3 59,876.77 59,876.77 0.00 0.00 9,582,241.00
A-4 215,256.96 215,256.96 0.00 0.00 34,448,155.00
A-5 311,953.38 311,953.38 0.00 0.00 49,922,745.00
A-6 277,163.34 277,163.34 0.00 0.00 44,355,201.00
A-7 263,177.50 293,006.59 0.00 0.00 42,087,181.21
A-8 133,174.38 253,264.57 0.00 0.00 18,684,842.29
A-9 123,633.22 258,282.07 0.00 0.00 21,063,950.97
A-10 49,574.62 102,340.38 0.00 0.00 8,154,367.51
A-11 97,416.04 202,947.56 0.00 0.00 16,304,734.85
A-12 0.00 852.08 0.00 0.00 908,021.07
R 0.00 0.00 0.00 0.00 0.00
M-1 62,963.39 70,099.79 0.00 0.00 10,069,065.64
M-2 34,979.65 38,944.32 0.00 0.00 5,593,924.04
M-3 27,983.72 31,155.45 0.00 0.00 4,475,138.63
B-1 13,991.88 15,577.75 0.00 0.00 2,237,572.79
B-2 8,395.09 9,346.61 0.00 0.00 1,342,537.91
B-3 12,580.24 14,006.07 0.00 0.00 2,011,823.23
SPRED 179,992.19 179,992.19 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,715,677.00 4,321,932.63 0.00 0.00 405,095,135.70
===============================================================================
Run: 08/29/96 09:27:26
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-1 788.794075 7.493579 4.928955 12.422534 0.000000 781.300496
A-2 808.992146 6.776952 5.055167 11.832119 0.000000 802.215194
A-3 1000.000000 0.000000 6.248723 6.248723 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248722 6.248722 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248723 6.248723 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248722 6.248722 0.000000 1000.000000
A-7 992.751370 0.703109 6.203428 6.906537 0.000000 992.048261
A-8 847.463559 5.411988 6.001640 11.413628 0.000000 842.051572
A-9 848.158848 5.387319 4.946582 10.333901 0.000000 842.771530
A-10 846.590902 5.442950 5.113774 10.556724 0.000000 841.147952
A-11 846.559237 5.444073 5.025418 10.469491 0.000000 841.115165
A-12 990.685882 0.928780 0.000000 0.928780 0.000000 989.757102
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.751370 0.703109 6.203428 6.906537 0.000000 992.048260
M-2 992.751372 0.703110 6.203427 6.906537 0.000000 992.048262
M-3 992.751369 0.703109 6.203428 6.906537 0.000000 992.048260
B-1 992.751371 0.703110 6.203427 6.906537 0.000000 992.048261
B-2 992.751365 0.703111 6.203426 6.906537 0.000000 992.048254
B-3 991.768473 0.702413 6.197289 6.899702 0.000000 991.066079
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:27 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 81,490.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,126.55
SUBSERVICER ADVANCES THIS MONTH 41,699.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,667,526.78
(B) TWO MONTHLY PAYMENTS: 1 218,164.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 618,657.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 405,095,135.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,318,088.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.65481200 % 4.96618400 % 1.37900450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63412110 % 4.97120961 % 1.38350130 %
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 8.30326600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.73
POOL TRADING FACTOR: 89.80142137
................................................................................
Run: 08/29/96 09:27:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PC9 161,500,000.00 133,551,351.58 7.500000 % 528,962.53
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 21,397,532.64 8.500000 % 64,941.22
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 21,397,532.64 7.000000 % 64,941.22
A-8 760947PK1 42,208,985.00 41,984,526.38 7.500000 % 29,687.67
A-9 760947PL9 49,657,668.00 42,795,094.90 7.250000 % 129,882.63
A-10 760947PM7 479,655.47 476,366.09 0.000000 % 1,054.56
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 10,034,254.64 7.500000 % 7,095.32
M-2 760947PQ8 5,604,400.00 5,574,596.96 7.500000 % 3,941.85
M-3 760947PR6 4,483,500.00 4,459,657.67 7.500000 % 3,153.47
B-1 2,241,700.00 2,229,779.11 7.500000 % 1,576.70
B-2 1,345,000.00 1,337,847.57 7.500000 % 946.01
B-3 2,017,603.30 2,006,874.17 7.500000 % 1,419.07
SPRE 0.00 0.00 0.475559 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 406,310,883.35 837,602.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 834,216.05 1,363,178.58 0.00 0.00 133,022,389.05
A-2 45,899.54 45,899.54 0.00 0.00 7,348,151.00
A-3 151,478.72 216,419.94 0.00 0.00 21,332,591.42
A-4 99,426.04 99,426.04 0.00 0.00 15,917,318.00
A-5 273,592.61 273,592.61 0.00 0.00 43,800,000.00
A-6 324,813.15 324,813.15 0.00 0.00 52,000,000.00
A-7 124,747.18 189,688.40 0.00 0.00 21,332,591.42
A-8 262,252.43 291,940.10 0.00 0.00 41,954,838.71
A-9 258,405.05 388,287.68 0.00 0.00 42,665,212.27
A-10 0.00 1,054.56 0.00 0.00 475,311.53
R 0.00 0.00 0.00 0.00 0.00
M-1 62,678.03 69,773.35 0.00 0.00 10,027,159.32
M-2 34,821.20 38,763.05 0.00 0.00 5,570,655.11
M-3 27,856.83 31,010.30 0.00 0.00 4,456,504.20
B-1 13,928.11 15,504.81 0.00 0.00 2,228,202.41
B-2 8,356.74 9,302.75 0.00 0.00 1,336,901.56
B-3 12,535.75 13,954.82 0.00 0.00 2,005,455.10
SPRED 160,928.01 160,928.01 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,695,935.44 3,533,537.69 0.00 0.00 405,473,281.10
===============================================================================
Run: 08/29/96 09:27:28
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-1 826.943353 3.275310 5.165424 8.440734 0.000000 823.668044
A-2 1000.000000 0.000000 6.246407 6.246407 0.000000 1000.000000
A-3 861.802446 2.615559 6.100925 8.716484 0.000000 859.186888
A-4 1000.000000 0.000000 6.246407 6.246407 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246407 6.246407 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246407 6.246407 0.000000 1000.000000
A-7 861.802446 2.615559 5.024291 7.639850 0.000000 859.186888
A-8 994.682208 0.703350 6.213190 6.916540 0.000000 993.978858
A-9 861.802348 2.615560 5.203729 7.819289 0.000000 859.186788
A-10 993.142203 2.198578 0.000000 2.198578 0.000000 990.943625
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.682207 0.703350 6.213189 6.916539 0.000000 993.978858
M-2 994.682207 0.703349 6.213190 6.916539 0.000000 993.978858
M-3 994.682206 0.703350 6.213188 6.916538 0.000000 993.978856
B-1 994.682210 0.703350 6.213191 6.916541 0.000000 993.978860
B-2 994.682208 0.703353 6.213190 6.916543 0.000000 993.978855
B-3 994.682240 0.703349 6.213189 6.916538 0.000000 993.978896
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:29 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 83,649.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,670.69
SUBSERVICER ADVANCES THIS MONTH 31,016.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,235,212.49
(B) TWO MONTHLY PAYMENTS: 4 867,616.50
(C) THREE OR MORE MONTHLY PAYMENTS: 1 241,906.08
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 750,025.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 405,473,281.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,491
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 550,247.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.68141220 % 4.94499800 % 1.37358960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.67283800 % 4.94590385 % 1.37545360 %
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 8.26636045
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.26
POOL TRADING FACTOR: 90.43685400
................................................................................
Run: 08/29/96 09:27:30 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 16,102,147.98 7.000000 % 715,820.50
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 12,483,860.79 7.000000 % 101,306.69
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 416,148.36 391,992.55 0.000000 % 1,442.88
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,056,512.38 7.000000 % 7,019.05
M-2 760947NZ0 1,054,500.00 1,027,768.87 7.000000 % 3,507.86
M-3 760947PA3 773,500.00 753,892.10 7.000000 % 2,573.10
B-1 351,000.00 342,102.30 7.000000 % 1,167.62
B-2 281,200.00 274,071.70 7.000000 % 935.43
B-3 350,917.39 342,021.76 7.000000 % 1,167.34
SPRE 0.00 0.00 0.518131 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 128,222,870.43 834,940.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,844.21 809,664.71 0.00 0.00 15,386,327.48
A-2 267,356.20 267,356.20 0.00 0.00 45,874,000.00
A-3 72,756.63 174,063.32 0.00 0.00 12,382,554.10
A-4 62,989.62 62,989.62 0.00 0.00 10,808,000.00
A-5 138,716.45 138,716.45 0.00 0.00 23,801,500.00
A-6 81,388.79 81,388.79 0.00 0.00 13,965,000.00
A-7 0.00 1,442.88 0.00 0.00 390,549.67
R 0.00 0.00 0.00 0.00 0.00
M-1 11,985.47 19,004.52 0.00 0.00 2,049,493.33
M-2 5,989.90 9,497.76 0.00 0.00 1,024,261.01
M-3 4,393.72 6,966.82 0.00 0.00 751,319.00
B-1 1,993.79 3,161.41 0.00 0.00 340,934.68
B-2 1,597.30 2,532.73 0.00 0.00 273,136.27
B-3 1,993.32 3,160.66 0.00 0.00 340,854.42
SPRED 55,313.48 55,313.48 0.00 0.00 0.00
- -------------------------------------------------------------------------------
800,318.88 1,635,259.35 0.00 0.00 127,387,929.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 600.490322 26.694779 3.499691 30.194470 0.000000 573.795543
A-2 1000.000000 0.000000 5.828055 5.828055 0.000000 1000.000000
A-3 891.704342 7.236192 5.196902 12.433094 0.000000 884.468150
A-4 1000.000000 0.000000 5.828055 5.828055 0.000000 1000.000000
A-5 1000.000000 0.000000 5.828055 5.828055 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 941.953850 3.467225 0.000000 3.467225 0.000000 938.486625
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.650417 3.326564 5.680318 9.006882 0.000000 971.323853
M-2 974.650422 3.326562 5.680322 9.006884 0.000000 971.323860
M-3 974.650420 3.326568 5.680310 9.006878 0.000000 971.323853
B-1 974.650427 3.326553 5.680313 9.006866 0.000000 971.323875
B-2 974.650427 3.326565 5.680299 9.006864 0.000000 971.323862
B-3 974.650359 3.326566 5.680311 9.006877 0.000000 971.323821
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:31 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 26,176.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,902.29
SUBSERVICER ADVANCES THIS MONTH 6,930.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 633,560.83
(B) TWO MONTHLY PAYMENTS: 1 86,644.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,387,929.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 472
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 397,236.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.24787910 % 3.00254000 % 0.74958080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.23614380 % 3.00269683 % 0.75192530 %
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 7.80028956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.13
POOL TRADING FACTOR: 90.60252174
................................................................................
Run: 08/29/96 09:27:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 114,954,300.00 106,521,483.11 7.000000 % 1,253,273.27
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,748,531.66 7.000000 % 5,752.49
M-2 760947QN4 893,400.00 874,216.92 7.000000 % 2,876.09
M-3 760947QP9 595,600.00 582,811.28 7.000000 % 1,917.39
B-1 297,800.00 291,405.64 7.000000 % 958.70
B-2 238,200.00 233,085.36 7.000000 % 766.83
B-3 357,408.38 349,734.10 7.000000 % 1,150.58
SPRE 0.00 0.00 0.551201 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 110,601,268.07 1,266,695.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 620,150.30 1,873,423.57 0.00 0.00 105,268,209.84
R 0.00 0.00 0.00 0.00 0.00
M-1 10,179.66 15,932.15 0.00 0.00 1,742,779.17
M-2 5,089.55 7,965.64 0.00 0.00 871,340.83
M-3 3,393.03 5,310.42 0.00 0.00 580,893.89
B-1 1,696.52 2,655.22 0.00 0.00 290,446.94
B-2 1,356.98 2,123.81 0.00 0.00 232,318.53
B-3 2,036.10 3,186.68 0.00 0.00 348,583.52
SPRED 50,702.74 50,702.74 0.00 0.00 0.00
- -------------------------------------------------------------------------------
694,604.88 1,961,300.23 0.00 0.00 109,334,572.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 926.642006 10.902361 5.394755 16.297116 0.000000 915.739645
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.527987 3.219257 5.696827 8.916084 0.000000 975.308730
M-2 978.528005 3.219263 5.696832 8.916095 0.000000 975.308742
M-3 978.528005 3.219258 5.696827 8.916085 0.000000 975.308748
B-1 978.528005 3.219275 5.696844 8.916119 0.000000 975.308731
B-2 978.527960 3.219270 5.696809 8.916079 0.000000 975.308690
B-3 978.527980 3.219259 5.696845 8.916104 0.000000 975.308749
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:32 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 22,799.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,137.66
SUBSERVICER ADVANCES THIS MONTH 8,459.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 56,827.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 848,773.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,334,572.72
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 902,828.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31126750 % 2.89830300 % 0.79042960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.28080780 % 2.92223568 % 0.79695650 %
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 7.86360607
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.18
POOL TRADING FACTOR: 91.78237834
................................................................................
Run: 08/29/96 09:27:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 34,602,388.27 6.200000 % 615,176.55
A-2 760947QR5 35,848,000.00 35,848,000.00 6.500000 % 0.00
A-3 760947QS3 8,450,000.00 8,450,000.00 6.200000 % 0.00
A-4 760947QT1 67,350,000.00 52,779,509.24 7.050000 % 493,455.34
A-5 760947QU8 104,043,000.00 98,185,791.90 0.000000 % 294,695.61
A-6 760947QV6 26,848,000.00 26,723,768.08 7.500000 % 18,581.91
A-7 760947QW4 366,090.95 363,956.09 0.000000 % 308.16
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 6,680,742.95 7.500000 % 4,645.34
M-2 760947RA1 4,474,600.00 4,453,894.99 7.500000 % 3,096.94
M-3 760947RB9 2,983,000.00 2,969,196.96 7.500000 % 2,064.58
B-1 1,789,800.00 1,781,518.18 7.500000 % 1,238.75
B-2 745,700.00 742,249.47 7.500000 % 516.11
B-3 1,193,929.65 1,188,405.05 7.500000 % 826.33
SPRE 0.00 0.00 0.444443 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 274,769,421.18 1,434,605.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 178,747.67 793,924.22 0.00 0.00 33,987,211.72
A-2 194,142.63 194,142.63 0.00 0.00 35,848,000.00
A-3 43,650.68 43,650.68 0.00 0.00 8,450,000.00
A-4 310,025.26 803,480.60 0.00 0.00 52,286,053.90
A-5 293,256.56 587,952.17 416,585.92 0.00 98,307,682.21
A-6 166,994.27 185,576.18 0.00 0.00 26,705,186.17
A-7 0.00 308.16 0.00 0.00 363,647.93
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,747.32 46,392.66 0.00 0.00 6,676,097.61
M-2 27,831.96 30,928.90 0.00 0.00 4,450,798.05
M-3 18,554.23 20,618.81 0.00 0.00 2,967,132.38
B-1 11,132.54 12,371.29 0.00 0.00 1,780,279.43
B-2 4,638.25 5,154.36 0.00 0.00 741,733.36
B-3 7,426.23 8,252.56 0.00 0.00 1,187,578.72
SPRED 101,748.16 101,748.16 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,399,895.76 2,834,501.38 416,585.92 0.00 273,751,401.48
===============================================================================
Run: 08/29/96 09:27:33
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-1 922.730354 16.404708 4.766605 21.171313 0.000000 906.325646
A-2 1000.000000 0.000000 5.415717 5.415717 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165761 5.165761 0.000000 1000.000000
A-4 783.660122 7.326731 4.603196 11.929927 0.000000 776.333391
A-5 943.703968 2.832441 2.818609 5.651050 4.003978 944.875505
A-6 995.372768 0.692115 6.219989 6.912104 0.000000 994.680653
A-7 994.168498 0.841758 0.000000 0.841758 0.000000 993.326740
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.372769 0.692115 6.219989 6.912104 0.000000 994.680654
M-2 995.372769 0.692115 6.219988 6.912103 0.000000 994.680653
M-3 995.372766 0.692115 6.219990 6.912105 0.000000 994.680650
B-1 995.372768 0.692116 6.219991 6.912107 0.000000 994.680652
B-2 995.372764 0.692115 6.219995 6.912110 0.000000 994.680649
B-3 995.372759 0.692118 6.219990 6.912108 0.000000 994.680650
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,760.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,807.83
SUBSERVICER ADVANCES THIS MONTH 40,101.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,358,750.86
(B) TWO MONTHLY PAYMENTS: 3 1,565,800.01
(C) THREE OR MORE MONTHLY PAYMENTS: 2 443,028.30
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 273,751,401.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,021
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 826,931.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.50741520 % 5.13977900 % 1.35280570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.48777720 % 5.14847704 % 1.35689750 %
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 8.23227024
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.38
POOL TRADING FACTOR: 91.76923233
................................................................................
Run: 08/29/96 09:28:30 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 14,922,770.94 7.500000 % 129,848.96
A-2 760947PT2 73,285,445.00 65,347,548.13 7.500000 % 399,936.38
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 30,025,132.03 7.500000 % 24,003.14
A-6 760947PX3 19,608,650.00 17,159,723.06 7.500000 % 123,384.69
A-7 760947PY1 2,775,000.00 2,775,000.00 7.500000 % 0.00
A-8 760947PZ8 1,030,000.00 1,030,000.00 7.500000 % 0.00
A-9 760947QA2 1,986,000.00 1,986,000.00 7.500000 % 0.00
A-10 760947QB0 114,042,695.00 101,671,496.86 7.500000 % 623,300.13
A-11 760947QC8 3,268,319.71 3,088,138.29 0.000000 % 3,460.67
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,303,531.51 7.500000 % 5,838.70
M-2 760947QF1 5,710,804.00 5,680,523.97 7.500000 % 4,541.21
M-3 760947QG9 3,263,317.00 3,246,014.12 7.500000 % 2,594.98
B-1 760947QH7 1,794,824.00 1,785,307.43 7.500000 % 1,427.24
B-2 760947QJ3 1,142,161.00 1,136,105.00 7.500000 % 908.24
B-3 1,957,990.76 1,947,609.05 7.500000 % 1,557.00
- -------------------------------------------------------------------------------
326,331,688.47 300,543,638.39 1,320,801.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,245.81 223,094.77 0.00 0.00 14,792,921.98
A-2 408,328.01 808,264.39 0.00 0.00 64,947,611.75
A-3 48,524.67 48,524.67 0.00 0.00 7,765,738.00
A-4 210,407.72 210,407.72 0.00 0.00 33,673,000.00
A-5 187,613.81 211,616.95 0.00 0.00 30,001,128.89
A-6 107,223.54 230,608.23 0.00 0.00 17,036,338.37
A-7 17,339.75 17,339.75 0.00 0.00 2,775,000.00
A-8 6,436.02 6,436.02 0.00 0.00 1,030,000.00
A-9 12,409.64 12,409.64 0.00 0.00 1,986,000.00
A-10 635,300.34 1,258,600.47 0.00 0.00 101,048,196.73
A-11 0.00 3,460.67 0.00 0.00 3,084,677.62
R 0.00 0.00 0.00 0.00 0.00
M-1 45,636.54 51,475.24 0.00 0.00 7,297,692.81
M-2 35,495.08 40,036.29 0.00 0.00 5,675,982.76
M-3 20,282.91 22,877.89 0.00 0.00 3,243,419.14
B-1 11,155.60 12,582.84 0.00 0.00 1,783,880.19
B-2 7,099.02 8,007.26 0.00 0.00 1,135,196.76
B-3 12,169.75 13,726.75 0.00 0.00 1,946,052.05
- -------------------------------------------------------------------------------
1,858,668.21 3,179,469.55 0.00 0.00 299,222,837.05
===============================================================================
Run: 08/29/96 09:28:30
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-1 852.729768 7.419941 5.328332 12.748273 0.000000 845.309827
A-2 891.685220 5.457242 5.571748 11.028990 0.000000 886.227978
A-3 1000.000000 0.000000 6.248559 6.248559 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248559 6.248559 0.000000 1000.000000
A-5 994.697763 0.795196 6.215428 7.010624 0.000000 993.902567
A-6 875.109865 6.292360 5.468176 11.760536 0.000000 868.817505
A-7 1000.000000 0.000000 6.248559 6.248559 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248563 6.248563 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248560 6.248560 0.000000 1000.000000
A-10 891.521345 5.465498 5.570724 11.036222 0.000000 886.055847
A-11 944.870320 1.058853 0.000000 1.058853 0.000000 943.811467
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.697762 0.795196 6.215427 7.010623 0.000000 993.902565
M-2 994.697764 0.795196 6.215426 7.010622 0.000000 993.902568
M-3 994.697763 0.795197 6.215427 7.010624 0.000000 993.902566
B-1 994.697770 0.795198 6.215428 7.010626 0.000000 993.902572
B-2 994.697770 0.795194 6.215428 7.010622 0.000000 993.902576
B-3 994.697774 0.795198 6.215428 7.010626 0.000000 993.902571
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:31 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 61,783.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 96,586.84
SUBSERVICER ADVANCES THIS MONTH 9,429.11
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: 1 562,267.23
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 653,317.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 299,222,837.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,045
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,079,870.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.90680750 % 5.45630200 % 1.63689070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.88095000 % 5.41973830 % 1.64285790 %
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 8.07937643
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.93
POOL TRADING FACTOR: 91.69285351
................................................................................
Run: 08/29/96 09:27:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947RC7 173,876,000.00 154,739,099.62 6.850000 % 1,039,390.21
A-2 760947RD5 25,000,000.00 22,948,193.12 7.250000 % 111,440.62
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 15,244,228.38 6.750000 % 101,720.47
A-5 760947RG8 11,649,000.00 11,415,351.74 6.900000 % 39,759.02
A-6 760947RU7 73,856,000.00 74,453,771.62 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 86,992,444.06 7.250000 % 326,290.81
A-8 760947RJ2 6,350,000.00 6,583,648.26 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 18,109,143.28 7.250000 % 121,640.01
A-10 760947RL7 2,511,158.00 2,511,158.00 9.500000 % 0.00
A-11 760947RM5 40,000,000.00 40,000,000.00 7.100000 % 0.00
A-12 760947RN3 15,000,000.00 15,000,000.00 7.250000 % 0.00
A-13 760947RP8 178,301.34 170,990.40 0.000000 % 187.56
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 11,893,526.48 7.250000 % 8,312.56
M-2 760947RS2 6,634,109.00 6,607,514.83 7.250000 % 4,618.09
M-3 760947RT0 5,307,287.00 5,286,011.66 7.250000 % 3,694.47
B-1 760947RV5 3,184,372.00 3,171,606.79 7.250000 % 2,216.68
B-2 760947RW3 1,326,822.00 1,321,503.15 7.250000 % 923.62
B-3 760947RX1 2,122,914.66 2,114,404.55 7.250000 % 1,477.80
SPRE 0.00 0.00 0.640083 % 0.00
- -------------------------------------------------------------------------------
530,728,720.00 501,163,017.94 1,761,671.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 882,920.64 1,922,310.85 0.00 0.00 153,699,709.41
A-2 138,585.41 250,026.03 0.00 0.00 22,836,752.50
A-3 131,778.83 131,778.83 0.00 0.00 22,600,422.00
A-4 85,711.72 187,432.19 0.00 0.00 15,142,507.91
A-5 65,609.90 105,368.92 0.00 0.00 11,375,592.72
A-6 414,142.31 414,142.31 101,720.47 0.00 74,555,492.09
A-7 525,352.22 851,643.03 0.00 0.00 86,666,153.25
A-8 0.00 0.00 39,759.02 0.00 6,623,407.28
A-9 109,362.13 231,002.14 0.00 0.00 17,987,503.27
A-10 19,871.41 19,871.41 0.00 0.00 2,511,158.00
A-11 236,564.39 236,564.39 0.00 0.00 40,000,000.00
A-12 90,585.84 90,585.84 0.00 0.00 15,000,000.00
A-13 0.00 187.56 0.00 0.00 170,802.84
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 71,825.67 80,138.23 0.00 0.00 11,885,213.92
M-2 39,903.15 44,521.24 0.00 0.00 6,602,896.74
M-3 31,922.52 35,616.99 0.00 0.00 5,282,317.19
B-1 19,153.51 21,370.19 0.00 0.00 3,169,390.11
B-2 7,980.63 8,904.25 0.00 0.00 1,320,579.53
B-3 12,769.01 14,246.81 0.00 0.00 2,112,926.75
SPRED 267,206.01 267,206.01 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,151,245.30 4,912,917.22 141,479.49 0.00 499,542,825.51
===============================================================================
Run: 08/29/96 09:27:38
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 889.939380 5.977767 5.077875 11.055642 0.000000 883.961613
A-2 917.927725 4.457625 5.543416 10.001041 0.000000 913.470100
A-3 1000.000000 0.000000 5.830813 5.830813 0.000000 1000.000000
A-4 962.266657 6.420936 5.410410 11.831346 0.000000 955.845721
A-5 979.942634 3.413084 5.632235 9.045319 0.000000 976.529549
A-6 1008.093745 0.000000 5.607429 5.607429 1.377281 1009.471026
A-7 935.402624 3.508503 5.648949 9.157452 0.000000 931.894121
A-8 1036.795002 0.000000 0.000000 0.000000 6.261263 1043.056265
A-9 889.939380 5.977767 5.374394 11.352161 0.000000 883.961613
A-10 1000.000000 0.000000 7.913246 7.913246 0.000000 1000.000000
A-11 1000.000000 0.000000 5.914110 5.914110 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039056 6.039056 0.000000 1000.000000
A-13 958.996719 1.051927 0.000000 1.051927 0.000000 957.944792
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.991296 0.696113 6.014847 6.710960 0.000000 995.295183
M-2 995.991297 0.696113 6.014847 6.710960 0.000000 995.295184
M-3 995.991296 0.696113 6.014847 6.710960 0.000000 995.295184
B-1 995.991294 0.696112 6.014847 6.710959 0.000000 995.295182
B-2 995.991286 0.696114 6.014846 6.710960 0.000000 995.295172
B-3 995.991308 0.696114 6.014848 6.710962 0.000000 995.295190
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:39 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 103,155.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,147.63
SUBSERVICER ADVANCES THIS MONTH 42,906.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,932,026.86
(B) TWO MONTHLY PAYMENTS: 4 1,089,633.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 183,186.58
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 608,848.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 499,542,825.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,821
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,269,900.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93312350 % 4.74799000 % 1.31888620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.91769610 % 4.75843644 % 1.32224000 %
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 8.18118600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.02
POOL TRADING FACTOR: 94.12394820
................................................................................
Run: 08/29/96 09:27:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,343,483.01 6.750000 % 939,093.91
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 27,313,688.39 6.750000 % 362,622.85
A-4 760947SC6 313,006.32 300,948.63 0.000000 % 2,278.90
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,337,589.64 6.750000 % 4,541.42
M-2 760947SF9 818,000.00 802,161.53 6.750000 % 2,723.52
M-3 760947SG7 546,000.00 535,428.12 6.750000 % 1,817.90
B-1 491,000.00 481,493.05 6.750000 % 1,634.78
B-2 273,000.00 267,714.05 6.750000 % 908.95
B-3 327,627.84 321,284.30 6.750000 % 1,090.83
SPRE 0.00 0.00 0.560153 % 0.00
- -------------------------------------------------------------------------------
109,132,227.16 102,095,283.72 1,316,713.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 282,662.80 1,221,756.71 0.00 0.00 49,404,389.10
A-2 114,491.81 114,491.81 0.00 0.00 20,391,493.00
A-3 153,357.76 515,980.61 0.00 0.00 26,951,065.54
A-4 0.00 2,278.90 0.00 0.00 298,669.73
R 0.00 0.00 0.00 0.00 0.00
M-1 7,510.14 12,051.56 0.00 0.00 1,333,048.22
M-2 4,503.89 7,227.41 0.00 0.00 799,438.01
M-3 3,006.26 4,824.16 0.00 0.00 533,610.22
B-1 2,703.43 4,338.21 0.00 0.00 479,858.27
B-2 1,503.13 2,412.08 0.00 0.00 266,805.10
B-3 1,803.91 2,894.74 0.00 0.00 320,193.47
SPRED 47,570.10 47,570.10 0.00 0.00 0.00
- -------------------------------------------------------------------------------
619,113.23 1,935,826.29 0.00 0.00 100,778,570.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 909.416580 16.964014 5.106088 22.070102 0.000000 892.452565
A-2 1000.000000 0.000000 5.614685 5.614685 0.000000 1000.000000
A-3 933.801312 12.397362 5.243000 17.640362 0.000000 921.403950
A-4 961.477807 7.280684 0.000000 7.280684 0.000000 954.197123
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.637566 3.329487 5.505968 8.835455 0.000000 977.308079
M-2 980.637567 3.329487 5.505978 8.835465 0.000000 977.308081
M-3 980.637582 3.329487 5.505971 8.835458 0.000000 977.308095
B-1 980.637576 3.329491 5.505967 8.835458 0.000000 977.308086
B-2 980.637546 3.329487 5.505971 8.835458 0.000000 977.308059
B-3 980.637970 3.329479 5.505973 8.835452 0.000000 977.308491
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S2 (POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4193
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,908.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,952.58
SUBSERVICER ADVANCES THIS MONTH 8,859.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 946,126.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,778,570.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 357
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 969,959.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32035450 % 2.62802400 % 1.05162180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.28487560 % 2.64549937 % 1.06176140 %
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 7.59202033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.24
POOL TRADING FACTOR: 92.34538072
................................................................................
Run: 08/29/96 09:27:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 24,065,729.78 7.000000 % 148,803.59
A-2 760947SJ1 50,172,797.00 47,242,923.35 7.400000 % 248,005.97
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 33,375,232.11 7.250000 % 23,468.08
A-6 760947SN2 45,513,473.00 42,413,960.57 7.250000 % 262,365.44
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 72,609,672.40 7.250000 % 371,629.49
A-9 760947SR3 36,574,716.00 33,045,595.45 7.250000 % 298,730.62
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,967,819.35 7.250000 % 5,602.64
M-2 760947SU6 5,333,000.00 5,311,547.56 7.250000 % 3,734.86
M-3 760947SV4 3,555,400.00 3,541,098.10 7.250000 % 2,489.95
B-1 1,244,400.00 1,239,394.29 7.250000 % 871.49
B-2 888,900.00 885,324.33 7.250000 % 622.52
B-3 1,422,085.30 1,416,364.83 7.250000 % 995.92
SPRE 0.00 0.00 0.639980 % 0.00
- -------------------------------------------------------------------------------
355,544,080.30 339,620,188.12 1,367,320.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,278.71 289,082.30 0.00 0.00 23,916,926.19
A-2 291,114.05 539,120.02 0.00 0.00 46,994,917.38
A-3 150,600.13 150,600.13 0.00 0.00 24,945,526.00
A-4 199,226.28 199,226.28 0.00 0.00 33,000,000.00
A-5 201,491.62 224,959.70 0.00 0.00 33,351,764.03
A-6 256,059.87 518,425.31 0.00 0.00 42,151,595.13
A-7 50,787.09 50,787.09 0.00 0.00 8,560,000.00
A-8 438,356.22 809,985.71 0.00 0.00 72,238,042.91
A-9 199,501.55 498,232.17 0.00 0.00 32,746,864.83
R 0.00 0.00 0.00 0.00 0.00
M-1 48,103.00 53,705.64 0.00 0.00 7,962,216.71
M-2 32,066.66 35,801.52 0.00 0.00 5,307,812.70
M-3 21,378.17 23,868.12 0.00 0.00 3,538,608.15
B-1 7,482.42 8,353.91 0.00 0.00 1,238,522.80
B-2 5,344.84 5,967.36 0.00 0.00 884,701.81
B-3 8,550.82 9,546.74 0.00 0.00 1,415,368.91
SPRED 180,989.89 180,989.89 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,231,331.32 3,598,651.89 0.00 0.00 338,252,867.55
===============================================================================
Run: 08/29/96 09:27:36
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-1 931.925814 5.762298 5.432179 11.194477 0.000000 926.163516
A-2 941.604339 4.943037 5.802229 10.745266 0.000000 936.661302
A-3 1000.000000 0.000000 6.037160 6.037160 0.000000 1000.000000
A-4 1000.000000 0.000000 6.037160 6.037160 0.000000 1000.000000
A-5 995.977416 0.700330 6.012875 6.713205 0.000000 995.277087
A-6 931.899013 5.764566 5.626024 11.390590 0.000000 926.134447
A-7 1000.000000 0.000000 5.933071 5.933071 0.000000 1000.000000
A-8 942.982758 4.826357 5.692938 10.519295 0.000000 938.156401
A-9 903.509284 8.167681 5.454630 13.622311 0.000000 895.341602
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.977419 0.700330 6.012875 6.713205 0.000000 995.277089
M-2 995.977416 0.700330 6.012875 6.713205 0.000000 995.277086
M-3 995.977415 0.700329 6.012873 6.713202 0.000000 995.277086
B-1 995.977411 0.700329 6.012874 6.713203 0.000000 995.277081
B-2 995.977422 0.700326 6.012870 6.713196 0.000000 995.277095
B-3 995.977407 0.700331 6.012874 6.713205 0.000000 995.277084
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:37 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 70,592.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,404.70
SUBSERVICER ADVANCES THIS MONTH 34,751.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,087,191.11
(B) TWO MONTHLY PAYMENTS: 1 347,668.06
(C) THREE OR MORE MONTHLY PAYMENTS: 1 249,630.15
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 338,252,867.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,160
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,128,513.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.00461190 % 4.95272800 % 1.04265990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.98460940 % 4.96925205 % 1.04613850 %
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 8.18340789
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.05
POOL TRADING FACTOR: 95.13668945
................................................................................
Run: 08/29/96 09:27:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 49,318,611.46 7.125000 % 435,978.58
A-2 760947TF8 59,147,000.00 55,276,432.80 7.250000 % 488,645.97
A-3 760947TG6 50,000,000.00 47,528,708.91 7.250000 % 311,992.11
A-4 760947TH4 2,000,000.00 1,903,125.35 6.812500 % 12,230.09
A-5 760947TJ0 18,900,000.00 17,984,534.91 7.000000 % 115,574.36
A-6 760947TK7 25,500,000.00 24,264,848.72 7.250000 % 155,933.66
A-7 760947TL5 30,750,000.00 29,260,552.84 7.500000 % 188,037.65
A-8 760947TM3 87,500,000.00 84,194,461.87 7.350000 % 417,312.97
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 61,052,561.11 7.250000 % 43,459.90
A-14 760947TT8 709,256.16 704,404.03 0.000000 % 887.81
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,778,653.92 7.250000 % 9,096.41
M-2 760947TW1 7,123,700.00 7,099,230.03 7.250000 % 5,053.54
M-3 760947TX9 6,268,900.00 6,247,366.27 7.250000 % 4,447.15
B-1 2,849,500.00 2,839,711.94 7.250000 % 2,021.43
B-2 1,424,700.00 1,419,806.14 7.250000 % 1,010.68
B-3 2,280,382.97 2,272,549.89 7.250000 % 1,617.69
SPRE 0.00 0.00 0.514509 % 0.00
- -------------------------------------------------------------------------------
569,896,239.13 552,730,560.19 2,193,300.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 292,755.11 728,733.69 0.00 0.00 48,882,632.88
A-2 333,877.21 822,523.18 0.00 0.00 54,787,786.83
A-3 287,079.91 599,072.02 0.00 0.00 47,216,716.80
A-4 10,801.46 23,031.55 0.00 0.00 1,890,895.26
A-5 104,883.22 220,457.58 0.00 0.00 17,868,960.55
A-6 146,563.01 302,496.67 0.00 0.00 24,108,915.06
A-7 182,832.15 370,869.80 0.00 0.00 29,072,515.19
A-8 515,560.50 932,873.47 0.00 0.00 83,777,148.90
A-9 122,573.12 122,573.12 0.00 0.00 21,400,000.00
A-10 185,993.41 185,993.41 0.00 0.00 30,271,000.00
A-11 326,711.00 326,711.00 0.00 0.00 54,090,000.00
A-12 258,662.81 258,662.81 0.00 0.00 42,824,000.00
A-13 368,765.82 412,225.72 0.00 0.00 61,009,101.21
A-14 0.00 887.81 0.00 0.00 703,516.22
R 0.00 0.00 0.00 0.00 0.00
M-1 77,184.82 86,281.23 0.00 0.00 12,769,557.51
M-2 42,880.32 47,933.86 0.00 0.00 7,094,176.49
M-3 37,734.94 42,182.09 0.00 0.00 6,242,919.12
B-1 17,152.25 19,173.68 0.00 0.00 2,837,690.51
B-2 8,575.83 9,586.51 0.00 0.00 1,418,795.46
B-3 13,726.51 15,344.20 0.00 0.00 2,270,932.20
SPRED 236,927.13 236,927.13 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,571,240.53 5,764,540.53 0.00 0.00 550,537,260.19
===============================================================================
Run: 08/29/96 09:27:41
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-1 934.560211 8.261551 5.547546 13.809097 0.000000 926.298660
A-2 934.560211 8.261551 5.644871 13.906422 0.000000 926.298660
A-3 950.574178 6.239842 5.741598 11.981440 0.000000 944.334336
A-4 951.562675 6.115045 5.400730 11.515775 0.000000 945.447630
A-5 951.562694 6.115046 5.549377 11.664423 0.000000 945.447648
A-6 951.562695 6.115045 5.747569 11.862614 0.000000 945.447649
A-7 951.562694 6.115046 5.945761 12.060807 0.000000 945.447649
A-8 962.222421 4.769291 5.892120 10.661411 0.000000 957.453130
A-9 1000.000000 0.000000 5.727716 5.727716 0.000000 1000.000000
A-10 1000.000000 0.000000 6.144277 6.144277 0.000000 1000.000000
A-11 1000.000000 0.000000 6.040137 6.040137 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040137 6.040137 0.000000 1000.000000
A-13 996.564992 0.709399 6.019389 6.728788 0.000000 995.855593
A-14 993.158847 1.251748 0.000000 1.251748 0.000000 991.907099
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.564992 0.709399 6.019389 6.728788 0.000000 995.855593
M-2 996.564992 0.709398 6.019389 6.728787 0.000000 995.855593
M-3 996.564991 0.709399 6.019388 6.728787 0.000000 995.855592
B-1 996.564990 0.709398 6.019389 6.728787 0.000000 995.855592
B-2 996.564989 0.709398 6.019394 6.728792 0.000000 995.855591
B-3 996.565016 0.709398 6.019388 6.728786 0.000000 995.855622
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4196
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 117,319.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,054.15
SUBSERVICER ADVANCES THIS MONTH 73,905.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 8,271,461.32
(B) TWO MONTHLY PAYMENTS: 1 438,776.78
(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 550,537,260.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,873
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,799,757.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.08409950 % 4.73261100 % 1.18328960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.06473840 % 4.74203201 % 1.18716220 %
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 8.05277017
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.28
POOL TRADING FACTOR: 96.60306954
................................................................................
Run: 08/29/96 09:27:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4197
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947SW2 55,184,352.00 50,458,852.64 6.750000 % 451,497.15
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 36,521,069.17 6.750000 % 229,868.77
A-4 760947SZ5 177,268.15 172,104.79 0.000000 % 731.21
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,469,559.22 6.750000 % 4,862.10
M-2 760947TC5 597,000.00 587,626.82 6.750000 % 1,944.19
M-3 760947TD3 597,000.00 587,626.82 6.750000 % 1,944.19
B-1 597,000.00 587,626.82 6.750000 % 1,944.19
B-2 299,000.00 294,305.56 6.750000 % 973.72
B-3 298,952.57 294,258.91 6.750000 % 973.58
SPRE 0.00 0.00 0.525768 % 0.00
- -------------------------------------------------------------------------------
119,444,684.72 112,247,100.75 694,739.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 282,981.67 734,478.82 0.00 0.00 50,007,355.49
A-2 119,308.53 119,308.53 0.00 0.00 21,274,070.00
A-3 204,816.25 434,685.02 0.00 0.00 36,291,200.40
A-4 0.00 731.21 0.00 0.00 171,373.58
R 0.00 0.00 0.00 0.00 0.00
M-1 8,241.53 13,103.63 0.00 0.00 1,464,697.12
M-2 3,295.51 5,239.70 0.00 0.00 585,682.63
M-3 3,295.51 5,239.70 0.00 0.00 585,682.63
B-1 3,295.51 5,239.70 0.00 0.00 585,682.63
B-2 1,650.52 2,624.24 0.00 0.00 293,331.84
B-3 1,650.26 2,623.84 0.00 0.00 293,285.33
SPRED 49,032.73 49,032.73 0.00 0.00 0.00
- -------------------------------------------------------------------------------
677,568.02 1,372,307.12 0.00 0.00 111,552,361.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 914.368853 8.181616 5.127933 13.309549 0.000000 906.187238
A-2 1000.000000 0.000000 5.608167 5.608167 0.000000 1000.000000
A-3 938.195175 5.905133 5.261555 11.166688 0.000000 932.290042
A-4 970.872602 4.124881 0.000000 4.124881 0.000000 966.747721
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.299545 3.256597 5.520114 8.776711 0.000000 981.042947
M-2 984.299531 3.256600 5.520117 8.776717 0.000000 981.042931
M-3 984.299531 3.256600 5.520117 8.776717 0.000000 981.042931
B-1 984.299531 3.256600 5.520117 8.776717 0.000000 981.042931
B-2 984.299532 3.256589 5.520134 8.776723 0.000000 981.042943
B-3 984.299650 3.256604 5.520140 8.776744 0.000000 981.043013
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:44 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 24,655.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,396.99
SUBSERVICER ADVANCES THIS MONTH 9,726.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,043,150.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,552,361.65
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 323,294.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.59067210 % 2.35986000 % 1.04946810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.58077900 % 2.36307178 % 1.05251340 %
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 7.58624390
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.19
POOL TRADING FACTOR: 93.39248700
................................................................................
Run: 08/29/96 09:27:45 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-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UK5 68,000,000.00 65,854,076.25 6.625000 % 125,793.67
A-2 760947UL3 50,000,000.00 48,043,422.47 6.625000 % 114,694.23
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 10,071,010.21 6.000000 % 89,539.17
A-5 760947UP4 40,000,000.00 39,381,435.44 6.625000 % 73,974.35
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 7,316,296.07 8.000000 % 0.00
A-8 760947US8 1,331,000.00 1,045,185.16 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 67,290,251.53 0.000000 % 44,979.37
A-10 760947UU3 27,446,000.00 27,368,482.76 7.000000 % 19,928.87
A-11 760947UV1 15,000,000.00 14,957,634.67 7.000000 % 10,891.68
A-12 760947UW9 72,100,000.00 70,708,229.72 6.625000 % 166,442.29
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 9,523,027.41 7.000000 % 6,934.37
M-2 760947VB4 5,306,000.00 5,291,013.97 7.000000 % 3,852.75
M-3 760947VC2 4,669,000.00 4,655,813.09 7.000000 % 3,390.22
B-1 2,335,000.00 2,328,405.13 7.000000 % 1,695.47
B-2 849,000.00 846,602.12 7.000000 % 616.47
B-3 1,698,373.98 1,693,577.19 7.000000 % 1,233.21
SPRE 0.00 0.00 0.648835 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 415,306,463.19 663,966.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 363,488.43 489,282.10 0.00 0.00 65,728,282.58
A-2 265,180.67 379,874.90 0.00 0.00 47,928,728.24
A-3 66,235.25 66,235.25 0.00 0.00 12,000,000.00
A-4 50,343.84 139,883.01 0.00 0.00 9,981,471.04
A-5 217,369.93 291,344.28 0.00 0.00 39,307,461.09
A-6 52,674.94 52,674.94 0.00 0.00 9,032,000.00
A-7 48,764.45 48,764.45 0.00 0.00 7,316,296.07
A-8 0.00 0.00 0.00 0.00 1,045,185.16
A-9 390,612.61 435,591.98 89,539.17 0.00 67,334,811.33
A-10 159,613.93 179,542.80 0.00 0.00 27,348,553.89
A-11 87,233.44 98,125.12 0.00 0.00 14,946,742.99
A-12 390,281.43 556,723.72 0.00 0.00 70,541,787.43
A-13 98,800.92 98,800.92 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 55,538.62 62,472.99 0.00 0.00 9,516,093.04
M-2 30,857.38 34,710.13 0.00 0.00 5,287,161.22
M-3 27,152.86 30,543.08 0.00 0.00 4,652,422.87
B-1 13,579.34 15,274.81 0.00 0.00 2,326,709.66
B-2 4,937.41 5,553.88 0.00 0.00 845,985.65
B-3 9,877.00 11,110.21 0.00 0.00 1,692,343.98
SPRED 224,504.44 224,504.44 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,557,046.89 3,221,013.01 89,539.17 0.00 414,732,036.24
===============================================================================
Run: 08/29/96 09:27:45
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-1 968.442298 1.849907 5.345418 7.195325 0.000000 966.592391
A-2 960.868449 2.293885 5.303613 7.597498 0.000000 958.574565
A-3 1000.000000 0.000000 5.519604 5.519604 0.000000 1000.000000
A-4 966.136820 8.589713 4.829609 13.419322 0.000000 957.547107
A-5 984.535886 1.849359 5.434248 7.283607 0.000000 982.686527
A-6 1000.000000 0.000000 5.832035 5.832035 0.000000 1000.000000
A-7 785.263075 0.000000 5.233922 5.233922 0.000000 785.263075
A-8 785.263080 0.000000 0.000000 0.000000 0.000000 785.263080
A-9 996.759714 0.666272 5.786082 6.452354 1.326329 997.419771
A-10 997.175645 0.726112 5.815563 6.541675 0.000000 996.449533
A-11 997.175645 0.726112 5.815563 6.541675 0.000000 996.449533
A-12 980.696667 2.308492 5.413057 7.721549 0.000000 978.388175
A-13 1000.000000 0.000000 5.519604 5.519604 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-1 997.175645 0.726112 5.815562 6.541674 0.000000 996.449533
M-2 997.175645 0.726112 5.815564 6.541676 0.000000 996.449533
M-3 997.175646 0.726113 5.815562 6.541675 0.000000 996.449533
B-1 997.175645 0.726111 5.815563 6.541674 0.000000 996.449533
B-2 997.175642 0.726113 5.815559 6.541672 0.000000 996.449529
B-3 997.175657 0.726112 5.815562 6.541674 0.000000 996.449545
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 92,576.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,297.22
SUBSERVICER ADVANCES THIS MONTH 49,835.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 6,194,749.68
(B) TWO MONTHLY PAYMENTS: 2 316,559.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,226.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 414,732,036.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 272,013.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13964360 % 4.68806900 % 1.17228720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.13579990 % 4.69114402 % 1.17305610 %
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 7.97080297
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.72
POOL TRADING FACTOR: 97.70664209
................................................................................
Run: 08/29/96 09:27:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,165,155.33 5.000000 % 808,086.48
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 136,575,000.00 129,248,422.39 6.375000 % 780,989.95
A-6 760947VW8 123,614,000.00 124,226,090.58 0.000000 % 117,879.02
A-7 760947VJ7 66,675,000.00 64,556,692.69 7.000000 % 293,369.77
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 19,943,045.50 7.000000 % 14,588.97
A-12 760947VP3 38,585,000.00 38,475,120.53 7.000000 % 28,145.78
A-13 760947VQ1 698,595.74 680,043.20 0.000000 % 671.53
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 12,518,249.66 7.000000 % 9,157.50
M-2 760947VU2 6,974,500.00 6,954,638.55 7.000000 % 5,087.54
M-3 760947VV0 6,137,500.00 6,120,022.08 7.000000 % 4,476.99
B-1 760947VX6 3,069,000.00 3,060,260.34 7.000000 % 2,238.68
B-2 760947VY4 1,116,000.00 1,112,821.94 7.000000 % 814.06
B-3 2,231,665.53 2,225,310.36 7.000000 % 1,627.89
SPRE 0.00 0.00 0.603241 % 0.00
- -------------------------------------------------------------------------------
557,958,461.27 546,383,873.15 2,067,134.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 113,144.48 921,230.96 0.00 0.00 26,357,068.85
A-2 122,952.54 122,952.54 0.00 0.00 28,800,000.00
A-3 126,115.90 126,115.90 0.00 0.00 26,330,000.00
A-4 167,162.46 167,162.46 0.00 0.00 34,157,000.00
A-5 686,367.32 1,467,357.27 0.00 0.00 128,467,432.44
A-6 505,643.85 623,522.87 435,686.43 0.00 124,543,897.99
A-7 376,435.42 669,805.19 0.00 0.00 64,263,322.92
A-8 60,853.18 60,853.18 0.00 0.00 10,436,000.00
A-9 38,193.59 38,193.59 0.00 0.00 6,550,000.00
A-10 22,303.89 22,303.89 0.00 0.00 3,825,000.00
A-11 116,289.55 130,878.52 0.00 0.00 19,928,456.53
A-12 224,351.61 252,497.39 0.00 0.00 38,446,974.75
A-13 0.00 671.53 0.00 0.00 679,371.67
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 72,994.95 82,152.45 0.00 0.00 12,509,092.16
M-2 40,553.07 45,640.61 0.00 0.00 6,949,551.01
M-3 35,686.36 40,163.35 0.00 0.00 6,115,545.09
B-1 17,844.63 20,083.31 0.00 0.00 3,058,021.66
B-2 6,488.96 7,303.02 0.00 0.00 1,112,007.88
B-3 12,975.97 14,603.86 0.00 0.00 2,223,682.47
SPRED 274,561.61 274,561.61 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,020,919.34 5,088,053.50 435,686.43 0.00 544,752,425.42
===============================================================================
Run: 08/29/96 09:27:47
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-1 916.812532 27.272578 3.818578 31.091156 0.000000 889.539954
A-2 1000.000000 0.000000 4.269185 4.269185 0.000000 1000.000000
A-3 1000.000000 0.000000 4.789818 4.789818 0.000000 1000.000000
A-4 1000.000000 0.000000 4.893944 4.893944 0.000000 1000.000000
A-5 946.354914 5.718396 5.025571 10.743967 0.000000 940.636518
A-6 1004.951628 0.953606 4.090506 5.044112 3.524572 1007.522594
A-7 968.229362 4.399997 5.645826 10.045823 0.000000 963.829365
A-8 1000.000000 0.000000 5.831083 5.831083 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831082 5.831082 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831082 5.831082 0.000000 1000.000000
A-11 997.152275 0.729449 5.814478 6.543927 0.000000 996.422827
A-12 997.152275 0.729449 5.814477 6.543926 0.000000 996.422826
A-13 973.443096 0.961257 0.000000 0.961257 0.000000 972.481839
R-I 0.000000 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-1 997.152275 0.729449 5.814477 6.543926 0.000000 996.422826
M-2 997.152276 0.729449 5.814477 6.543926 0.000000 996.422827
M-3 997.152274 0.729448 5.814478 6.543926 0.000000 996.422825
B-1 997.152278 0.729449 5.814477 6.543926 0.000000 996.422828
B-2 997.152276 0.729444 5.814480 6.543924 0.000000 996.422832
B-3 997.152275 0.729451 5.814478 6.543929 0.000000 996.422824
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4199
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 113,763.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,323.72
SUBSERVICER ADVANCES THIS MONTH 46,878.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,386,800.37
(B) TWO MONTHLY PAYMENTS: 3 896,964.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 240,968.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 544,752,425.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,837
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,231,644.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13760700 % 4.68989000 % 1.17250280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12433680 % 4.69464422 % 1.17515690 %
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 7.90188274
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.52
POOL TRADING FACTOR: 97.63315072
................................................................................
Run: 08/29/96 09:27:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4200
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UA7 60,000,000.00 57,670,979.47 6.750000 % 227,917.50
A-2 760947UB5 39,034,000.00 37,152,500.31 6.750000 % 174,223.38
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,937,505.07 6.750000 % 16,015.56
A-5 760947UE9 229,143.79 225,930.10 0.000000 % 775.30
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,407,386.23 6.750000 % 4,565.07
M-2 760947UH2 570,100.00 562,974.24 6.750000 % 1,826.09
M-3 760947UJ8 570,100.00 562,974.24 6.750000 % 1,826.09
B-1 570,100.00 562,974.24 6.750000 % 1,826.09
B-2 285,000.00 281,437.75 6.750000 % 912.89
B-3 285,969.55 282,395.17 6.750000 % 915.93
SPRE 0.00 0.00 0.525755 % 0.00
- -------------------------------------------------------------------------------
114,016,713.34 109,694,056.82 430,803.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 324,179.81 552,097.31 0.00 0.00 57,443,061.97
A-2 208,841.43 383,064.81 0.00 0.00 36,978,276.93
A-3 33,991.37 33,991.37 0.00 0.00 6,047,000.00
A-4 27,754.68 43,770.24 0.00 0.00 4,921,489.51
A-5 0.00 775.30 0.00 0.00 225,154.80
R 0.00 0.00 0.00 0.00 0.00
M-1 7,911.19 12,476.26 0.00 0.00 1,402,821.16
M-2 3,164.59 4,990.68 0.00 0.00 561,148.15
M-3 3,164.59 4,990.68 0.00 0.00 561,148.15
B-1 3,164.59 4,990.68 0.00 0.00 561,148.15
B-2 1,582.02 2,494.91 0.00 0.00 280,524.86
B-3 1,587.40 2,503.33 0.00 0.00 281,479.16
SPRED 48,027.63 48,027.63 0.00 0.00 0.00
- -------------------------------------------------------------------------------
663,369.30 1,094,173.20 0.00 0.00 109,263,252.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 961.182991 3.798625 5.402997 9.201622 0.000000 957.384366
A-2 951.798440 4.463375 5.350244 9.813619 0.000000 947.335065
A-3 1000.000000 0.000000 5.621196 5.621196 0.000000 1000.000000
A-4 987.501014 3.203112 5.550936 8.754048 0.000000 984.297902
A-5 985.975225 3.383465 0.000000 3.383465 0.000000 982.591760
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.500863 3.203108 5.550933 8.754041 0.000000 984.297755
M-2 987.500859 3.203105 5.550938 8.754043 0.000000 984.297755
M-3 987.500859 3.203105 5.550938 8.754043 0.000000 984.297755
B-1 987.500859 3.203105 5.550938 8.754043 0.000000 984.297755
B-2 987.500877 3.203123 5.550947 8.754070 0.000000 984.297754
B-3 987.500837 3.202893 5.550941 8.753834 0.000000 984.297664
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:49 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 23,399.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,983.69
SUBSERVICER ADVANCES THIS MONTH 9,654.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,020,709.90
(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 109,263,252.84
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 74,963.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.65643140 % 2.31422100 % 1.02934730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.65413310 % 2.31103998 % 1.03005480 %
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 7.57863083
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.12
POOL TRADING FACTOR: 95.83090903
................................................................................
Run: 08/29/96 09:27:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 126,846,538.00 127,203,742.84 0.000000 % 132,028.36
A-2 760947WF4 20,813,863.00 20,568,304.96 7.250000 % 99,675.59
A-3 760947WG2 6,939,616.00 6,887,442.79 7.250000 % 25,012.46
A-4 760947WH0 3,076,344.00 3,025,473.26 6.100000 % 21,935.88
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 19,123,837.22 7.250000 % 343,418.59
A-7 760947WL1 30,014,887.00 29,951,267.21 7.250000 % 21,587.57
A-8 760947WM9 49,964,458.00 49,462,110.38 7.250000 % 240,831.51
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,955,916.50 7.250000 % 17,989.64
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 93,832,034.41 7.250000 % 490,592.26
A-13 760947WS6 11,709,319.00 11,922,750.35 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 65,986,703.21 6.730000 % 478,429.68
A-15 760947WU1 1,955,837.23 1,949,297.44 0.000000 % 2,299.89
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 13,155,256.79 7.250000 % 9,481.74
M-2 760947WY3 7,909,900.00 7,893,134.12 7.250000 % 5,689.03
M-3 760947WZ0 5,859,200.00 5,846,780.79 7.250000 % 4,214.10
B-1 3,222,600.00 3,215,769.35 7.250000 % 2,317.79
B-2 1,171,800.00 1,169,316.24 7.250000 % 842.79
B-3 2,343,649.31 2,338,681.58 7.250000 % 1,685.59
SPRE 0.00 0.00 0.374541 % 0.00
- -------------------------------------------------------------------------------
585,919,116.54 579,832,765.44 1,898,032.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 564,311.80 696,340.16 294,310.68 0.00 127,366,025.16
A-2 124,214.24 223,889.83 0.00 0.00 20,468,629.37
A-3 41,594.03 66,606.49 0.00 0.00 6,862,430.33
A-4 15,372.98 37,308.86 0.00 0.00 3,003,537.38
A-5 390,897.14 390,897.14 0.00 0.00 74,488,122.00
A-6 115,490.95 458,909.54 0.00 0.00 18,780,418.63
A-7 180,878.99 202,466.56 0.00 0.00 29,929,679.64
A-8 298,707.12 539,538.63 0.00 0.00 49,221,278.87
A-9 101,779.24 101,779.24 0.00 0.00 16,853,351.00
A-10 108,437.75 126,427.39 0.00 0.00 17,937,926.86
A-11 42,294.74 42,294.74 0.00 0.00 7,003,473.00
A-12 566,661.97 1,057,254.23 0.00 0.00 93,341,442.15
A-13 0.00 0.00 72,002.80 0.00 11,994,753.15
A-14 369,918.82 848,348.50 0.00 0.00 65,508,273.53
A-15 0.00 2,299.89 0.00 0.00 1,946,997.55
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 79,446.04 88,927.78 0.00 0.00 13,145,775.05
M-2 47,667.51 53,356.54 0.00 0.00 7,887,445.09
M-3 35,309.35 39,523.45 0.00 0.00 5,842,566.69
B-1 19,420.39 21,738.18 0.00 0.00 3,213,451.56
B-2 7,061.63 7,904.42 0.00 0.00 1,168,473.45
B-3 14,123.55 15,809.14 0.00 0.00 2,336,995.99
SPRED 180,899.54 180,899.54 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,304,487.78 5,202,520.25 366,313.48 0.00 578,301,046.45
===============================================================================
Run: 08/29/96 09:27:53
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 1002.816039 1.040851 4.448776 5.489627 2.320211 1004.095399
A-2 988.202188 4.788904 5.967861 10.756765 0.000000 983.413284
A-3 992.481830 3.604300 5.993708 9.598008 0.000000 988.877530
A-4 983.463897 7.130503 4.997159 12.127662 0.000000 976.333394
A-5 1000.000000 0.000000 5.247778 5.247778 0.000000 1000.000000
A-6 856.035686 15.372363 5.169693 20.542056 0.000000 840.663323
A-7 997.880392 0.719229 6.026309 6.745538 0.000000 997.161163
A-8 989.945901 4.820056 5.978392 10.798448 0.000000 985.125844
A-9 1000.000000 0.000000 6.039110 6.039110 0.000000 1000.000000
A-10 997.056100 0.998929 6.021331 7.020260 0.000000 996.057171
A-11 1000.000000 0.000000 6.039109 6.039109 0.000000 1000.000000
A-12 986.484327 5.157744 5.957487 11.115231 0.000000 981.326583
A-13 1018.227478 0.000000 0.000000 0.000000 6.149188 1024.376665
A-14 983.463898 7.130502 5.513259 12.643761 0.000000 976.333397
A-15 996.656271 1.175911 0.000000 1.175911 0.000000 995.480360
R-I 0.000000 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-1 997.880392 0.719229 6.026309 6.745538 0.000000 997.161164
M-2 997.880393 0.719229 6.026310 6.745539 0.000000 997.161164
M-3 997.880392 0.719228 6.026309 6.745537 0.000000 997.161164
B-1 997.880392 0.719230 6.026311 6.745541 0.000000 997.161162
B-2 997.880389 0.719227 6.026310 6.745537 0.000000 997.161162
B-3 997.880344 0.719229 6.026307 6.745536 0.000000 997.161128
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S9 (POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4203
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 120,878.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,237.80
SUBSERVICER ADVANCES THIS MONTH 71,345.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 33 8,631,813.25
(B) TWO MONTHLY PAYMENTS: 3 711,172.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 714,363.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 578,301,046.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,998
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,113,610.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.18240170 % 4.65408200 % 1.16351610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.17116820 % 4.64736957 % 1.16576280 %
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 7.89358720
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.79
POOL TRADING FACTOR: 98.69980858
................................................................................
Run: 08/29/96 09:27:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4204
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947VZ1 110,123,000.00 107,961,861.86 7.000000 % 570,339.74
A-2 760947WA5 1,458,253.68 1,443,042.35 0.000000 % 5,563.80
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,428,358.05 7.000000 % 4,670.90
M-2 760947WD9 865,000.00 856,816.73 7.000000 % 2,801.89
M-3 760947WE7 288,000.00 285,275.39 7.000000 % 932.89
B-1 576,700.00 571,244.17 7.000000 % 1,868.04
B-2 288,500.00 285,770.66 7.000000 % 934.50
B-3 288,451.95 285,723.22 7.000000 % 934.36
SPRE 0.00 0.00 0.242423 % 0.00
- -------------------------------------------------------------------------------
115,330,005.63 113,118,092.43 588,046.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 628,569.95 1,198,909.69 0.00 0.00 107,391,522.12
A-2 0.00 5,563.80 0.00 0.00 1,437,478.55
R 0.00 0.00 0.00 0.00 0.00
M-1 8,316.11 12,987.01 0.00 0.00 1,423,687.15
M-2 4,988.52 7,790.41 0.00 0.00 854,014.84
M-3 1,660.92 2,593.81 0.00 0.00 284,342.50
B-1 3,325.87 5,193.91 0.00 0.00 569,376.13
B-2 1,663.80 2,598.30 0.00 0.00 284,836.16
B-3 1,663.52 2,597.88 0.00 0.00 284,788.86
SPRED 22,808.21 22,808.21 0.00 0.00 0.00
- -------------------------------------------------------------------------------
672,996.90 1,261,043.02 0.00 0.00 112,530,046.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 980.375234 5.179116 5.707890 10.887006 0.000000 975.196118
A-2 989.568804 3.815386 0.000000 3.815386 0.000000 985.753418
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.539563 3.239182 5.767067 9.006249 0.000000 987.300381
M-2 990.539572 3.239179 5.767075 9.006254 0.000000 987.300393
M-3 990.539549 3.239201 5.767083 9.006284 0.000000 987.300347
B-1 990.539570 3.239188 5.767071 9.006259 0.000000 987.300382
B-2 990.539549 3.239168 5.767071 9.006239 0.000000 987.300381
B-3 990.540088 3.239188 5.767061 9.006249 0.000000 987.300866
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:55 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 23,491.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,041.65
SUBSERVICER ADVANCES THIS MONTH 11,847.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 746,945.90
(B) TWO MONTHLY PAYMENTS: 1 545,039.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,530,046.31
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 217,942.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.67500640 % 2.30172300 % 1.02327070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.66850290 % 2.27676481 % 1.02527210 %
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 7.45332007
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.04
POOL TRADING FACTOR: 97.57221956
................................................................................
Run: 08/29/96 09:27:56 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 81,581,913.33 5.900000 % 3,898,036.96
R 0.00 231,205.91 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 81,813,119.24 3,898,036.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 422,204.61 4,320,241.57 0.00 0.00 77,683,876.37
R 0.00 0.00 62,697.38 0.00 293,903.29
- -------------------------------------------------------------------------------
422,204.61 4,320,241.57 62,697.38 0.00 77,977,779.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 894.701659 42.749428 4.630281 47.379709 0.000000 851.952231
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:56 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 18,118.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,423.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,854,139.25
(B) TWO MONTHLY PAYMENTS: 1 379,475.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,977,779.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 286
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,772,664.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.71739750 % 0.28260250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.62309350 % 0.37690650 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87888682
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.95
POOL TRADING FACTOR: 85.51754427
................................................................................
Run: 08/29/96 09:27:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 186,575,068.00 185,244,346.67 7.500000 % 804,920.47
A-2 760947XD8 75,497,074.00 74,720,651.97 7.500000 % 469,638.51
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 6,318,578.36 0.000000 % 8,869.42
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,367,792.90 7.500000 % 6,643.88
M-2 760947XN6 6,700,600.00 6,691,237.84 7.500000 % 4,745.60
M-3 760947XP1 5,896,500.00 5,888,261.35 7.500000 % 4,176.11
B-1 2,948,300.00 2,944,180.60 7.500000 % 2,088.09
B-2 1,072,100.00 1,070,602.05 7.500000 % 759.30
B-3 2,144,237.43 2,141,241.44 7.500000 % 1,518.60
SPRE 0.00 0.00 0.220221 % 0.00
- -------------------------------------------------------------------------------
536,050,225.54 533,889,819.18 1,303,359.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,157,496.77 1,962,417.24 0.00 0.00 184,439,426.20
A-2 466,890.97 936,529.48 0.00 0.00 74,251,013.46
A-3 208,461.54 208,461.54 0.00 0.00 33,361,926.00
A-4 433,245.05 433,245.05 0.00 0.00 69,336,000.00
A-5 526,778.64 526,778.64 0.00 0.00 84,305,000.00
A-6 236,843.29 236,843.29 0.00 0.00 37,904,105.00
A-7 91,202.25 91,202.25 0.00 0.00 14,595,895.00
A-8 0.00 8,869.42 0.00 0.00 6,309,708.94
R 0.00 0.00 0.00 0.00 0.00
M-1 58,534.53 65,178.41 0.00 0.00 9,361,149.02
M-2 41,810.11 46,555.71 0.00 0.00 6,686,492.24
M-3 36,792.72 40,968.83 0.00 0.00 5,884,085.24
B-1 18,396.67 20,484.76 0.00 0.00 2,942,092.51
B-2 6,689.64 7,448.94 0.00 0.00 1,069,842.75
B-3 13,379.52 14,898.12 0.00 0.00 2,139,722.84
SPRED 97,954.59 97,954.59 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,394,476.29 4,697,836.27 0.00 0.00 532,586,459.20
===============================================================================
Run: 08/29/96 09:27:57
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-1 992.867636 4.314191 6.203920 10.518111 0.000000 988.553445
A-2 989.715866 6.220619 6.184226 12.404845 0.000000 983.495247
A-3 1000.000000 0.000000 6.248486 6.248486 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248486 6.248486 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248486 6.248486 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248487 6.248487 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248486 6.248486 0.000000 1000.000000
A-8 997.814145 1.400637 0.000000 1.400637 0.000000 996.413509
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.602789 0.708235 6.239756 6.947991 0.000000 997.894554
M-2 998.602788 0.708235 6.239756 6.947991 0.000000 997.894553
M-3 998.602790 0.708235 6.239756 6.947991 0.000000 997.894554
B-1 998.602788 0.708235 6.239755 6.947990 0.000000 997.894553
B-2 998.602789 0.708236 6.239754 6.947990 0.000000 997.894553
B-3 998.602771 0.708224 6.239757 6.947981 0.000000 997.894548
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:27:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4206
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 111,858.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,545.79
SUBSERVICER ADVANCES THIS MONTH 87,936.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 45 11,285,296.63
(B) TWO MONTHLY PAYMENTS: 4 1,085,113.94
(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 532,586,459.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,844
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 924,225.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.67307650 % 4.16006200 % 1.16686120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.66376110 % 4.11796547 % 1.16890170 %
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 7.92479398
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.32
POOL TRADING FACTOR: 99.35383549
................................................................................
Run: 08/29/96 09:27:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S13 (POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4207
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XQ9 79,750,000.00 76,986,228.13 7.000000 % 516,089.09
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 19,865,131.06 7.000000 % 68,576.36
A-6 760947XV8 2,531,159.46 2,509,720.84 0.000000 % 11,047.52
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,352,129.40 7.000000 % 8,119.78
M-2 760947XY2 789,000.00 783,678.93 7.000000 % 2,705.34
M-3 760947XZ9 394,500.00 391,839.47 7.000000 % 1,352.67
B-1 789,000.00 783,678.93 7.000000 % 2,705.34
B-2 394,500.00 391,839.47 7.000000 % 1,352.67
B-3 394,216.33 391,557.73 7.000000 % 1,351.60
SPRE 0.00 0.00 0.366449 % 0.00
- -------------------------------------------------------------------------------
157,805,575.79 154,850,803.96 613,300.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 448,863.66 964,952.75 0.00 0.00 76,470,139.04
A-2 80,460.09 80,460.09 0.00 0.00 13,800,000.00
A-3 106,988.60 106,988.60 0.00 0.00 18,350,000.00
A-4 106,376.40 106,376.40 0.00 0.00 18,245,000.00
A-5 115,822.47 184,398.83 0.00 0.00 19,796,554.70
A-6 0.00 11,047.52 0.00 0.00 2,498,673.32
R 0.00 0.00 0.00 0.00 0.00
M-1 13,713.95 21,833.73 0.00 0.00 2,344,009.62
M-2 4,569.19 7,274.53 0.00 0.00 780,973.59
M-3 2,284.60 3,637.27 0.00 0.00 390,486.80
B-1 4,569.19 7,274.53 0.00 0.00 780,973.59
B-2 2,284.60 3,637.27 0.00 0.00 390,486.80
B-3 2,282.96 3,634.56 0.00 0.00 390,206.05
SPRED 47,264.03 47,264.03 0.00 0.00 0.00
- -------------------------------------------------------------------------------
935,479.74 1,548,780.11 0.00 0.00 154,237,503.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 965.344553 6.471337 5.628384 12.099721 0.000000 958.873217
A-2 1000.000000 0.000000 5.830441 5.830441 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830441 5.830441 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830441 5.830441 0.000000 1000.000000
A-5 993.256553 3.428818 5.791124 9.219942 0.000000 989.827735
A-6 991.530119 4.364608 0.000000 4.364608 0.000000 987.165510
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.255944 3.428816 5.791119 9.219935 0.000000 989.827127
M-2 993.255932 3.428821 5.791115 9.219936 0.000000 989.827110
M-3 993.255944 3.428821 5.791128 9.219949 0.000000 989.827123
B-1 993.255932 3.428821 5.791115 9.219936 0.000000 989.827110
B-2 993.255944 3.428821 5.791128 9.219949 0.000000 989.827123
B-3 993.255987 3.428574 5.791135 9.219709 0.000000 989.827220
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:00 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 32,323.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,588.27
SUBSERVICER ADVANCES THIS MONTH 20,862.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,209,049.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,237,503.51
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 77,466.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.65571240 % 2.31562500 % 1.02866290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.65402950 % 2.27925759 % 1.02918050 %
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 7.56673127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.60
POOL TRADING FACTOR: 97.73894410
................................................................................
Run: 08/29/96 09:28:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 31,349,411.05 7.500000 % 255,342.19
A-2 760947YB1 105,040,087.00 104,126,819.93 7.500000 % 703,562.07
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,525,892.08 7.500000 % 27,271.01
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 10,407,252.91 8.000000 % 70,319.52
A-12 760947YM7 59,143,468.00 58,629,247.35 7.000000 % 396,144.96
A-13 760947YN5 16,215,000.00 16,074,019.30 6.100000 % 108,608.62
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 9,625,556.95 0.000000 % 33,564.13
A-19 760947H53 0.00 0.00 0.211110 % 0.00
R-I 760947YU9 100.00 0.00 7.500000 % 0.00
R-II 760947YV7 100.00 0.00 7.500000 % 0.00
M-1 760947YW5 11,024,900.00 11,007,220.65 7.500000 % 8,953.62
M-2 760947YX3 3,675,000.00 3,669,106.83 7.500000 % 2,984.57
M-3 760947YY1 1,837,500.00 1,834,553.42 7.500000 % 1,492.28
B-1 2,756,200.00 2,751,780.20 7.500000 % 2,238.38
B-2 1,286,200.00 1,284,137.47 7.500000 % 1,044.56
B-3 1,470,031.75 1,467,674.41 7.500000 % 1,193.84
- -------------------------------------------------------------------------------
367,497,079.85 365,392,184.55 1,612,719.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 195,813.47 451,155.66 0.00 0.00 31,094,068.86
A-2 650,392.88 1,353,954.95 0.00 0.00 103,423,257.86
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 209,408.12 236,679.13 0.00 0.00 33,498,621.07
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-7 169,789.00 169,789.00 0.00 0.00 27,457,512.00
A-8 81,212.59 81,212.59 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 69,339.07 139,658.59 0.00 0.00 10,336,933.39
A-12 341,793.87 737,938.83 0.00 0.00 58,233,102.39
A-13 81,659.41 190,268.03 0.00 0.00 15,965,410.68
A-14 38,821.69 38,821.69 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 15,178.17 15,178.17 0.00 0.00 2,430,000.00
A-18 0.00 33,564.13 0.00 0.00 9,591,992.82
A-19 64,242.11 64,242.11 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
M-1 68,752.87 77,706.49 0.00 0.00 10,998,267.03
M-2 22,917.83 25,902.40 0.00 0.00 3,666,122.26
M-3 11,458.92 12,951.20 0.00 0.00 1,833,061.14
B-1 17,188.07 19,426.45 0.00 0.00 2,749,541.82
B-2 8,020.93 9,065.49 0.00 0.00 1,283,092.91
B-3 9,167.34 10,361.18 0.00 0.00 1,466,480.57
- -------------------------------------------------------------------------------
2,284,353.84 3,897,073.59 0.00 0.00 363,779,464.80
===============================================================================
Run: 08/29/96 09:28:01
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-1 989.537849 8.059825 6.180813 14.240638 0.000000 981.478024
A-2 991.305538 6.698034 6.191854 12.889888 0.000000 984.607504
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 998.396416 0.812127 6.236145 7.048272 0.000000 997.584290
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 6.183699 6.183699 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246161 6.246161 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-11 991.305538 6.698034 6.604644 13.302678 0.000000 984.607504
A-12 991.305538 6.698034 5.779064 12.477098 0.000000 984.607504
A-13 991.305538 6.698034 5.036041 11.734075 0.000000 984.607504
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 6.246160 6.246160 0.000000 1000.000000
A-18 997.482743 3.478203 0.000000 3.478203 0.000000 994.004540
R-I 0.000000 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-1 998.396416 0.812127 6.236145 7.048272 0.000000 997.584289
M-2 998.396416 0.812128 6.236144 7.048272 0.000000 997.584288
M-3 998.396419 0.812125 6.236147 7.048272 0.000000 997.584294
B-1 998.396415 0.812125 6.236148 7.048273 0.000000 997.584290
B-2 998.396416 0.812129 6.236145 7.048274 0.000000 997.584287
B-3 998.396402 0.812125 6.236151 7.048276 0.000000 997.584283
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:02 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 76,015.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,120.30
SUBSERVICER ADVANCES THIS MONTH 19,321.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,427,239.22
(B) TWO MONTHLY PAYMENTS: 1 241,697.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 363,779,464.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,420
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,314,526.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.81210290 % 4.64093000 % 1.54696690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78956980 % 4.53501421 % 1.55260020 %
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 7.83968919
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.35
POOL TRADING FACTOR: 98.98839603
................................................................................
Run: 08/29/96 09:28:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 36,409,753.32 7.750000 % 1,140,584.00
A-2 760947ZU8 108,005,000.00 107,145,382.69 7.500000 % 876,788.43
A-3 760947ZV6 22,739,000.00 22,567,076.54 6.100000 % 175,357.69
A-4 760947ZW4 0.00 0.00 2.900000 % 0.00
A-5 760947ZX2 25,743,000.00 25,743,000.00 8.500000 % 0.00
A-6 760947ZY0 77,229,000.00 77,229,000.00 7.500000 % 0.00
A-7 760947ZZ7 2,005,000.00 1,991,907.36 7.750000 % 13,354.17
A-8 760947A27 4,558,000.00 4,532,141.04 7.750000 % 26,375.50
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 10,247,851.02 7.750000 % 53,486.63
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,283,148.98 7.750000 % 0.00
A-20 760947B67 41,182,000.00 41,155,229.45 7.750000 % 26,965.40
A-21 760947B75 10,625,000.00 10,618,093.17 7.750000 % 6,957.10
A-22 760947B83 5,391,778.36 5,351,122.75 0.000000 % 17,516.58
R-I 760947B91 100.00 0.00 7.750000 % 0.00
R-II 760947C25 100.00 0.00 7.750000 % 0.00
M-1 760947C33 10,108,600.00 10,102,028.86 7.750000 % 6,618.97
M-2 760947C41 6,317,900.00 6,313,793.02 7.750000 % 4,136.87
M-3 760947C58 5,559,700.00 5,556,085.89 7.750000 % 3,640.41
B-1 2,527,200.00 2,525,557.18 7.750000 % 1,654.78
B-2 1,263,600.00 1,262,778.59 7.750000 % 827.39
B-3 2,022,128.94 2,020,814.46 7.750000 % 1,324.06
SPRE 0.00 0.00 0.340658 % 0.00
- -------------------------------------------------------------------------------
505,431,107.30 503,149,764.32 2,355,587.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 235,108.03 1,375,692.03 0.00 0.00 35,269,169.32
A-2 669,549.61 1,546,338.04 0.00 0.00 106,268,594.26
A-3 114,697.29 290,054.98 0.00 0.00 22,391,718.85
A-4 54,528.22 54,528.22 0.00 0.00 0.00
A-5 182,316.56 182,316.56 0.00 0.00 25,743,000.00
A-6 482,602.66 482,602.66 0.00 0.00 77,229,000.00
A-7 12,862.31 26,216.48 0.00 0.00 1,978,553.19
A-8 29,265.31 55,640.81 0.00 0.00 4,505,765.54
A-9 34,661.03 34,661.03 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 33,052.12 33,052.12 0.00 0.00 5,667,000.00
A-13 96,103.10 96,103.10 0.00 0.00 15,379,000.00
A-14 64,102.89 64,102.89 0.00 0.00 9,617,000.00
A-15 95,817.73 95,817.73 0.00 0.00 14,375,000.00
A-16 293,483.46 293,483.46 0.00 0.00 45,450,000.00
A-17 66,173.26 119,659.89 0.00 0.00 10,194,364.39
A-18 77,932.94 77,932.94 0.00 0.00 12,069,000.00
A-19 0.00 0.00 53,486.63 0.00 8,336,635.61
A-20 265,750.91 292,716.31 0.00 0.00 41,128,264.05
A-21 68,564.02 75,521.12 0.00 0.00 10,611,136.07
A-22 0.00 17,516.58 0.00 0.00 5,333,606.17
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 65,231.65 71,850.62 0.00 0.00 10,095,409.89
M-2 40,769.94 44,906.81 0.00 0.00 6,309,656.15
M-3 35,877.21 39,517.62 0.00 0.00 5,552,445.48
B-1 16,308.23 17,963.01 0.00 0.00 2,523,902.40
B-2 8,154.12 8,981.51 0.00 0.00 1,261,951.20
B-3 13,048.96 14,373.02 0.00 0.00 2,019,490.40
SPRED 142,811.52 142,811.52 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,303,768.08 5,659,356.06 53,486.63 0.00 500,847,662.97
===============================================================================
Run: 08/29/96 09:28:05
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-1 970.202337 30.392880 6.264870 36.657750 0.000000 939.809458
A-2 992.040949 8.118036 6.199246 14.317282 0.000000 983.922913
A-3 992.439269 7.711759 5.044078 12.755837 0.000000 984.727510
A-5 1000.000000 0.000000 7.082180 7.082180 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248982 6.248982 0.000000 1000.000000
A-7 993.470005 6.660434 6.415117 13.075551 0.000000 986.809571
A-8 994.326687 5.786639 6.420647 12.207286 0.000000 988.540048
A-9 1000.000000 0.000000 6.665583 6.665583 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 5.832384 5.832384 0.000000 1000.000000
A-13 1000.000000 0.000000 6.248982 6.248982 0.000000 1000.000000
A-14 1000.000000 0.000000 6.665581 6.665581 0.000000 1000.000000
A-15 1000.000000 0.000000 6.665581 6.665581 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457282 6.457282 0.000000 1000.000000
A-17 994.840406 5.192373 6.423965 11.616338 0.000000 989.648033
A-18 1000.000000 0.000000 6.457282 6.457282 0.000000 1000.000000
A-19 1006.457956 0.000000 0.000000 0.000000 6.498983 1012.956939
A-20 999.349945 0.654786 6.453084 7.107870 0.000000 998.695159
A-21 999.349945 0.654786 6.453084 7.107870 0.000000 998.695160
A-22 992.459703 3.248757 0.000000 3.248757 0.000000 989.210946
R-I 0.000000 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-1 999.349946 0.654786 6.453085 7.107871 0.000000 998.695160
M-2 999.349945 0.654786 6.453084 7.107870 0.000000 998.695160
M-3 999.349945 0.654785 6.453084 7.107869 0.000000 998.695160
B-1 999.349945 0.654788 6.453082 7.107870 0.000000 998.695157
B-2 999.349945 0.654788 6.453086 7.107874 0.000000 998.695157
B-3 999.349952 0.654785 6.453080 7.107865 0.000000 998.695167
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S15 (POOL # 4213)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4213
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 104,820.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,598.46
SUBSERVICER ADVANCES THIS MONTH 79,598.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 35 10,679,173.17
(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 500,847,662.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,821
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,971,695.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.41921780 % 4.41381400 % 1.16696790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.39716090 % 4.38406988 % 1.17158010 %
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 8.29544462
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.30
POOL TRADING FACTOR: 99.09316141
................................................................................
Run: 08/29/96 09:28:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947D99 19,601,888.00 19,601,888.00 7.750000 % 66,892.00
A-2 760947E23 57,937,351.00 57,937,351.00 7.750000 % 281,666.42
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 49,946,015.00 7.750000 % 162,368.06
A-5 760947E56 17,641,789.00 17,641,789.00 7.750000 % 10,825.06
A-6 760947E64 16,661,690.00 16,661,690.00 7.750000 % 10,223.67
A-7 760947E72 20,493,335.00 20,493,335.00 8.000000 % 76,409.50
A-8 760947E80 19,268,210.00 19,268,210.00 7.500000 % 0.00
A-9 760947E98 5,000,000.00 5,000,000.00 7.750000 % 0.00
A-10 760947F22 7,000,000.00 7,000,000.00 8.000000 % 0.00
A-11 760947F30 4,900,496.00 4,900,496.00 7.750000 % 25,479.66
A-12 760947F48 5,000,000.00 5,000,000.00 7.600000 % 0.00
A-13 760947F55 291,667.00 291,667.00 0.000000 % 0.00
A-14 760947F63 1,883,298.00 1,883,298.00 7.750000 % 0.00
A-15 760947F71 1,300,000.00 1,300,000.00 7.750000 % 0.00
A-16 760947F89 18,886,422.00 18,886,422.00 7.750000 % 0.00
A-17 760947G54 1,225,125.00 1,225,125.00 7.500000 % 76,409.50
A-18 760947G62 7,082,000.00 7,082,000.00 7.575000 % 0.00
A-19 760947G70 8,382,000.00 8,382,000.00 7.750000 % 0.00
A-20 760947G88 5,534,742.00 5,534,742.00 7.750000 % 108,911.95
A-21 760947G96 19,601,988.00 19,601,988.00 7.750000 % 0.00
A-22 760947H20 14,717,439.00 14,717,439.00 7.750000 % 0.00
A-23 760947H38 8,365,657.00 8,365,657.00 7.750000 % 0.00
A-24 760947H46 1,118,434.45 1,118,434.45 0.000000 % 1,004.51
R 760947F97 100.00 100.00 7.750000 % 100.00
M-1 760947G21 7,283,700.00 7,283,700.00 7.750000 % 4,469.30
M-2 760947G39 4,552,300.00 4,552,300.00 7.750000 % 2,793.31
M-3 760947G47 4,006,000.00 4,006,000.00 7.750000 % 2,458.09
B-1 1,820,900.00 1,820,900.00 7.750000 % 1,117.31
B-2 910,500.00 910,500.00 7.750000 % 558.69
B-3 1,456,687.10 1,456,687.10 7.750000 % 893.83
SPRE 0.00 0.00 0.585661 % 0.00
- -------------------------------------------------------------------------------
364,183,311.55 364,183,311.55 832,580.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,585.04 193,477.04 0.00 0.00 19,534,996.00
A-2 374,147.72 655,814.14 0.00 0.00 57,655,684.58
A-3 208,674.56 208,674.56 0.00 0.00 32,313,578.00
A-4 322,541.27 484,909.33 0.00 0.00 49,783,646.94
A-5 113,927.11 124,752.17 0.00 0.00 17,630,963.94
A-6 107,597.83 117,821.50 0.00 0.00 16,651,466.33
A-7 136,610.91 213,020.41 0.00 0.00 20,416,925.50
A-8 120,416.33 120,416.33 0.00 0.00 19,268,210.00
A-9 32,291.67 32,291.67 0.00 0.00 5,000,000.00
A-10 46,666.67 46,666.67 0.00 0.00 7,000,000.00
A-11 31,646.42 57,126.08 0.00 0.00 4,875,016.34
A-12 31,666.67 31,666.67 0.00 0.00 5,000,000.00
A-13 0.00 0.00 0.00 0.00 291,667.00
A-14 12,161.96 12,161.96 0.00 0.00 1,883,298.00
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,964.70 121,964.70 0.00 0.00 18,886,422.00
A-17 7,656.40 84,065.90 0.00 0.00 1,148,715.50
A-18 44,705.13 44,705.13 0.00 0.00 7,082,000.00
A-19 54,133.75 54,133.75 0.00 0.00 8,382,000.00
A-20 35,742.25 144,654.20 0.00 0.00 5,425,830.05
A-21 126,585.68 126,585.68 0.00 0.00 19,601,988.00
A-22 95,042.25 95,042.25 0.00 0.00 14,717,439.00
A-23 54,023.72 54,023.72 0.00 0.00 8,365,657.00
A-24 0.00 1,004.51 0.00 0.00 1,117,429.94
R 0.65 100.65 0.00 0.00 0.00
M-1 47,036.66 51,505.96 0.00 0.00 7,279,230.70
M-2 29,397.83 32,191.14 0.00 0.00 4,549,506.69
M-3 25,869.94 28,328.03 0.00 0.00 4,003,541.91
B-1 11,759.01 12,876.32 0.00 0.00 1,819,782.69
B-2 5,879.82 6,438.51 0.00 0.00 909,941.31
B-3 9,406.99 10,300.82 0.00 0.00 1,455,793.80
SPRED 177,725.26 177,725.26 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,520,260.03 3,352,840.89 0.00 0.00 363,350,731.22
===============================================================================
Run: 08/29/96 09:28:08
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
_______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 3.412528 6.457798 9.870326 0.000000 996.587472
A-2 1000.000000 4.861569 6.457798 11.319367 0.000000 995.138431
A-3 1000.000000 0.000000 6.457798 6.457798 0.000000 1000.000000
A-4 1000.000000 3.250871 6.457798 9.708669 0.000000 996.749129
A-5 1000.000000 0.613603 6.457798 7.071401 0.000000 999.386397
A-6 1000.000000 0.613603 6.457798 7.071401 0.000000 999.386397
A-7 1000.000000 3.728505 6.666114 10.394619 0.000000 996.271495
A-8 1000.000000 0.000000 6.249482 6.249482 0.000000 1000.000000
A-9 1000.000000 0.000000 6.458334 6.458334 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 5.199404 6.457799 11.657203 0.000000 994.800596
A-12 1000.000000 0.000000 6.333334 6.333334 0.000000 1000.000000
A-13 1000.000000 0.000000 0.000000 0.000000 0.000000 1000.000000
A-14 1000.000000 0.000000 6.457799 6.457799 0.000000 1000.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457798 6.457798 0.000000 1000.000000
A-17 1000.000000 62.368738 6.249485 68.618223 0.000000 937.631262
A-18 1000.000000 0.000000 6.312501 6.312501 0.000000 1000.000000
A-19 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-20 1000.000000 19.677873 6.457799 26.135672 0.000000 980.322127
A-21 1000.000000 0.000000 6.457798 6.457798 0.000000 1000.000000
A-22 1000.000000 0.000000 6.457798 6.457798 0.000000 1000.000000
A-23 1000.000000 0.000000 6.457798 6.457798 0.000000 1000.000000
A-24 1000.000000 0.898139 0.000000 0.898139 0.000000 999.101861
R 1000.000000 1000.00000 6.500000 1006.500000 0.000000 0.000000
M-1 1000.000000 0.613603 6.457798 7.071401 0.000000 999.386397
M-2 1000.000000 0.613604 6.457797 7.071401 0.000000 999.386396
M-3 1000.000000 0.613602 6.457798 7.071400 0.000000 999.386398
B-1 1000.000000 0.613603 6.457801 7.071404 0.000000 999.386397
B-2 1000.000000 0.613608 6.457792 7.071400 0.000000 999.386392
B-3 1000.000000 0.613605 6.457797 7.071402 0.000000 999.386762
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4214
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,099.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,886.58
SUBSERVICER ADVANCES THIS MONTH 18,234.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,246,984.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 363,350,731.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 608,932.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.48305570 % 4.36340700 % 1.15353680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.47378330 % 4.35729942 % 1.15547570 %
BANKRUPTCY AMOUNT AVAILABLE 140,078.00
FRAUD AMOUNT AVAILABLE 7,283,666.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,643,213.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.59840808
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.76
POOL TRADING FACTOR: 99.77138427
................................................................................
Run: 08/29/96 09:28:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 25,652,000.00 7.250000 % 274,942.28
A-2 760947C74 26,006,000.00 26,006,000.00 7.250000 % 272,904.42
A-3 760947C82 22,997,000.00 22,997,000.00 7.250000 % 0.00
A-4 760947C90 7,216,000.00 7,216,000.00 7.250000 % 0.00
A-5 760947D24 16,378,000.00 16,378,000.00 7.250000 % 0.00
A-6 760947D32 17,250,000.00 17,250,000.00 7.250000 % 52,606.88
A-7 760947D4O 1,820,614.04 1,820,614.04 0.000000 % 7,367.86
R 760947D57 100.00 100.00 7.250000 % 100.00
M-1 760947D65 1,515,800.00 1,515,800.00 7.250000 % 4,623.45
M-2 760947D73 606,400.00 606,400.00 7.250000 % 1,849.62
M-3 760947D81 606,400.00 606,400.00 7.250000 % 1,849.62
B-1 606,400.00 606,400.00 7.250000 % 1,849.62
B-2 303,200.00 303,200.00 7.250000 % 924.81
B-3 303,243.02 303,243.02 7.250000 % 924.95
SPRE 0.00 0.00 0.413315 % 0.00
- -------------------------------------------------------------------------------
121,261,157.06 121,261,157.06 619,943.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 154,927.11 429,869.39 0.00 0.00 25,377,057.72
A-2 157,065.13 429,969.55 0.00 0.00 25,733,095.58
A-3 138,892.05 138,892.05 0.00 0.00 22,997,000.00
A-4 43,581.56 43,581.56 0.00 0.00 7,216,000.00
A-5 98,916.12 98,916.12 0.00 0.00 16,378,000.00
A-6 104,182.63 156,789.51 0.00 0.00 17,197,393.12
A-7 0.00 7,367.86 0.00 0.00 1,813,246.18
R 0.60 100.60 0.00 0.00 0.00
M-1 9,154.79 13,778.24 0.00 0.00 1,511,176.55
M-2 3,662.40 5,512.02 0.00 0.00 604,550.38
M-3 3,662.40 5,512.02 0.00 0.00 604,550.38
B-1 3,662.40 5,512.02 0.00 0.00 604,550.38
B-2 1,831.20 2,756.01 0.00 0.00 302,275.19
B-3 1,831.45 2,756.40 0.00 0.00 302,318.07
SPRED 41,751.35 41,751.35 0.00 0.00 0.00
- -------------------------------------------------------------------------------
763,121.19 1,383,064.70 0.00 0.00 120,641,213.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 10.718162 6.039572 16.757734 0.000000 989.281839
A-2 1000.000000 10.493902 6.039573 16.533475 0.000000 989.506098
A-3 1000.000000 0.000000 6.039573 6.039573 0.000000 1000.000000
A-4 1000.000000 0.000000 6.039573 6.039573 0.000000 1000.000000
A-5 1000.000000 0.000000 6.039573 6.039573 0.000000 1000.000000
A-6 1000.000000 3.049674 6.039573 9.089247 0.000000 996.950326
A-7 1000.000000 4.000000 0.000000 4.000000 0.000000 996.000000
R 1000.000000 1000.00000 6.000000 1006.000000 0.000000 0.000000
M-1 1000.000000 3.050172 6.039576 9.089748 0.000000 996.949829
M-2 1000.000000 3.050165 6.039578 9.089743 0.000000 996.949835
M-3 1000.000000 3.050165 6.039578 9.089743 0.000000 996.949835
B-1 1000.000000 3.050165 6.039578 9.089743 0.000000 996.949835
B-2 1000.000000 3.050165 6.039578 9.089743 0.000000 996.949835
B-3 1000.000000 3.050161 6.039545 9.089706 0.000000 996.949790
_______________________________________________________________________________
DETERMINATION DATE 20-August-96
DISTRIBUTION DATE 26-August-96
Run: 08/29/96 09:28:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4215
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,184.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,552.74
SUBSERVICER ADVANCES THIS MONTH 10,928.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,161,775.23
(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 120,641,213.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 437
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 249,353.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.70007950 % 2.28448400 % 1.01543660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.69318510 % 2.25484909 % 1.01755810 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,212,612.00
SPECIAL HAZARD AMOUNT AVAILABLE 606,306.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84838904
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 175.18
POOL TRADING FACTOR: 99.48875343
................................................................................
