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)
February 25, 1997
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in its
charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227
Delaware 333-4846 75-2006294
(State or other (Commission File Number) (I.R.S Employee
jurisdiction of Identification No.)
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
<PAGE>
Item 5. Other Events
See the respective monthly reports, each reflecting the required information for
the January 1997 distribution to holders of the following series of Conduit
Mortgage Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1986-1
Series 1986-4
Master Serviced by Residential Funding Corporation
1986-12 RFM1
1986-15 RFM1
1987-1 RFM1
1987-3 RFM1
1987-4 RFM1
1987-S2 RFM1
1987-6 RFM1
1987-S5 RFM1
1987-S7 RFM1
1987-SA1 RFM1
1988-3A RFM1
1988-3B RFM1
1988-3C RFM1
1988-4B RFM1
1989-2 RFM1
1989-3A RFM1
1989-3B RFM1
1989-3C RFM1
1989-SW1A RFM1
1989-SW1B RFM1
1989-S1 RFM1
1989-S2 RFM1
1989-SW2 RFM1
1989-4A RFM1
1989-4B RFM1
1989-S4 RFM1
1989-5A RFM1
1989-5B RFM1
1989-7 RFM1
1990-S1 RFM1
1990-2 RFM1
1990-3A RFM1
1990-3B RFM1
1990-3C RFM1
1990-5 RFM1
1990-6 RFM1
1990-8 RFM1
1990-S14 RFM1
1990-R16 RFM1
1991-4 RFM1
1991-R9 RFM1
1991-S11 RFM1
1991-R13 RFM1
1991-R14 RFM1
1991-20 RFM1
1991-21A RFM1
1991-21B RFM1
1991-21C RFM1
1991-25A RFM1
1991-25B RFM1
1991-S30 RFM1
1992-S1 RFM1
1992-S2 RFM1
1992-S3 RFM1
1992-S4 RFM1
1992-S5 RFM1
1992-S6 RFM1
1992-S7 RFM1
1992-S8 RFM1
1992-S9 RFM1
1992-S10 RFM1
1992-S11 RFM1
1992-S12 RFM1
1992-13 RFM1
1992-S14 RFM1
1992-S15 RFM1
1992-S16 RFM1
1992-17A RFM1
1992-17B RFM1
1992-17C RFM1
1992-S18 RFM1
1992-S19 RFM1
1992-S20 RFM1
1992-S21 RFM1
1992-S23 RFM1
1992-S22 RFM1
1992-S25 RFM1
1992-S26 RFM1
1992-S27 RFM1
1992-S28 RFM1
1992-S29 RFM1
1992-S31 RFM1
1992-S32 RFM1
1992-S33 RFM1
1992-S34 RFM1
1992-S35 RFM1
1992-S36 RFM1
1992-S37 RFM1
1992-S38 RFM1
1992-S39 RFM1
1992-S40 RFM1
1992-S41 RFM1
1992-S42 RFM1
1992-S43 RFM1
1992-S44 RFM1
1993-S1 RFM1
1993-S2 RFM1
1993-S3 RFM1
1993-S4 RFM1
1993-S5 RFM1
1993-S6 RFM1
1993-S7 RFM1
1993-S8 RFM1
1993-S9 RFM1
1993-S10 RFM1
1993-S11 RFM1
1993-S12 RFM1
1993-S13 RFM1
1993-MZ1 RFM1
1987-S1 RFM1
1989-4C RFM1
1989-4D RFM1
1989-4E RFM1
1993-S14 RFM1
1993-S15 RFM1
1993-19 RFM1
1993-S16 RFM1
1993-S17 RFM1
1993-S18 RFM1
1993-MZ2 RFM1
1993-S20 RFM1
1993-S21 RFM1
1993-S22 RFM1
1993-S23 RFM1
1993-S27 RFM1
1993-S24 RFM1
1993-S25 RFM1
1993-S26 RFM1
1993-S28 RFM1
1993-S29 RFM1
1993-S30 RFM1
1993-S33 RFM1
1993-MZ3 RFM1
1993-S31 RFM1
1993-S32 RFM1
1993-S34 RFM1
1993-S38 RFM1
1993-S41 RFM1
1993-S35 RFM1
1993-S36 RFM1
1993-S37 RFM1
1993-S39 RFM1
1993-S42 RFM1
1993-S40 RFM1
1993-S43 RFM1
1993-S44 RFM1
1993-S46 RFM1
1993-S45 RFM1
1993-S47 RFM1
1993-S48 RFM1
1993-S49 RFM1
1994-S1 RFM1
1994-S2 RFM1
1994-S3 RFM1
1994-S5 RFM1
1994-S6 RFM1
1994-RS4 RFM1
1994-S7 RFM1
1994-S8 RFM1
1994-S9 RFM1
1994-S10 RFM1
1994-S11 RFM1
1994-S12 RFM1
1994-S13 RFM1
1994-S14 RFM1
1994-S15 RFM1
1994-S16 RFM1
1994-MZ1 RFM1
1994-S17 RFM1
1994-S18 RFM1
1994-S19 RFM1
1994-S20 RFM1
1995-S1 RFM1
1995-S2 RFM1
1995-S3 RFM1
1995-S4 RFM1
1995-S6 RFM1
1995-S7 RFM1
1995-S8 RFM1
1995-R5 RFM1
1995-S9 RFM1
1995-S10 RFM1
1995-S11 RFM1
1995-S12 RFM1
1995-S13 RFM1
1995-S14 RFM1
1995-S15 RFM1
1995-S16 RFM1
1995-S17 RFM1
1995-S18 RFM1
1995-S19 RFM1
1995-S21 RFM1
1996-S3 RFM1
1996-S1 RFM1
1996-S2 RFM1
1996-S4 RFM1
1996-S5 RFM1
1996-S6 RFM1
1996-S7 RFM1
1996-S8 RFM1
1996-S9 RFM1
1996-S11 RFM1
1996-S12 RFM1
1996-S10 RFM1
1996-S13 RFM1
1996-S14 RFM1
1996-S15 RFM1
1996-S16 RFM1
1996-S17 RFM1
1996-S18 RFM1
1996-S19 RFM1
1996-S20 RFM1
1996-S21 RFM1
1996-S22 RFM1
1996-S23 RFM1
1995-R20 RFM1
1996-S24 RFM1
1996-S25 RFM1
1997-S1 RFM1
1997-S2 RFM1
<PAGE>
Item 7. Financial Statements and Exhibits
(a) See attached monthly reports
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed onits behalf by the
undersigned thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: February 25, 1997
<PAGE>
GMAC MORTGAGE CORPORATION
100WITMER ROAD, P.O.BOX 963
HORHSAM, PA 19044-0963
SERIES 1986-1 HF
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3504 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,337,946.79
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 344,787.59
SCHEDULED INSTALLMENTS OF: 02/01/97
GROSS INTEREST RATE: 12.202471
NET INTEREST RATE: 11.240786
TOTAL NUMBER OF LOANS: 11
REPORT DATE: 02/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,431.17 17,431.17 17,431.17
LESS SERVICE FEE 3,143.05 3,143.05 3,143.05
NET INTEREST 14,288.12 14,288.12 14,288.12
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 1,968.54 1,968.54 1,968.54
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 16,256.66 16,256.66 16,256.66
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,712,469.48 1,712,469.48 1,712,469.48
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 1,712,469.48 1,712,469.48 1,712,469.48
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,968.54 1,968.54 1,968.54
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,968.54 1,968.54 1,968.54
ENDING PRINCIPAL BALANCE 1,710,500.94 1,710,500.94 1,710,500.94
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 1 149,571.53
PRINCIPAL 547.67 547.67 547.67
INTEREST 4,248.28 4,248.28 4,248.28
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 193,864.80
PRINICPAL 9,946.51 9,946.51 9,946.51
INTEREST 114,371.49 114,371.49 114,371.49
TOTAL 2 343,436.33 129,113.95 129,113.95 129,113.95
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
100 WITMER ROAD, P.O.BOX 963
HORSHAM, PA 19044-0963
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 02/01/97
GROSS INTEREST RATE: 12.403579
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 02/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 6,050.21 6,050.21 6,050.21
LESS SERVICE FEE 1,050.47 1,050.47 1,050.47
NET INTEREST 4,999.74 4,999.74 4,999.74
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 696.78 696.78 696.78
ADDITIONAL PRINCIPAL 0.65 0.65 0.65
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 5,697.17 5,697.17 5,697.17
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 585,335.21 585,335.21 585,335.21
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 585,335.21 585,335.21 585,335.21
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 696.78 696.78 696.78
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.65 0.65 0.65
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 697.43 697.43 697.43
ENDING PRINCIPAL BALANCE 584,637.78 584,637.78 584,637.78
***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 1,605.98 1,605.98 1,605.98
INTEREST 24,602.92 24,602.92 24,602.92
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 26,208.90 26,208.90 26,208.90
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
Run: 02/27/97 12:30:46 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 51,185,471.15 410,076.46 8.0000 706.80
STRIP 0.00 0.00 1.4204 0.00
- --------------------------------------------------------------------------------
51,185,471.15 410,076.46 706.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,733.84 0.00 3,440.64 0.00 409,369.66
STRIP 485.39 0.00 485.39 0.00 0.00
3,219.23 0.00 3,926.03 0.00 409,369.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.011579 0.013809 0.053410 0.000000 0.067219 7.997771
STRIP 0.000000 0.000000 0.009483 0.000000 0.009483 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 85.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 153.78
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 409,369.66
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 409,907.89
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 606.80
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 10.1203%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.007997771
................................................................................
Run: 02/27/97 12:30:46 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 1,366,023.86 8.0000 2,309.82
STRIP 0.00 0.00 1.5790 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,366,023.86 2,309.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
9,106.83 0.00 11,416.65 0.00 1,363,714.04
STRIP 1,797.44 0.00 1,797.44 0.00 0.00
10,904.27 0.00 13,214.09 0.00 1,363,714.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.184149 0.045966 0.181228 0.000000 0.227194 27.138183
STRIP 0.000000 0.000000 0.035769 0.000000 0.035769 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 392.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 495.18
SUBSERVICER ADVANCES THIS MONTH 1,567.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 166,281.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,363,714.04
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 1,366,393.26
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 2,209.82
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 10.3585%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.027138183
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 4,920,416.01 8.5000 147,187.03
STRIP 0.00 0.00 0.8799 0.00
- --------------------------------------------------------------------------------
96,428,600.14 4,920,416.01 147,187.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
34,710.51 0.00 181,897.54 0.00 4,773,228.98
STRIP 3,627.52 0.00 3,627.52 0.00 0.00
38,338.03 0.00 185,525.06 0.00 4,773,228.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
51.026521 1.526384 0.359961 0.000000 1.886345 49.500138
STRIP 0.000000 0.000000 0.037619 0.000000 0.037619 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 2,243.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,613.02
SUBSERVICER ADVANCES THIS MONTH 6,597.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 364,590.95
(B) TWO MONTHLY PAYMENTS: 1 191,364.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 140,667.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,773,228.98
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 4,785,599.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 138,484.57
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,965.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,737.11
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 10.3315%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.049500138
................................................................................
Run: 02/27/97 12:30:46 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 2,524,302.32 6.5000 185,992.96
STRIP 0.00 0.00 2.8875 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,524,302.32 185,992.96
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,206.92 0.00 199,199.88 0.00 2,338,309.36
STRIP 5,874.76 0.00 5,874.76 0.00 0.00
19,081.68 0.00 205,074.64 0.00 2,338,309.36
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
25.363437 1.868802 0.132699 0.000000 2.001501 23.494635
STRIP 0.000000 0.000000 0.059028 0.000000 0.059028 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 890.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 843.21
SUBSERVICER ADVANCES THIS MONTH 4,702.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 156,000.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 331,015.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,338,309.36
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 2,347,502.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 181,661.31
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 906.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,424.89
MORTGAGE POOL INSURANCE 7,415,287.39
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2390%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.023494635
................................................................................
Run: 02/27/97 12:30:46 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 6,487,773.51 7.0000 150,805.85
STRIP 0.00 0.00 1.9580 0.00
- --------------------------------------------------------------------------------
106,883,729.60 6,487,773.51 150,805.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,360.65 0.00 188,166.50 0.00 6,336,967.66
STRIP 10,460.44 0.00 10,460.44 0.00 0.00
47,821.09 0.00 198,626.94 0.00 6,336,967.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
60.699356 1.410934 0.349545 0.000000 1.760479 59.288422
STRIP 0.000000 0.000000 0.097867 0.000000 0.097867 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 2,566.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,214.95
SUBSERVICER ADVANCES THIS MONTH 3,219.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 350,217.22
(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 6,336,967.66
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 6,346,296.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 137,231.27
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,716.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,857.68
MORTGAGE POOL INSURANCE 6,565,698.13
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8536%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.059288422
................................................................................
SEC REPORT
DISTRIBUTION DATE: 02/25/97
MONTHLY Cutoff: Jan-97
DETERMINATION DATE: 02/20/97
RUN TIME/DATE: 02/19/97 12:23 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 320,055.27 1,153.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 310,410.71
Total Principal Prepayments 176,634.05
Principal Payoffs-In-Full 176,610.84
Principal Curtailments 23.21
Principal Liquidations 132,077.61
Scheduled Principal Due 1,699.05
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,644.56 1,153.84
Prepayment Interest Shortfall 534.95 260.68
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 1,437,106.88
Current Period ENDING Prin Bal 1,126,696.17
Change in Principal Balance 310,410.71
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.631658
Interest Distributed 0.081766
Total Distribution 2.713424
Total Principal Prepayments 2.617253
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 12.183773
ENDING Principal Balance 9.552115
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.372758%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689184%
Prepayment Percentages 38.689185%
Trading Factors 0.955212%
Certificate Denominations 1,000
Sub-Servicer Fees 475.71
Master Servicer Fees 170.20
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 464,663.64 888.61 786,761.36
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 457,131.24 767,541.95
Total Principal Prepayments 279,912.29 456,546.34
Principal Payoffs-In-Full 279,875.50 456,486.34
Principal Curtailments 36.79 60.00
Principal Liquidations 175,702.90 307,780.51
Scheduled Principal Due 2,283.34 3,982.39
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,532.40 888.61 19,219.41
Prepayment Interest Shortfall 835.77 11.97 1,643.37
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 2,277,385.68 3,714,492.56
Current Period ENDING Prin Bal 1,785,477.31 2,912,173.48
Change in Principal Balance 491,908.37 802,319.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 12,872.371121
Interest Distributed 212.105058
Total Distribution 13,084.476179
Total Principal Prepayments 7,882.057849
Current Period Interest Shortfall
BEGINNING Principal Balance 256.515863
ENDING Principal Balance 201.109218
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 576,161.13 2,805.49 578,966.62
Period Ending Class Percentages 61.310816%
Prepayment Percentages 61.310815%
Trading Factors 20.110922% 2.296111%
Certificate Denominations 250,000
Sub-Servicer Fees 753.86 1,229.57
Master Servicer Fees 269.71 439.91
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,268,306.80
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 167,915.39 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 468,284.26 1
Tot Unpaid Principal on Delinq Loans 636,199.65 2
Loans in Foreclosure, INCL in Delinq 468,284.26 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 21.3242%
Loans in Pool 18
Current Period Sub-Servicer Fee 1,229.57
Current Period Master Servicer Fee 439.91
Aggregate REO Losses (509,401.82)
................................................................................
Run: 02/27/97 12:30:46 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 7,145,567.90 8.5000 12,084.36
STRIP 0.00 0.00 0.3204 0.00
- --------------------------------------------------------------------------------
126,773,722.44 7,145,567.90 12,084.36
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,614.44 0.00 62,698.80 0.00 7,133,483.54
STRIP 1,908.12 0.00 1,908.12 0.00 0.00
52,522.56 0.00 64,606.92 0.00 7,133,483.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
56.364740 0.095322 0.399250 0.000000 0.494572 56.269418
STRIP 0.000000 0.000000 0.015051 0.000000 0.015051 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,935.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,440.64
SUBSERVICER ADVANCES THIS MONTH 2,216.33
MASTER SERVICER ADVANCES THIS MONTH 3,910.12
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 2 239,976.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,133,483.54
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 6,747,448.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 36
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 449,101.05
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 642.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,441.80
MORTGAGE POOL INSURANCE 7,927,816.44
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7845%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.056269418
................................................................................
SEC REPORT
DISTRIBUTION DATE: 02/25/97
MONTHLY Cutoff: Jan-97
DETERMINATION DATE: 02/20/97
RUN TIME/DATE: 02/12/97 05:00 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 49,439.60 1,369.73
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 33,595.03
Total Principal Prepayments 6,031.02
Principal Payoffs-In-Full 0.00
Principal Curtailments 6,031.02
Principal Liquidations 0.00
Scheduled Principal Due 27,564.01
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,844.57 1,369.73
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 2,172,969.34
Current Period ENDING Princ Balance 2,139,374.31
Change in Principal Balance 33,595.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.466179
Interest Distributed 0.219866
Total Distribution 0.686045
Total Principal Prepayments 0.083689
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 30.153049
ENDING Principal Balance 29.686870
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.569633%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 2.968687%
Certificate Denominations 1,000
Sub-Servicer Fees 566.65
Master Servicer Fees 257.10
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 10,343.29 15.86 61,168.48
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 7,365.00 40,960.03
Total Principal Prepayments 1,977.62 8,008.64
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1,977.62 8,008.64
Principal Liquidations 0.00 0.00
Scheduled Principal Due 7,133.62 34,697.63
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 2,978.29 15.86 20,208.45
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 712,532.13 2,885,501.47
Current Period ENDING Princ Balance 701,516.08 2,840,890.39
Change in Principal Balance 11,016.05 44,611.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 542.227134
Interest Distributed 219.268113
Total Distribution 761.495247
Total Principal Prepayments 145.596636
Current Period Interest Shortfall
BEGINNING Principal Balance 209.832589
ENDING Principal Balance 206.588488
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 205,743.14 315.42 206,058.56
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 20.658849% 3.764744%
Certificate Denominations 250,000
Sub-Servicer Fees 185.81 752.46
Master Servicer Fees 84.30 341.40
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 701,516.08
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 106,220.68 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 408,111.26 3
Tot Unpaid Princ on Delinquent Loans 514,331.94 4
Loans in Foreclosure, INCL in Delinq 45,660.18 1
REO/Pending Cash Liquidations 252,210.70 1
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 13.2428%
Loans in Pool 37
Curr Period Sub-Servicer Fee 752.46
Curr Period Master Servicer Fee 341.40
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 02/25/97
MONTHLY Cutoff: Jan-97
DETERMINATION DATE: 02/20/97
RUN TIME/DATE: 02/12/97 05:05 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 25,525.80 726.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,481.81
Total Principal Prepayments 202.93
Principal Payoffs-In-Full 0.00
Principal Curtailments 202.93
Principal Liquidations 0.00
Scheduled Principal Due 4,278.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,043.99 726.37
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 2,805,865.60
Curr Period ENDING Princ Balance 2,801,383.79
Change in Principal Balance 4,481.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.047084
Interest Distributed 0.221079
Total Distribution 0.268163
Total Principal Prepayments 0.002132
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 29.477197
ENDING Principal Balance 29.430113
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.205101%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.943011%
Certificate Denominations 1,000
Sub-Servicer Fees 709.43
Master Servicer Fees 292.28
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 13,129.41 6.68 39,388.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,306.43 6,788.24
Total Principal Prepayments 104.43 307.36
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 104.43 307.36
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,202.00 6,480.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,822.98 6.68 32,600.02
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 1,443,954.42 4,249,820.02
Curr Period ENDING Princ Balance 1,441,647.99 4,243,031.78
Change in Principal Balance 2,306.43 6,788.24
PER CERTIFICATE DATA BY CLASS
Principal Distributed 99.291741
Interest Distributed 465.928958
Total Distribution 565.220699
Total Principal Prepayments 4.495708
Current Period Interest Shortfall
BEGINNING Principal Balance 248.648775
ENDING Principal Balance 248.251608
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,396.14 310.72 372,706.86
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 24.825161% 4.201235%
Certificate Denominations 250,000
Sub-Servicer Fees 365.09 1,074.52
Master Servicer Fees 150.41 442.69
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 143,374.74 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 143,374.74 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 7.8909%
Loans in Pool 30
Current Period Sub-Servicer Fee 1,074.52
Current Period Master Servicer Fee 442.69
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 13-Feb-97
1987-SA1, CLASS A, 7.74874691% PASS-THROUGH RATE (POOL 4009) 12:04 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: FEBRUARY 20, 1997
DISTRIBUTION DATE: FEBRUARY 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,321,136.91
ENDING POOL BALANCE $3,313,961.25
PRINCIPAL DISTRIBUTIONS $7,175.66
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $1,508.01
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 02/01 $5,667.65
$7,175.66
INTEREST DUE ON BEG POOL BALANCE $21,445.54
PREPAYMENT INTEREST SHORTFALL $0.00
$21,445.54
TOTAL DISTRIBUTION DUE THIS PERIOD $28,621.20
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $345.95
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 56.357214%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.163472085
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.488560931
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.034354685
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,880,278.67
TRADING FACTOR 0.075496910
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $296,970.63
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 13-Feb-97
1987-SA1, CLASS B, 7.71874691% PASS-THROUGH RATE (POOL 4009) 12:04 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: FEBRUARY 20, 1997
DISTRIBUTION DATE: FEBRUARY 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,570,704.42
ENDING POOL BALANCE $2,566,317.42
NET CHANGE TO PRINCIPAL BALANCE $4,387.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 02/01 $4,387.00
$4,387.00
INTEREST DUE ON BEGINNING POOL BALANCE $16,535.51
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,535.51
TOTAL DISTRIBUTION DUE THIS PERIOD $20,922.51
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $345.17
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,301.02
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $267.78
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 43.642786%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,880,278.67
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $296,970.63
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 13-Feb-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 12:04 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: FEBRUARY 20, 1997
DISTRIBUTION DATE: FEBRUARY 25, 1997
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 02/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $64.27
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $64.27
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,880,278.67
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $296,970.63
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 3,923,439.61 7.5052 13,054.45
- --------------------------------------------------------------------------------
25,441,326.74 3,923,439.61 13,054.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,538.50 0.00 37,592.95 0.00 3,910,385.16
24,538.50 0.00 37,592.95 0.00 3,910,385.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
154.215213 0.513120 0.964513 0.000000 1.477633 153.702093
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,174.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,144.97
SUBSERVICER ADVANCES THIS MONTH 628.45
MASTER SERVICER ADVANCES THIS MONTH 1,129.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 76,769.65
(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 3,910,385.16
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 3,767,592.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 147,578.51
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,336.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,718.44
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 8.2421%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5051%
POOL TRADING FACTOR 0.153702093
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 5,108,889.35 7.8155 126,828.59
- --------------------------------------------------------------------------------
38,297,875.16 5,108,889.35 126,828.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,071.19 0.00 159,899.78 0.00 4,982,060.76
33,071.19 0.00 159,899.78 0.00 4,982,060.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
133.398768 3.311635 0.863525 0.000000 4.175160 130.087132
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,642.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,028.88
SUBSERVICER ADVANCES THIS MONTH 3,093.58
MASTER SERVICER ADVANCES THIS MONTH 1,084.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 77,505.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 67,562.47
(D) LOANS IN FORECLOSURE 2 238,576.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,982,060.76
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 4,853,098.03
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
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 136,910.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 119,800.66
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 210.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,817.44
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 8.4668%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8174%
POOL TRADING FACTOR 0.130087132
................................................................................
Run: 02/27/97 12:30:46 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 8,437,446.15 6.7096 19,043.31
- --------------------------------------------------------------------------------
69,360,201.61 8,437,446.15 19,043.31
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,176.57 0.00 66,219.88 0.00 8,418,402.84
47,176.57 0.00 66,219.88 0.00 8,418,402.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.646794 0.274557 0.680168 0.000000 0.954725 121.372237
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,789.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,643.02
SUBSERVICER ADVANCES THIS MONTH 2,916.10
MASTER SERVICER ADVANCES THIS MONTH 3,991.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 394,982.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 196,414.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,418,402.84
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 7,880,706.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
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 550,042.87
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,763.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,279.78
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 7.3814%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7069%
POOL TRADING FACTOR 0.121372237
................................................................................
Run: 02/27/97 12:30:46 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 9,209,655.99 974,978.28 8.5000 11,695.81
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 974,978.28 11,695.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,906.10 0.00 18,601.91 0.00 963,282.47
STRIP 192.40 0.00 192.40 0.00 0.00
7,098.50 0.00 18,794.31 0.00 963,282.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
105.864788 1.269951 0.749876 0.000000 2.019827 104.594837
STRIP 0.000000 0.000000 0.020891 0.000000 0.020891 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 203.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 178.75
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 963,282.47
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 973,493.73
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 181.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,514.54
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 0.104594837
................................................................................
Run: 02/27/97 12:30:46 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 25,002,124.15 6.7170 45,316.24
- --------------------------------------------------------------------------------
199,725,759.94 25,002,124.15 45,316.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
139,912.63 0.00 185,228.87 0.00 24,956,807.91
139,912.63 0.00 185,228.87 0.00 24,956,807.91
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
125.182271 0.226892 0.700524 0.000000 0.927416 124.955378
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 9,039.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,174.25
SUBSERVICER ADVANCES THIS MONTH 10,651.97
MASTER SERVICER ADVANCES THIS MONTH 1,983.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 831,312.10
(B) TWO MONTHLY PAYMENTS: 2 218,716.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 7 1,088,676.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,956,807.91
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 24,736,091.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
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 270,776.90
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,566.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,749.74
FSA GUARANTY INSURANCE POLICY 5,798,123.63
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 7.4031%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7149%
POOL TRADING FACTOR 0.124955378
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BH0 60,404,491.94 8,938,284.04 7.7969 14,947.97
- --------------------------------------------------------------------------------
60,404,491.94 8,938,284.04 14,947.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,057.12 0.00 73,005.09 0.00 8,923,336.07
58,057.12 0.00 73,005.09 0.00 8,923,336.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
147.973830 0.247465 0.961139 0.000000 1.208604 147.726366
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 3,087.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,854.54
SUBSERVICER ADVANCES THIS MONTH 790.58
MASTER SERVICER ADVANCES THIS MONTH 958.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 100,293.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,923,336.07
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 8,813,709.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
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 124,265.12
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,868.05
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,079.92
LOC AMOUNT AVAILABLE 11,806,248.64
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 8.4824%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8057%
POOL TRADING FACTOR 0.147726366
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 11,591,898.06 6.7413 19,014.02
- --------------------------------------------------------------------------------
80,948,485.59 11,591,898.06 19,014.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
65,113.94 0.00 84,127.96 0.00 11,572,884.04
65,113.94 0.00 84,127.96 0.00 11,572,884.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
143.200926 0.234890 0.804387 0.000000 1.039277 142.966035
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,898.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,415.83
SUBSERVICER ADVANCES THIS MONTH 4,144.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 343,425.56
(B) TWO MONTHLY PAYMENTS: 2 220,719.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,572,884.04
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 11,589,825.79
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,146.65
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,867.37
LOC AMOUNT AVAILABLE 11,806,248.64
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 7.3884%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7381%
POOL TRADING FACTOR 0.142966035
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2000
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BK3 42,805,537.40 9,757,181.18 6.8169 16,550.01
- --------------------------------------------------------------------------------
42,805,537.40 9,757,181.18 16,550.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,417.21 0.00 71,967.22 0.00 9,740,631.17
55,417.21 0.00 71,967.22 0.00 9,740,631.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
227.942032 0.386632 1.294627 0.000000 1.681259 227.555400
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,065.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,009.44
SUBSERVICER ADVANCES THIS MONTH 7,255.67
MASTER SERVICER ADVANCES THIS MONTH 1,183.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 858,785.36
(B) TWO MONTHLY PAYMENTS: 1 124,893.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 355,013.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,740,631.17
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 9,595,825.06
AGGREGATE NUMBER 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 163,923.49
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,918.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,631.66
FSA GUARANTY INSURANCE POLICY 7,872,462.44
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 989,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5660%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8160%
POOL TRADING FACTOR 0.227555400
................................................................................
Run: 02/27/97 12:30:46 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 10,187,813.84 6.6926 258,284.19
- --------------------------------------------------------------------------------
55,464,913.85 10,187,813.84 258,284.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,870.22 0.00 314,154.41 0.00 9,929,529.65
55,870.22 0.00 314,154.41 0.00 9,929,529.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
183.680333 4.656713 1.007307 0.000000 5.664020 179.023620
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 4,174.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,092.65
SUBSERVICER ADVANCES THIS MONTH 10,893.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 925,302.20
(B) TWO MONTHLY PAYMENTS: 1 372,545.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 517,423.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,929,529.65
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 9,957,114.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 240,101.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,248.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,933.85
FSA GUARANTY INSURANCE POLICY 7,872,462.44
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 989,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4426%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6926%
POOL TRADING FACTOR 0.179023620
................................................................................
DISTRIBUTION DATE: 02/25/97
MONTHLY Cutoff: Jan-97
DETERMINATION DATE: 02/20/97
RUN TIME/DATE: 02/12/97 05:10 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 79,941.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,266.54
Total Principal Prepayments 2,961.35
Principal Payoffs-In-Full 0.00
Principal Curtailments 2,961.35
Principal Liquidations 0.00
Scheduled Principal Due 16,305.19
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 60,674.55
Prepayment Interest Shortfall 8.86
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 151,041,172.86
Curr Period BEGINNING Princ Balance 10,600,215.82
Curr Period ENDING Princ Balance 10,580,949.28
Change in Principal Balance 19,266.54
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.127558
Interest Distributed 0.401709
Total Distribution 0.529267
Total Principal Prepayments 0.019606
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 70.180969
ENDING Principal Balance 70.053410
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.869680%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.281692%
Prepayment Percentages 100.000000%
Trading Factors 7.005341%
Certificate Denominations 1,000
Sub-Servicer Fees 3,891.61
Master Servicer Fees 1,094.23
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 62,904.60 57.93 142,903.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,373.44 32,639.98
Total Principal Prepayments 0.00 2,961.35
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 2,961.35
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,606.52 30,911.71
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 49,531.16 57.93 110,263.64
Prepayment Interest Shortfall 8.08 0.01 16.95
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 9,672,273.83 20,272,489.65
Curr Period ENDING Princ Balance 9,657,395.99 20,238,345.27
Change in Principal Balance 14,877.84 34,144.38
PER CERTIFICATE DATA BY CLASS
Principal Distributed 276.991894
Interest Distributed 1,025.893848
Total Distribution 1,302.885742
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 801.332028
ENDING Principal Balance 800.099423
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 2,521.29
Passthru Rate 6.859680% 0.010000%
Subordinated Unpaid Amounts 1,163,916.77 979.67 966,393.16
Period Ending Class Percentages 47.718308%
Prepayment Percentages 0.000000%
Trading Factors 80.009942% 12.407682%
Certificate Denominations 250,000
Sub-Servicer Fees 3,551.94 7,443.55
Master Servicer Fees 998.73 2,092.96
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,262,228.36
Current Special Hazard Amount 1,059,707.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 1,002,522.60 6
Loans Delinquent TWO Payments 163,250.72 1
Loans Delinquent THREE + Payments 1,016,457.33 6
Total Unpaid Princ on Delinquent Loans 2,182,230.65 13
Loans in Foreclosure, INCL in Delinq 832,273.74 5
REO/Pending Cash Liquidations 184,183.59 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.0022%
Loans in Pool 135
Current Period Sub-Servicer Fee 7,443.55
Current Period Master Servicer Fee 2,092.96
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 02/25/97
MONTHLY Cutoff: Jan-97
DETERMINATION DATE: 02/20/97
RUN TIME/DATE: 02/17/97 05:13 PM
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 0.00
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 0.00
Prepayment Interest Shortfall 0.00 23.94
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 10.440493% 0.000000%
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 270,716.49 177.51 270,894.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 239,081.56 239,081.56
Total Principal Prepayments 126,525.44 126,525.44
Principal Payoffs-In-Full 126,441.65 126,441.65
Principal Curtailments 83.79 83.79
Principal Liquidations 109,174.33 109,174.33
Scheduled Principal Due 3,797.98 3,797.98
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 31,634.93 177.51 31,812.44
Prepayment Interest Shortfall 873.84 1.68 899.46
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 4,615,397.11 4,615,397.11
Curr Period ENDING Princ Balance 4,307,575.69 4,307,575.69
Change in Principal Balance 307,821.42 307,821.42
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6,988.602411
Interest Distributed 924.721873
Total Distribution 7,913.324284
Total Principal Prepayments 3,698.470075
Current Period Interest Shortfall
BEGINNING Principal Balance 539.651412
ENDING Principal Balance 503.659652
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.420493% 0.020000%
Subordinated Unpaid Amounts 2,140,737.49 1,616.68 2,084,193.62
Period Ending Class Percentages 100.000000%
Prepayment Percentages 100.000000%
Trading Factors 50.365965% 3.651532%
Certificate Denominations 250,000
Sub-Servicer Fees 1,086.88 1,086.88
Master Servicer Fees 427.80 427.80
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 233,239.13 2
Loans Delinquent TWO Payments 79,626.63 1
Loans Delinquent THREE + Payments 704,149.99 3
Total Unpaid Princ on Delinquent Loans 1,017,015.75 6
Loans in Foreclosure, INCL in Delinq 470,182.08 2
REO/Pending Cash Liquidations 233,967.91 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 24.1366%
Loans in Pool 20
Current Period Sub-Servicer Fee 1,086.88
Current Period Master Servicer Fee 427.80
Aggregate REO Losses (2,219,894.19)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 02/25/97
MONTHLY Cutoff: Jan-97
DETERMINATION DATE: 02/20/97
RUN TIME/DATE: 02/12/97 04:41 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 2002
SERIES: 1989-SW2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BM9
Tot Prin & Int Distributed 560,241.34
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 436,442.72
Total Principal Prepayments 404,210.51
Principal Payoffs-In-Full 383,017.10
Principal Curtailments 21,193.41
Principal Liquidations 0.00
Scheduled Principal Due 32,232.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 123,798.62
Prepayment Interest Shortfall 1,390.66
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 19,327,704.29
Current Period ENDING Prin Bal 18,891,261.57
Change in Principal Balance 436,442.72
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.259062
Interest Distributed 0.924445
Total Distribution 4.183507
Total Principal Prepayments 3.018373
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 144.326349
ENDING Principal Balance 141.067287
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.772632%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.320284%
Prepayment Percentages 100.000000%
Trading Factors 14.106729%
Certificate Denominations 1,000
Sub-Servicer Fees 5,926.10
Master Servicer Fees 1,975.36
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 91,568.17 91.72 651,901.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,029.60 455,472.32
Total Principal Prepayments 0.00 404,210.51
Principal Payoffs-In-Full 0.00 383,017.10
Principal Curtailments 0.00 21,193.41
Principal Liquidations 0.00 0.00
Scheduled Principal Due 19,905.57 52,137.78
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 72,538.57 91.72 196,428.91
Prepayment Interest Shortfall 857.73 1.10 2,249.49
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 14,221,239.46 148,137,911.05
Current Period BEGINNING Prin Bal 11,936,168.79 31,263,873.08
Current Period ENDING Prin Bal 11,916,263.22 30,807,524.79
Change in Principal Balance 19,905.57 456,348.29
PER CERTIFICATE DATA BY CLASS
Principal Distributed 334.527804
Interest Distributed 1,275.180166
Total Distribution 1,609.707970
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 839.319865
ENDING Principal Balance 837.920158
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.762632% 0.010000%
Subordinated Unpaid Amounts 1,883,885.51 1,619.93 1,885,505.44
Period Ending Class Percentages 38.679716%
Prepayment Percentages 0.000000%
Trading Factors 83.792016% 20.796516%
Certificate Denominations 250,000
Sub-Servicer Fees 3,738.07 9,664.17
Master Servicer Fees 1,246.02 3,221.38
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 150
Current Period Sub-Servicer Fee 9,664.17
Current Period Master Servicer Fee 3,221.38
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 369,406.38 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 966,691.55 4
Tot Unpaid Prin on Delinquent Loans 1,336,097.93 6
Loans in Foreclosure, INCL in Delinq 679,965.83 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.8991%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 02/27/97 12:30:46 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 9,045,168.93 6.7479 14,690.85
- --------------------------------------------------------------------------------
69,922,443.97 9,045,168.93 14,690.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,857.28 0.00 65,548.13 0.00 9,030,478.08
50,857.28 0.00 65,548.13 0.00 9,030,478.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
129.360023 0.210102 0.727338 0.000000 0.937440 129.149921
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 3,374.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,890.38
SUBSERVICER ADVANCES THIS MONTH 6,615.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 608,925.60
(B) TWO MONTHLY PAYMENTS: 1 198,927.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 96,001.24
(D) LOANS IN FORECLOSURE 1 146,881.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,030,478.08
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 9,048,740.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,061.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,629.59
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4455%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7479%
POOL TRADING FACTOR 0.129149921
................................................................................
Run: 02/27/97 12:30:46 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 8,336,932.63 6.8881 13,632.70
- --------------------------------------------------------------------------------
74,994,327.48 8,336,932.63 13,632.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,847.46 0.00 61,480.16 0.00 8,323,299.93
47,847.46 0.00 61,480.16 0.00 8,323,299.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.167510 0.181783 0.638014 0.000000 0.819797 110.985727
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 3,617.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,717.19
SUBSERVICER ADVANCES THIS MONTH 9,851.18
MASTER SERVICER ADVANCES THIS MONTH 769.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,082,148.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 244,223.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,323,299.93
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 8,231,442.24
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 105,199.52
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,259.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,373.39
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5131%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8112%
POOL TRADING FACTOR 0.110985727
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BT4 37,402,303.81 5,852,531.27 7.5612 150,639.58
- --------------------------------------------------------------------------------
37,402,303.81 5,852,531.27 150,639.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,267.23 0.00 186,906.81 0.00 5,701,891.69
36,267.23 0.00 186,906.81 0.00 5,701,891.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
156.475155 4.027548 0.969652 0.000000 4.997200 152.447606
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 2,095.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,214.71
SUBSERVICER ADVANCES THIS MONTH 931.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 116,865.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 444,348.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,701,891.69
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 5,710,233.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 140,438.48
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,524.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,676.19
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2634%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5772%
POOL TRADING FACTOR 0.152447606
................................................................................
Run: 02/27/97 12:30:46 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 3,191,171.83 7.8126 189,482.07
- --------------------------------------------------------------------------------
22,040,775.69 3,191,171.83 189,482.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,713.91 0.00 210,195.98 0.00 3,001,689.76
20,713.91 0.00 210,195.98 0.00 3,001,689.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
144.784915 8.596888 0.939800 0.000000 9.536688 136.188027
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,134.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 681.21
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,001,689.76
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 3,005,055.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 182,623.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,728.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,130.34
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4925%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8126%
POOL TRADING FACTOR 0.136188027
................................................................................
Run: 02/27/97 12:30:46 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 2,118,554.24 7.6158 2,856.32
- --------------------------------------------------------------------------------
20,728,527.60 2,118,554.24 2,856.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,445.28 0.00 16,301.60 0.00 2,115,697.92
13,445.28 0.00 16,301.60 0.00 2,115,697.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.204763 0.137797 0.648637 0.000000 0.786434 102.066966
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 764.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 441.49
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,115,697.92
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 2,118,534.92
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 19.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,837.00
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3074%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6200%
POOL TRADING FACTOR 0.102066966
................................................................................
SEC REPORT
DISTRIBUTION DATE: 02/25/97
MONTHLY Cutoff: Jan-97
DETERMINATION DATE: 02/20/97
RUN TIME/DATE: 02/19/97 11:58 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 379,392.57 3,926.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 296,440.15 40.92
Total Principal Prepayments 287,000.98 39.61
Principal Payoffs-In-Full 285,357.13 39.38
Principal Curtailments 1,643.85 0.23
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,439.17 1.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 82,952.42 3,885.71
Prepayment Interest Shortfall 1,234.88 57.86
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 12,828,540.35 1,772.55
Current Period ENDING Prin Bal 12,532,100.20 1,731.63
Change in Principal Balance 296,440.15 40.92
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.829565 4.092000
Interest Distributed 1.071622 388.571000
Total Distribution 3.707625 3.961000
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 161.896043 173.163000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8750% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 67.2753% 0.0093%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 16.1896% 17.3163%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 5,817.53 0.80
Master Servicer Fees 1,285.60 0.18
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 28,921.69 8.53 412,249.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 296,481.07
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,921.69 8.53 115,768.35
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 6,098,572.50 155.09 18,929,040.49
Current Period ENDING Prin Bal 6,094,085.20 154.98 18,628,072.01
Change in Principal Balance 4,487.30 0.11 300,968.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 973.968182
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 820.898790
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8750% 7.8750%
Subordinated Unpaid Amounts 1,898,087.58 559.96
Period Ending Class Percentages 32.7146% 0.0008% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 82.0899%
Certificate Denominations 250,000
Sub-Servicer fees 2,765.60 8,583.93
Master Servicer Fees 611.16 1,896.94
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 0.00 0.00 0.00
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 905,342.00
Suspense Net (charges)/Recoveries (11,602.40)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 568,606.70 3
Loans Delinquent TWO Payments 255,641.89 1
Loans Delinquent THREE + Payments 2,200,284.99 10
Tot Unpaid Principal on Delinq Loans 3,024,533.58 14
Loans in Foreclosure (incl in delinq) 1,755,047.41 7
REO/Pending Cash Liquidations 444,933.15 3
6 Mo Avg Delinquencies 2+ Payments 14.2437%
Loans in Pool 92
Current Period Sub-Servicer Fee 8,584.01
Current Period Master Servicer Fee 1,896.95
Aggregate REO Losses (1,713,159.08)
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 19,113,244.23 7.4548 133,352.56
- --------------------------------------------------------------------------------
87,338,199.16 19,113,244.23 133,352.56
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
118,282.56 0.00 251,635.12 0.00 18,979,891.67
118,282.56 0.00 251,635.12 0.00 18,979,891.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
218.841749 1.526853 1.354305 0.000000 2.881158 217.314896
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,447.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,068.09
SUBSERVICER ADVANCES THIS MONTH 14,903.72
MASTER SERVICER ADVANCES THIS MONTH 7,250.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 934,372.55
(B) TWO MONTHLY PAYMENTS: 2 323,508.54
(C) THREE OR MORE MONTHLY PAYMENTS: 1 123,200.79
(D) LOANS IN FORECLOSURE 3 661,047.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,979,891.67
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 18,060,867.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
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 951,036.30
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 52,525.99
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 54,206.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,620.15
MORTGAGE POOL INSURANCE 8,900,605.15
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2738%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4682%
POOL TRADING FACTOR 0.217314896
................................................................................
Run: 02/27/97 12:30:46 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 11,788,178.95 8.2500 504,323.53
- --------------------------------------------------------------------------------
62,922,765.27 11,788,178.95 504,323.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
82,101.20 0.00 586,424.73 16,638.44 11,267,216.98
82,101.20 0.00 586,424.73 16,638.44 11,267,216.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
187.343625 8.014961 1.304793 0.000000 9.319754 179.064237
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 4,242.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,460.27
SUBSERVICER ADVANCES THIS MONTH 8,486.54
MASTER SERVICER ADVANCES THIS MONTH 2,641.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 876,950.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 142,301.00
(D) LOANS IN FORECLOSURE 2 368,339.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,267,216.98
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 10,954,413.58
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
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 329,348.50
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,035.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 506,006.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -3,718.62
MORTGAGE POOL INSURANCE 8,900,605.15
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1155%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.179064237
................................................................................
Run: 02/27/97 12:30:46 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 3,415,201.75 10.0000 3,304.00
- --------------------------------------------------------------------------------
120,931,254.07 3,415,201.75 3,304.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
28,455.13 0.00 31,759.13 0.00 3,411,897.75
28,455.13 0.00 31,759.13 0.00 3,411,897.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
28.240853 0.027321 0.235300 0.000000 0.262621 28.213532
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,151.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,255.19
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 2,397.98
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 3,411,897.75
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 3,151,707.88
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 262,415.22
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 585.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,718.01
MORTGAGE POOL INSURANCE 2,611,224.93
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6754%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.028213532
................................................................................
Run: 02/25/97 09:21:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,692,947.80 9.000000 % 22,648.24
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 8,210.70 1237.750000 % 18.45
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 10,000.00 411.80 0.514041 % 0.93
B 17,727,586.62 6,144,038.66 10.000000 % 5,928.01
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 16,233,608.96 28,595.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 57,653.25 80,301.49 0.00 0.00 7,670,299.56
A-5 17,896.38 17,896.38 0.00 0.00 2,388,000.00
A-6 8,462.55 8,481.00 0.00 0.00 8,192.25
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 6,948.66 6,949.59 0.00 0.00 410.87
B 51,161.62 57,089.63 0.00 0.00 6,138,110.65
R-I 3.43 3.43 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
142,125.89 170,721.52 0.00 0.00 16,205,013.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 395.849943 1.165393 2.966618 4.132011 0.000000 394.684551
A-5 1000.000000 0.000000 7.494296 7.494296 0.000000 1000.000000
A-6 82.107000 0.184500 84.625500 84.810000 0.000000 81.923000
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 41.180000 0.093000 694.866000 694.959000 0.000000 41.087000
B 86645.164850 83.598661 721.497250 805.095911 0.000000 86561.566190
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,613.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,677.81
SUBSERVICER ADVANCES THIS MONTH 42,146.08
MASTER SERVICER ADVANCES THIS MONTH 11,312.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 157,206.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 567,161.04
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 3,819,601.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,205,013.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
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 1,163,524.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,932.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.15235520 % 37.84764480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.12214990 % 37.87785010 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5145 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,150,331.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.01536688
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 265.07
POOL TRADING FACTOR: 6.16775603
................................................................................
Run: 02/27/97 12:30:46 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 4,802,390.92 10.5000 4,338.11
- --------------------------------------------------------------------------------
193,971,603.35 4,802,390.92 4,338.11
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,020.92 0.00 46,359.03 0.00 4,798,052.81
42,020.92 0.00 46,359.03 0.00 4,798,052.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
24.758216 0.022365 0.216634 0.000000 0.238999 24.735852
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,648.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,124.19
SUBSERVICER ADVANCES THIS MONTH 7,212.10
MASTER SERVICER ADVANCES THIS MONTH 3,671.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 297,829.36
(B) TWO MONTHLY PAYMENTS: 2 631,790.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,130,061.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,798,052.81
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 4,453,495.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
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 358,722.62
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 4,338.11
MORTGAGE POOL INSURANCE 1,385,534.21
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 11.4898%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.024735852
................................................................................
Run: 02/27/97 12:30:46 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 9,503,927.49 7.3303 12,685.06
- --------------------------------------------------------------------------------
46,306,707.62 9,503,927.49 12,685.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,055.18 0.00 70,740.24 0.00 9,491,242.43
58,055.18 0.00 70,740.24 0.00 9,491,242.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
205.238679 0.273936 1.253710 0.000000 1.527646 204.964743
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 3,864.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,030.43
SUBSERVICER ADVANCES THIS MONTH 4,419.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 575,021.26
(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 9,491,242.43
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 9,503,471.61
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 57.21
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,627.85
FSA GUARANTY INSURANCE POLICY 5,564,361.10
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 8.1519%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3058%
POOL TRADING FACTOR 0.204964743
................................................................................
Run: 02/27/97 12:30:46 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 3,013,448.49 7.6433 5,827.10
- --------------------------------------------------------------------------------
19,212,019.52 3,013,448.49 5,827.10
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,181.39 0.00 25,008.49 0.00 3,007,621.39
19,181.39 0.00 25,008.49 0.00 3,007,621.39
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
156.852250 0.303305 0.998406 0.000000 1.301711 156.548945
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,003.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 954.22
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 3,007,621.39
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 3,011,370.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 17
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,966.15
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,860.95
FSA GUARANTY INSURANCE POLICY 5,564,361.10
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 8.4177%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6433%
POOL TRADING FACTOR 0.156548945
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 1,838,967.47 8.2500 2,365.72
- --------------------------------------------------------------------------------
15,507,832.37 1,838,967.47 2,365.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,640.84 0.00 15,006.56 0.00 1,836,601.75
12,640.84 0.00 15,006.56 0.00 1,836,601.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
118.583141 0.152550 0.815126 0.000000 0.967676 118.430591
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 705.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 576.74
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 1,836,601.75
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 1,838,667.47
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 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 2,065.72
FSA GUARANTY INSURANCE POLICY 5,564,361.10
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 9.0854%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.118430591
................................................................................
Run: 02/27/97 12:30:46 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 12,384,211.55 9.8950 462,758.81
- --------------------------------------------------------------------------------
199,971,518.09 12,384,211.55 462,758.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
101,219.72 0.00 563,978.53 0.00 11,921,452.74
101,219.72 0.00 563,978.53 0.00 11,921,452.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
61.929877 2.314124 0.506171 0.000000 2.820295 59.615754
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 2,578.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,282.99
SUBSERVICER ADVANCES THIS MONTH 25,092.11
MASTER SERVICER ADVANCES THIS MONTH 16,898.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,887,348.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 179,400.77
(D) LOANS IN FORECLOSURE 4 895,347.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,921,452.74
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 10,141,041.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 41
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 1,796,427.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 261,379.20
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 183.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 190,601.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,594.89
LOC AMOUNT AVAILABLE 3,302,994.26
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 10.7340%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.8093%
POOL TRADING FACTOR 0.059615754
................................................................................
Run: 02/27/97 12:30:46 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 4,584,288.29 9.5000 6,323.54
S 760920DL9 0.00 0.00 0.8838 0.00
- --------------------------------------------------------------------------------
100,033,801.56 4,584,288.29 6,323.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 36,274.69 0.00 42,598.23 0.00 4,577,964.75
S 3,374.69 0.00 3,374.69 0.00 0.00
39,649.38 0.00 45,972.92 0.00 4,577,964.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 45.827393 0.063214 0.362624 0.000000 0.425838 45.764178
S 0.000000 0.000000 0.033735 0.000000 0.033735 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,215.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 496.76
SUBSERVICER ADVANCES THIS MONTH 10,599.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 472,846.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 358,414.35
(D) LOANS IN FORECLOSURE 1 287,704.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,577,964.75
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 4,584,780.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,201.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,121.59
LOC AMOUNT AVAILABLE 5,513,667.33
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 0.045764178
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3129
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920ED6 95,187,660.42 3,432,549.12 10.5000 2,447.19
S 760920ED6 0.00 0.00 0.6070 0.00
- --------------------------------------------------------------------------------
95,187,660.42 3,432,549.12 2,447.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 30,034.65 0.00 32,481.84 0.00 3,430,101.93
S 1,736.29 0.00 1,736.29 0.00 0.00
31,770.94 0.00 34,218.13 0.00 3,430,101.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 36.060862 0.025709 0.315531 0.000000 0.341240 36.035153
S 0.000000 0.000000 0.018241 0.000000 0.018241 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,075.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 292.69
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 6,072.69
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 3,430,101.93
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 2,808,276.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
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 623,809.28
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 16.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,430.74
FSA GUARANTY INSURANCE POLICY 1,846,428.42
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 11.7567%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.036035153
................................................................................
Run: 02/25/97 09:21:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4027
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920FU7 98,165,276.00 1,723,205.55 9.500000 % 61,620.14
I 760920FV5 10,000.00 623.29 0.500000 % 22.09
B 11,825,033.00 5,132,259.62 9.500000 % 181,329.99
S 760920FW3 0.00 0.00 0.130720 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 6,856,088.46 242,972.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 13,640.59 75,260.73 0.00 0.00 1,661,585.41
I 2,856.40 2,878.49 0.00 0.00 601.20
B 40,626.09 221,956.08 0.00 0.00 4,950,929.63
S 751.71 751.71 0.00 0.00 0.00
- -------------------------------------------------------------------------------
57,874.79 300,847.01 0.00 0.00 6,613,116.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 17.554125 0.627718 0.138955 0.766673 0.000000 16.926407
I 62.329000 2.209000 285.640000 287.849000 0.000000 60.120000
B 434.016516 15.334418 3.435600 18.770018 0.000000 418.682098
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,945.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 695.70
SUBSERVICER ADVANCES THIS MONTH 5,426.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 576,042.03
(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 6,613,116.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 736.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 236,509.90
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 25.14303670 % 74.85696330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 25.13469520 % 74.86530480 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1354 %
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 10.61317956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.29
POOL TRADING FACTOR: 6.01190697
................................................................................
Run: 02/27/97 12:30:46 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 23,068,587.34 7.3592 45,984.97
- --------------------------------------------------------------------------------
190,576,742.37 23,068,587.34 45,984.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
141,389.01 0.00 187,373.98 0.00 23,022,602.37
141,389.01 0.00 187,373.98 0.00 23,022,602.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.046184 0.241294 0.741901 0.000000 0.983195 120.804890
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 8,115.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,982.65
SUBSERVICER ADVANCES THIS MONTH 6,433.14
MASTER SERVICER ADVANCES THIS MONTH 7,499.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 418,013.08
(B) TWO MONTHLY PAYMENTS: 1 206,739.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,844.28
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,022,602.37
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 22,117,824.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
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 932,631.72
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 13,576.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 32,407.99
LOC AMOUNT AVAILABLE 2,995,770.19
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,457,325.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0629%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3229%
POOL TRADING FACTOR 0.120804890
................................................................................
Run: 02/27/97 12:30:46 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 30,709,250.94 6.6172 523,627.69
- --------------------------------------------------------------------------------
139,233,192.04 30,709,250.94 523,627.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
169,112.97 0.00 692,740.66 0.00 30,185,623.25
169,112.97 0.00 692,740.66 0.00 30,185,623.25
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
220.559843 3.760796 1.214602 0.000000 4.975398 216.799046
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,070.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,313.68
SUBSERVICER ADVANCES THIS MONTH 22,339.67
MASTER SERVICER ADVANCES THIS MONTH 4,693.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,361,031.34
(B) TWO MONTHLY PAYMENTS: 1 531,290.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 280,427.95
(D) LOANS IN FORECLOSURE 5 1,264,958.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,185,623.25
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 29,498,565.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
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 737,486.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 244,446.55
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,822.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 234,776.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,582.01
LOC AMOUNT AVAILABLE 2,822,157.81
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 7.3963%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6109%
POOL TRADING FACTOR 0.216799046
................................................................................
Run: 02/27/97 12:30:46 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 38,457,903.27 5.8592 459,131.22
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 38,457,903.27 459,131.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 187,500.74 0.00 646,631.96 0.00 37,998,772.05
S 17,600.60 0.00 17,600.60 0.00 0.00
205,101.34 0.00 664,232.56 0.00 37,998,772.05
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 212.689698 2.539204 1.036964 0.000000 3.576168 210.150493
S 0.000000 0.000000 0.097339 0.000000 0.097339 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,804.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,321.64
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 37,998,772.05
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 38,052,481.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 382,190.94
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 14,527.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 62,413.28
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,721,189.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1305%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8605%
POOL TRADING FACTOR 0.210150493
................................................................................
Run: 02/25/97 09:21:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,010,062.33 10.000000 % 53,009.36
A-3 760920KA5 62,000,000.00 1,243,425.14 10.000000 % 65,256.55
A-4 760920KB3 10,000.00 189.76 0.697900 % 9.96
B 10,439,807.67 1,864,599.53 10.000000 % 13,962.84
R 0.00 10.78 10.000000 % 0.57
- -------------------------------------------------------------------------------
122,813,807.67 4,118,287.54 132,239.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 8,417.16 61,426.52 0.00 0.00 957,052.97
A-3 10,361.84 75,618.39 0.00 0.00 1,178,168.59
A-4 2,395.12 2,405.08 0.00 0.00 179.80
B 15,538.25 29,501.09 0.00 83,881.33 1,766,755.36
R 1.67 2.24 0.00 0.00 10.21
B RECOURSE OBLIGATION
83,881.33
- -------------------------------------------------------------------------------
36,714.04 252,834.65 0.00 83,881.33 3,902,166.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 115.647164 6.069311 0.963723 7.033034 0.000000 109.577853
A-3 20.055244 1.052525 0.167126 1.219651 0.000000 19.002719
A-4 18.976000 0.996000 239.512000 240.508000 0.000000 17.980000
B 178.604778 1.337461 1.488366 2.825827 0.000000 169.232558
B RECOURSE OBLIGATION 8.034758
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,496.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 406.90
SUBSERVICER ADVANCES THIS MONTH 10,203.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 542,407.67
(B) TWO MONTHLY PAYMENTS: 1 277,600.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 232,410.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,902,166.93
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.72391110 % 45.27608900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.72373700 % 45.27626300 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7030 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,524,125.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 83,881.33
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.28799355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 3.17730311
................................................................................
Run: 02/25/97 09:21:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,524,684.42 7.064042 % 23,380.87
R 760920KT4 100.00 0.00 7.064042 % 0.00
B 10,120,256.77 6,934,751.49 7.064042 % 10,540.92
- -------------------------------------------------------------------------------
155,696,256.77 18,459,435.91 33,921.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 67,821.34 91,202.21 0.00 0.00 11,501,303.55
R 0.00 0.00 0.00 0.00 0.00
B 40,810.15 51,351.07 0.00 0.00 6,924,210.57
- -------------------------------------------------------------------------------
108,631.49 142,553.28 0.00 0.00 18,425,514.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 79.166156 0.160609 0.465883 0.626492 0.000000 79.005547
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 685.234737 1.041566 4.032521 5.074087 0.000000 684.193171
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,228.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,957.71
SPREAD 3,459.98
SUBSERVICER ADVANCES THIS MONTH 4,189.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 295,201.38
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 280,069.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,425,514.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,863.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.43248430 % 37.56751570 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.42052990 % 37.57947010 %
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 7.81917787
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 264.14
POOL TRADING FACTOR: 11.83426917
................................................................................
Run: 02/25/97 09:21:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,192,398.61 6.165634 % 1,326,812.13
R 760920KR8 100.00 0.00 6.165634 % 0.00
B 9,358,525.99 8,196,298.56 6.165634 % 15,764.36
- -------------------------------------------------------------------------------
120,755,165.99 29,388,697.17 1,342,576.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 105,283.13 1,432,095.26 0.00 0.00 19,865,586.48
R 0.00 0.00 0.00 0.00 0.00
B 40,718.93 56,483.29 0.00 0.00 8,180,534.20
- -------------------------------------------------------------------------------
146,002.06 1,488,578.55 0.00 0.00 28,046,120.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 190.242880 11.910712 0.945120 12.855832 0.000000 178.332168
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 875.810846 1.684491 4.350999 6.035490 0.000000 874.126354
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,496.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,984.29
SPREAD 5,325.93
SUBSERVICER ADVANCES THIS MONTH 4,440.35
MASTER SERVICER ADVANCES THIS MONTH 1,917.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 627,070.33
(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 28,046,120.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 267,323.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,286,051.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.11071140 % 27.88928860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.83185120 % 29.16814880 %
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 6.92379540
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 245.55
POOL TRADING FACTOR: 23.22560733
................................................................................
Run: 02/25/97 09:21:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,793,424.93 9.000000 % 5,937.87
S 760920LY2 10,000.00 962.06 0.699605 % 0.84
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 6,794,386.99 5,938.71
===============================================================================
_______________________________________________________________________________
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 50,948.52 56,886.39 0.00 0.00 6,787,487.06
S 3,960.98 3,961.82 0.00 0.00 961.22
R 7.22 7.22 0.00 0.00 0.00
- -------------------------------------------------------------------------------
54,916.72 60,855.43 0.00 0.00 6,788,448.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 160.338592 0.140146 1.202488 1.342634 0.000000 160.198447
S 96.206000 0.084000 396.098000 396.182000 0.000000 96.122000
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,548.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 710.09
SUBSERVICER ADVANCES THIS MONTH 647.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 74,093.18
(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 6,788,448.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 282.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000030 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000030 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6996 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,809.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.09808182
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.34
POOL TRADING FACTOR: 9.61190690
................................................................................
Run: 02/27/97 12:30:46 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 29,412,030.09 6.6197 927,278.83
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 29,412,030.09 927,278.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 162,242.32 0.00 1,089,521.15 0.00 28,484,751.26
S 6,127.26 0.00 6,127.26 0.00 0.00
168,369.58 0.00 1,095,648.41 0.00 28,484,751.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 256.406231 8.083769 1.414385 0.000000 9.498154 248.322462
S 0.000000 0.000000 0.053416 0.000000 0.053416 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 9,195.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,969.11
SUBSERVICER ADVANCES THIS MONTH 8,219.77
MASTER SERVICER ADVANCES THIS MONTH 591.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 319,968.28
(B) TWO MONTHLY PAYMENTS: 2 642,787.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 636,692.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,484,751.26
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 28,442,916.02
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
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 84,514.92
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,213.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 890,575.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 35,489.85
LOC AMOUNT AVAILABLE 14,569,367.52
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 7.3747%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6116%
POOL TRADING FACTOR 0.248322462
................................................................................
Run: 02/27/97 12:30:46 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 14,829,115.39 7.5315 281,792.34
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 14,829,115.39 281,792.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 91,597.95 0.00 373,390.29 0.00 14,547,323.05
S 3,040.50 0.00 3,040.50 0.00 0.00
94,638.45 0.00 376,430.79 0.00 14,547,323.05
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 261.028947 4.960239 1.612349 0.000000 6.572588 256.068708
S 0.000000 0.000000 0.053520 0.000000 0.053520 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 4,084.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,865.37
SUBSERVICER ADVANCES THIS MONTH 2,370.32
MASTER SERVICER ADVANCES THIS MONTH 1,267.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 297,886.87
(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 14,547,323.05
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 14,394,349.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 167,745.57
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 262,936.45
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,938.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,917.65
LOC AMOUNT AVAILABLE 14,569,367.52
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 8.2988%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5546%
POOL TRADING FACTOR 0.256068708
................................................................................
Run: 02/27/97 12:30:46 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 5,347,868.35 8.2500 146,545.62
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 5,347,868.35 146,545.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 36,767.41 0.00 183,313.03 0.00 5,201,322.73
S 1,114.16 0.00 1,114.16 0.00 0.00
37,881.57 0.00 184,427.19 0.00 5,201,322.73
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 229.469768 6.288074 1.577640 0.000000 7.865714 223.181694
S 0.000000 0.000000 0.047807 0.000000 0.047807 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,981.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 556.23
SUBSERVICER ADVANCES THIS MONTH 2,572.87
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 1 325,343.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,201,322.73
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 5,216,117.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION -118.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 146,664.57
LOC AMOUNT AVAILABLE 14,569,367.52
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 9.0696%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.223181694
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 13,791,144.80 6.6232 17,391.15
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 13,791,144.80 17,391.15
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 76,114.25 0.00 93,505.40 0.00 13,773,753.65
S 3,160.32 0.00 3,160.32 0.00 0.00
79,274.57 0.00 96,665.72 0.00 13,773,753.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 242.803297 0.306184 1.340048 0.000000 1.646232 242.497113
S 0.000000 0.000000 0.055640 0.000000 0.055640 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,413.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,153.09
SUBSERVICER ADVANCES THIS MONTH 2,506.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 356,546.71
(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 13,773,753.65
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 13,788,883.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 666.07
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 333,625.10
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -316,900.02
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3732%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6232%
POOL TRADING FACTOR 0.242497113
................................................................................
Run: 02/27/97 12:30:46 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 21,952,097.89 7.5425 393,224.04
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 21,952,097.89 393,224.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 137,898.93 0.00 531,122.97 0.00 21,558,873.85
S 5,027.80 0.00 5,027.80 0.00 0.00
142,926.73 0.00 536,150.77 0.00 21,558,873.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 275.835100 4.940985 1.732744 0.000000 6.673729 270.894115
S 0.000000 0.000000 0.063176 0.000000 0.063176 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,717.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,207.74
SUBSERVICER ADVANCES THIS MONTH 8,803.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,014,005.85
(B) TWO MONTHLY PAYMENTS: 1 143,155.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,558,873.85
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 21,582,080.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 359,981.53
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 9,534.02
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,708.49
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3164%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5547%
POOL TRADING FACTOR 0.270894115
................................................................................
Run: 02/25/97 09:21:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,697,194.07 6.700000 % 361,863.34
A-7 760920SA7 5,940,500.00 3,044,445.09 19.347878 % 80,430.57
A-8 760920SL3 45,032,000.00 2,347,155.59 9.000000 % 59,832.61
A-9 760920SB5 0.00 0.00 0.098316 % 0.00
R-I 760920SJ8 500.00 26.05 9.000000 % 0.66
R-II 760920SK5 300,629.00 470,650.90 9.000000 % 0.00
M 760920SH2 10,142,260.00 7,859,644.56 9.000000 % 66,767.90
B 20,284,521.53 15,482,055.08 9.000000 % 112,499.73
- -------------------------------------------------------------------------------
405,690,410.53 42,901,171.34 681,394.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 76,394.82 438,258.16 0.00 0.00 13,335,330.73
A-7 49,034.19 129,464.76 0.00 0.00 2,964,014.52
A-8 17,584.98 77,417.59 0.00 0.00 2,287,322.98
A-9 3,511.18 3,511.18 0.00 0.00 0.00
R-I 0.20 0.86 0.00 0.00 25.39
R-II 0.00 0.00 3,526.13 0.00 474,177.03
M 58,884.76 125,652.66 0.00 0.00 7,792,876.66
B 115,992.16 228,491.89 0.00 0.00 15,350,534.60
- -------------------------------------------------------------------------------
321,402.29 1,002,797.10 3,526.13 0.00 42,204,281.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 535.004846 14.134182 2.983940 17.118122 0.000000 520.870664
A-7 512.489705 13.539360 8.254219 21.793579 0.000000 498.950344
A-8 52.121949 1.328669 0.390500 1.719169 0.000000 50.793280
R-I 52.100000 1.320000 0.400000 1.720000 0.000000 50.780000
R-II 1565.553889 0.000000 0.000000 0.000000 11.729174 1577.283063
M 774.940157 6.583138 5.805882 12.389020 0.000000 768.357019
B 763.244775 5.546087 5.718260 11.264347 0.000000 756.760990
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,945.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,420.49
SUBSERVICER ADVANCES THIS MONTH 41,203.93
MASTER SERVICER ADVANCES THIS MONTH 6,594.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,362,957.43
(B) TWO MONTHLY PAYMENTS: 2 445,978.60
(C) THREE OR MORE MONTHLY PAYMENTS: 2 484,643.94
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,616,994.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,204,281.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 166
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 767,060.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 332,442.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 45.59192930 % 18.32035000 % 36.08772110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 45.16335730 % 18.46465881 % 36.37198380 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.097868 %
BANKRUPTCY AMOUNT AVAILABLE 158,173.00
FRAUD AMOUNT AVAILABLE 576,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,780,938.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.59237845
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.50
POOL TRADING FACTOR: 10.40307604
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 49,034.19
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 49,034.19
................................................................................
Run: 02/25/97 09:21:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,011,011.76 6.550000 % 9,922.33
A-6 760920TY4 3,789,773.00 2,356,180.15 15.129000 % 2,918.33
A-7 760920UA4 10,000.00 683.73 7590.550000 % 0.85
A-8 760920TZ1 0.00 0.00 0.051511 % 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 3,066,549.22 9.000000 % 3,152.46
B 8,174,757.92 5,233,787.44 9.000000 % 5,380.41
- -------------------------------------------------------------------------------
163,495,140.92 18,668,212.30 21,374.38
===============================================================================
_______________________________________________________________________________
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 43,721.68 53,644.01 0.00 0.00 8,001,089.43
A-6 29,702.08 32,620.41 0.00 0.00 2,353,261.82
A-7 4,324.41 4,325.26 0.00 0.00 682.88
A-8 801.25 801.25 0.00 0.00 0.00
R-I 1.97 1.97 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 22,996.44 26,148.90 0.00 0.00 3,063,396.76
B 39,248.84 44,629.25 0.00 0.00 5,228,407.03
- -------------------------------------------------------------------------------
140,796.67 162,171.05 0.00 0.00 18,646,837.92
===============================================================================
_______________________________________________________________________________
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-5 621.720654 0.770055 3.393163 4.163218 0.000000 620.950600
A-6 621.720655 0.770054 7.837430 8.607484 0.000000 620.950601
A-7 68.373000 0.085000 432.441000 432.526000 0.000000 68.288000
R-I 0.000000 0.000000 19.700000 19.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 833.486462 0.856837 6.250420 7.107257 0.000000 832.629625
B 640.237606 0.658172 4.801224 5.459396 0.000000 639.579432
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,719.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,961.01
SUBSERVICER ADVANCES THIS MONTH 28,045.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 540,419.66
(B) TWO MONTHLY PAYMENTS: 1 296,398.56
(C) THREE OR MORE MONTHLY PAYMENTS: 2 390,784.61
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,162,477.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,646,837.92
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 2,183.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.53759230 % 16.42658200 % 28.03582560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.53238660 % 16.42850532 % 28.03910800 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0515 %
BANKRUPTCY AMOUNT AVAILABLE 174,089.00
FRAUD AMOUNT AVAILABLE 0.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,576,945.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.47989244
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.41
POOL TRADING FACTOR: 11.40513279
................................................................................
Run: 02/25/97 09:21:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,716,266.16 8.000000 % 333,085.58
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 3,385,547.33 8.000000 % 39,450.76
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 625.60 8.000000 % 7.29
A-18 760920UR7 0.00 0.00 0.169896 % 0.00
R-I 760920TR9 38,000.00 4,814.88 8.000000 % 0.00
R-II 760920TS7 702,000.00 991,112.49 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,914,110.49 8.000000 % 45,886.63
B 27,060,001.70 23,272,786.57 8.000000 % 53,633.03
- -------------------------------------------------------------------------------
541,188,443.70 65,587,705.52 472,063.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 11,436.11 344,521.69 0.00 0.00 1,383,180.58
A-9 41,252.92 41,252.92 0.00 0.00 6,191,000.00
A-10 127,346.62 127,346.62 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 22,559.17 62,009.93 0.00 0.00 3,346,096.57
A-16 27,315.13 27,315.13 0.00 0.00 0.00
A-17 4.17 11.46 0.00 0.00 618.31
A-18 9,281.47 9,281.47 0.00 0.00 0.00
R-I 0.00 0.00 32.10 0.00 4,846.98
R-II 0.00 0.00 6,607.42 0.00 997,719.91
M 72,725.91 118,612.54 0.00 0.00 10,868,223.86
B 155,077.64 208,710.67 0.00 0.00 23,174,939.88
- -------------------------------------------------------------------------------
466,999.14 939,062.43 6,639.52 0.00 65,078,068.09
===============================================================================
Run: 02/25/97 09:21:31
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 94.466433 18.333640 0.629464 18.963104 0.000000 76.132793
A-9 1000.000000 0.000000 6.663369 6.663369 0.000000 1000.000000
A-10 1000.000000 0.000000 6.663371 6.663371 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-15 192.371574 2.241648 1.281844 3.523492 0.000000 190.129926
A-17 62.560000 0.729000 0.417000 1.146000 0.000000 61.831000
R-I 126.707368 0.000000 0.000000 0.000000 0.844737 127.552105
R-II 1411.841154 0.000000 0.000000 0.000000 9.412279 1421.253433
M 896.288946 3.768303 5.972400 9.740703 0.000000 892.520642
B 860.043796 1.982004 5.730881 7.712885 0.000000 856.427880
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,928.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,886.53
SUBSERVICER ADVANCES THIS MONTH 27,292.91
MASTER SERVICER ADVANCES THIS MONTH 1,644.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,775,685.31
(B) TWO MONTHLY PAYMENTS: 3 776,319.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 902,337.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,078,068.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 247
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 199,704.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 233,884.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 47.87605880 % 16.64048200 % 35.48345900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 47.68873030 % 16.70028656 % 35.61098320 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1690 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,916,094.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14381878
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.31
POOL TRADING FACTOR: 12.02502915
................................................................................
Run: 02/25/97 09:21:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,103,560.85 8.080688 % 60,311.84
R 100.00 0.00 8.080688 % 0.00
B 5,302,117.23 4,137,195.69 8.080688 % 23,567.37
- -------------------------------------------------------------------------------
106,042,332.23 11,240,756.54 83,879.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 47,750.06 108,061.90 0.00 0.00 7,043,249.01
R 0.00 0.00 0.00 0.00 0.00
B 27,810.18 51,377.55 0.00 0.00 4,113,628.32
- -------------------------------------------------------------------------------
75,560.24 159,439.45 0.00 0.00 11,156,877.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 70.513726 0.598687 0.473992 1.072679 0.000000 69.915038
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 780.291252 4.444899 5.245108 9.690007 0.000000 775.846354
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,881.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,304.91
SUBSERVICER ADVANCES THIS MONTH 14,681.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 187,951.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 196,905.35
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 879,769.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,156,877.33
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 19,846.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.19468650 % 36.80531360 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.12921440 % 36.87078560 %
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 8.62070018
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.61
POOL TRADING FACTOR: 10.52115424
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 02/25/97 09:21:34 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-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4055
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UU0 13,762,000.00 0.00 5.300000 % 0.00
A-2 760920UV8 27,927,000.00 0.00 6.050000 % 0.00
A-3 760920UW6 16,879,000.00 0.00 7.000000 % 0.00
A-4 760920UZ9 11,286,000.00 0.00 7.500000 % 0.00
A-5 760920VE5 6,968,000.00 6,483,739.34 7.500000 % 133,687.67
A-6 760920UX4 100,000.00 0.00 799.600500 % 0.00
A-7 760920UY2 15,340,000.00 0.00 7.500000 % 0.00
A-8 760920VA3 11,176,000.00 0.00 7.500000 % 0.00
A-9 760920VF2 5,427,000.00 0.00 0.000000 % 0.00
A-10 760920VB1 1,809,000.00 0.00 0.000000 % 0.00
A-11 760920VC9 0.00 0.00 0.500000 % 0.00
A-12 760920VD7 0.00 0.00 0.427419 % 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 4,348,328.87 7.500000 % 23,673.98
- -------------------------------------------------------------------------------
116,500,312.92 10,832,068.21 157,361.65
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 40,383.98 174,071.65 0.00 0.00 6,350,051.67
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,497.84 4,497.84 0.00 0.00 0.00
A-12 3,844.92 3,844.92 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 27,083.58 50,757.56 0.00 0.00 4,324,654.89
- -------------------------------------------------------------------------------
75,810.32 233,171.97 0.00 0.00 10,674,706.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 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-5 930.502201 19.185946 5.795634 24.981580 0.000000 911.316256
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 746.454127 4.063984 4.649292 8.713276 0.000000 742.390143
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,122.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,157.69
SUBSERVICER ADVANCES THIS MONTH 3,716.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 317,994.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,674,706.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 98,387.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 59.85689170 % 40.14310830 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 59.48689680 % 40.51310320 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4263 %
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 8.89723022
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.62
POOL TRADING FACTOR: 9.16281364
................................................................................
Run: 02/25/97 09:21:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 32,684,000.00 548,373.80 7.500000 % 548,373.80
A-9 760920VV7 30,371,000.00 30,371,000.00 5.685000 % 365,909.65
A-10 760920VS4 10,124,000.00 10,124,000.00 12.944821 % 121,973.90
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.148160 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,778,964.40 7.500000 % 8,137.55
B 22,976,027.86 19,355,670.49 7.500000 % 17,941.48
- -------------------------------------------------------------------------------
459,500,240.86 69,178,008.69 1,062,336.38
===============================================================================
_______________________________________________________________________________
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 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 3,400.03 551,773.83 0.00 0.00 0.00
A-9 142,735.95 508,645.60 0.00 0.00 30,005,090.35
A-10 108,340.80 230,314.70 0.00 0.00 10,002,026.10
A-11 57,188.92 57,188.92 0.00 0.00 0.00
A-12 8,473.08 8,473.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 54,431.26 62,568.81 0.00 0.00 8,770,826.85
B 120,008.86 137,950.34 0.00 0.00 19,337,729.01
- -------------------------------------------------------------------------------
494,578.90 1,556,915.28 0.00 0.00 68,115,672.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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 16.778050 16.778050 0.104027 16.882077 0.000000 0.000000
A-9 1000.000000 12.047995 4.699745 16.747740 0.000000 987.952005
A-10 1000.000000 12.047995 10.701383 22.749378 0.000000 987.952005
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 849.094065 0.787057 5.264546 6.051603 0.000000 848.307009
B 842.428927 0.780878 5.223221 6.004099 0.000000 841.648048
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,992.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,127.38
SUBSERVICER ADVANCES THIS MONTH 39,075.45
MASTER SERVICER ADVANCES THIS MONTH 7,049.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,956,228.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 346,673.89
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,625,185.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,115,672.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 262
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 870,351.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 998,212.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.33008850 % 12.69039800 % 27.97951380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.73408440 % 12.87637126 % 28.38954440 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1433 %
BANKRUPTCY AMOUNT AVAILABLE 171,275.00
FRAUD AMOUNT AVAILABLE 881,310.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,911,312.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15744736
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.63
POOL TRADING FACTOR: 14.82385998
................................................................................
Run: 02/25/97 09:21:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4057
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WT1 107,070,000.00 0.00 8.500000 % 0.00
A-2 760920WU8 74,668,000.00 0.00 8.500000 % 0.00
A-3 760920WV6 56,784,000.00 0.00 8.500000 % 0.00
A-4 760920WX2 31,674,000.00 30,145,304.13 8.500000 % 1,137,686.31
A-5 760920WY0 30,082,000.00 3,349,514.11 8.500000 % 126,410.94
A-6 760920WW4 0.00 0.00 0.125874 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,479,593.85 8.500000 % 6,369.22
B 15,364,881.77 12,612,611.02 8.500000 % 12,397.76
- -------------------------------------------------------------------------------
323,459,981.77 52,587,023.11 1,282,864.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 212,548.09 1,350,234.40 0.00 0.00 29,007,617.82
A-5 23,616.70 150,027.64 0.00 0.00 3,223,103.17
A-6 5,490.78 5,490.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,686.23 52,055.45 0.00 0.00 6,473,224.63
B 88,928.83 101,326.59 0.00 0.00 12,600,213.26
- -------------------------------------------------------------------------------
376,270.63 1,659,134.86 0.00 0.00 51,304,158.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 951.736570 35.918618 6.710491 42.629109 0.000000 915.817952
A-5 111.346124 4.202212 0.785077 4.987289 0.000000 107.143912
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 890.298688 0.875133 6.277306 7.152439 0.000000 889.423555
B 820.872637 0.806890 5.787797 6.594687 0.000000 820.065748
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,867.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,642.77
SUBSERVICER ADVANCES THIS MONTH 30,263.25
MASTER SERVICER ADVANCES THIS MONTH 2,557.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 855,604.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 762,901.95
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,129,171.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,304,158.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 197
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 303,191.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,231,173.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.69407560 % 12.32165900 % 23.98426510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.82282310 % 12.61734871 % 24.55982820 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1250 %
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 9.07033448
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.63
POOL TRADING FACTOR: 15.86105292
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 02/25/97 09:21:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,425,449.55 7.712724 % 1,318,345.93
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.712724 % 0.00
B 7,295,556.68 4,858,793.95 7.712724 % 4,797.88
- -------------------------------------------------------------------------------
108,082,314.68 32,284,243.50 1,323,143.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 173,077.86 1,491,423.79 0.00 0.00 26,107,103.62
S 3,962.43 3,962.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,663.11 35,460.99 0.00 0.00 4,853,996.07
- -------------------------------------------------------------------------------
207,703.40 1,530,847.21 0.00 0.00 30,961,099.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 272.113890 13.080560 1.717270 14.797830 0.000000 259.033330
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 665.993585 0.657644 4.202984 4.860628 0.000000 665.335941
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:40 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 9,133.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,504.09
SUBSERVICER ADVANCES THIS MONTH 8,690.14
MASTER SERVICER ADVANCES THIS MONTH 3,997.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 925,605.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 226,523.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,961,099.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 123
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 543,445.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,291,264.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.94995260 % 15.05004740 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.32227500 % 15.67772500 %
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 8.35478269
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.97
POOL TRADING FACTOR: 28.64585180
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1564
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 02/25/97 09:21:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 20,166,837.98 8.000000 % 93,124.71
A-6 760920WG9 5,000,000.00 7,314,466.37 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,053,480.00 8.000000 % 4,931.05
A-8 760920WJ3 0.00 0.00 0.179188 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,601,954.66 8.000000 % 4,995.81
B 10,363,398.83 9,717,174.42 8.000000 % 10,548.82
- -------------------------------------------------------------------------------
218,151,398.83 44,853,913.43 113,600.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 134,396.51 227,521.22 0.00 0.00 20,073,713.27
A-6 0.00 0.00 48,745.31 0.00 7,363,211.68
A-7 20,349.10 25,280.15 0.00 0.00 3,048,548.95
A-8 6,695.31 6,695.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,668.50 35,664.31 0.00 0.00 4,596,958.85
B 64,757.51 75,306.33 0.00 0.00 9,706,625.60
- -------------------------------------------------------------------------------
256,866.93 370,467.32 48,745.31 0.00 44,789,058.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-5 810.763008 3.743873 5.403114 9.146987 0.000000 807.019135
A-6 1462.893274 0.000000 0.000000 0.000000 9.749062 1472.642336
A-7 150.506703 0.243052 1.003012 1.246064 0.000000 150.263651
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 937.643574 1.017891 6.248676 7.266567 0.000000 936.625683
B 937.643584 1.017892 6.248675 7.266567 0.000000 936.625692
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,167.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,783.88
SUBSERVICER ADVANCES THIS MONTH 11,222.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 291,127.86
(B) TWO MONTHLY PAYMENTS: 2 613,618.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 571,726.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,789,058.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 184
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 16,162.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.07607630 % 10.25987300 % 21.66405040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.06455640 % 10.26357557 % 21.67186800 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1791 %
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 8.68334012
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.27
POOL TRADING FACTOR: 20.53118091
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 02/25/97 09:21:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,244,648.24 8.000000 % 180,682.72
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 0.164229 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,635,423.73 8.000000 % 33,960.04
- -------------------------------------------------------------------------------
139,954,768.28 19,380,071.97 214,642.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 14,909.29 195,592.01 0.00 0.00 2,063,965.52
A-3 76,384.73 76,384.73 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,642.56 2,642.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 37,431.32 71,391.36 0.00 0.00 5,601,463.69
- -------------------------------------------------------------------------------
131,367.90 346,010.66 0.00 0.00 19,165,429.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 52.694984 4.241677 0.350008 4.591685 0.000000 48.453307
A-3 1000.000000 0.000000 6.642150 6.642150 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 766.967630 4.621878 5.094314 9.716192 0.000000 762.345751
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,680.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,410.32
SUBSERVICER ADVANCES THIS MONTH 7,464.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 472,404.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 156,541.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,165,429.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 97,855.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.92155420 % 29.07844580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.77308510 % 29.22691490 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1627 %
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 8.63992034
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.94
POOL TRADING FACTOR: 13.69401661
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 02/25/97 09:21:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 24,390,266.09 8.500000 % 669,646.47
A-10 760920XQ6 6,395,000.00 4,016,887.75 8.500000 % 110,285.58
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 0.176801 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,375,678.30 8.500000 % 27,147.86
B 15,395,727.87 12,986,655.36 8.500000 % 0.00
- -------------------------------------------------------------------------------
324,107,827.87 47,769,487.50 807,079.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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-9 172,585.92 842,232.39 0.00 0.00 23,720,619.62
A-10 28,423.56 138,709.14 0.00 0.00 3,906,602.17
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 7,030.82 7,030.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,114.40 72,262.26 0.00 0.00 6,348,530.44
B 0.00 0.00 0.00 295,115.61 12,783,433.55
- -------------------------------------------------------------------------------
253,154.70 1,060,234.61 0.00 295,115.61 46,759,185.78
===============================================================================
Run: 02/25/97 09:21:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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-9 628.129438 17.245595 4.444654 21.690249 0.000000 610.883843
A-10 628.129437 17.245595 4.444654 21.690249 0.000000 610.883842
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 874.338769 3.722965 6.186835 9.909800 0.000000 870.615804
B 843.523312 0.000000 0.000000 0.000000 0.000000 830.323429
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,321.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,962.56
SUBSERVICER ADVANCES THIS MONTH 28,021.58
MASTER SERVICER ADVANCES THIS MONTH 3,110.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,907,915.13
(B) TWO MONTHLY PAYMENTS: 1 101,126.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,502,122.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,759,185.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 182
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 390,054.06
REMAINING SUBCLASS INTEREST SHORTFALL 91,893.79
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 441,948.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.46715220 % 13.34675900 % 27.18608890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.08405230 % 13.57707653 % 27.33887110 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1724 %
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 9.13820929
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.90
POOL TRADING FACTOR: 14.42704611
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 02/25/97 09:21:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,019,582.16 7.910519 % 246,469.36
R 760920XF0 100.00 0.00 7.910519 % 0.00
B 5,010,927.54 3,997,602.30 7.910519 % 21,857.01
- -------------------------------------------------------------------------------
105,493,196.54 13,017,184.46 268,326.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 58,937.74 305,407.10 0.00 0.00 8,773,112.80
R 0.00 0.00 0.00 0.00 0.00
B 26,122.01 47,979.02 0.00 0.00 3,975,745.29
- -------------------------------------------------------------------------------
85,059.75 353,386.12 0.00 0.00 12,748,858.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 89.763012 2.452867 0.586549 3.039416 0.000000 87.310146
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 797.776912 4.361869 5.213009 9.574878 0.000000 793.415043
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,221.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,363.73
SUBSERVICER ADVANCES THIS MONTH 5,710.34
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 3
AGGREGATE PRINCIPAL BALANCE 620,335.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,748,858.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 197,154.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.28980830 % 30.71019170 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.81489100 % 31.18510900 %
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 8.32834373
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.63
POOL TRADING FACTOR: 12.08500501
................................................................................
Run: 02/27/97 12:30:46 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 28,166,478.23 8.3603 554,009.02
- --------------------------------------------------------------------------------
149,986,318.83 28,166,478.23 554,009.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
195,066.21 0.00 749,075.23 0.00 27,612,469.21
195,066.21 0.00 749,075.23 0.00 27,612,469.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
187.793650 3.693730 1.300560 0.000000 4.994290 184.099919
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,940.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,262.11
SUBSERVICER ADVANCES THIS MONTH 11,137.06
MASTER SERVICER ADVANCES THIS MONTH 1,704.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 957,921.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 1,088,199.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,612,469.21
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 27,427,454.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
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 215,437.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 276,407.78
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,623.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 241,754.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,223.47
FSA GUARANTY INSURANCE POLICY 8,317,998.03
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 8.9353%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3594%
POOL TRADING FACTOR 0.184099919
................................................................................
Run: 02/25/97 09:21:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,555,355.11 8.348849 % 112,495.51
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.348849 % 0.00
B 6,546,994.01 3,395,230.23 8.348849 % 0.00
- -------------------------------------------------------------------------------
93,528,473.01 20,950,585.34 112,495.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 122,070.22 234,565.73 0.00 0.00 17,442,859.60
S 2,617.34 2,617.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 600.90 600.90 0.00 42,477.40 3,375,760.49
- -------------------------------------------------------------------------------
125,288.46 237,783.97 0.00 42,477.40 20,818,620.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 201.828889 1.293329 1.403406 2.696735 0.000000 200.535561
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 518.593758 0.000000 0.091783 0.091783 0.000000 515.619914
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,466.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,492.52
SUBSERVICER ADVANCES THIS MONTH 20,995.93
MASTER SERVICER ADVANCES THIS MONTH 5,334.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 491,726.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,108,316.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,818,620.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 655,447.91
REMAINING SUBCLASS INTEREST SHORTFALL 23,007.66
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,825.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.79410320 % 16.20589680 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.78489800 % 16.21510200 %
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 9.08818508
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 270.99
POOL TRADING FACTOR: 22.25912540
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1512
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 02/25/97 09:21:50 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 3,580,878.63 8.000000 % 195,725.57
A-6 760920ZF8 6,450,000.00 4,619,333.47 8.000000 % 252,485.98
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,790,439.33 8.000000 % 97,862.78
A-9 760920ZJ0 9,350,000.00 214,852.72 8.000000 % 11,743.53
A-10 760920ZC5 60,000,000.00 4,887,147.50 8.000000 % 267,124.30
A-11 760920ZD3 15,000,000.00 1,221,786.84 8.000000 % 66,781.07
A-12 760920ZB7 0.00 0.00 0.232277 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,485,119.03 8.000000 % 36,834.43
- -------------------------------------------------------------------------------
208,639,599.90 22,799,557.52 928,557.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 23,452.44 219,178.01 0.00 0.00 3,385,153.06
A-6 30,253.65 282,739.63 0.00 0.00 4,366,847.49
A-7 0.00 0.00 0.00 0.00 0.00
A-8 11,726.22 109,589.00 0.00 0.00 1,692,576.55
A-9 1,407.14 13,150.67 0.00 0.00 203,109.19
A-10 32,007.65 299,131.95 0.00 0.00 4,620,023.20
A-11 8,001.92 74,782.99 0.00 0.00 1,155,005.77
A-12 4,335.51 4,335.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 42,473.34 79,307.77 0.00 0.00 6,448,284.60
- -------------------------------------------------------------------------------
153,657.87 1,082,215.53 0.00 0.00 21,870,999.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 182.697889 9.985998 1.196553 11.182551 0.000000 172.711891
A-6 716.175732 39.145113 4.690488 43.835601 0.000000 677.030619
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 179.043933 9.786278 1.172622 10.958900 0.000000 169.257655
A-9 22.978901 1.255993 0.150496 1.406489 0.000000 21.722908
A-10 81.452458 4.452072 0.533461 4.985533 0.000000 77.000387
A-11 81.452456 4.452071 0.533461 4.985532 0.000000 77.000385
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 777.070445 4.413635 5.089309 9.502944 0.000000 772.656810
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,789.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,433.25
SUBSERVICER ADVANCES THIS MONTH 8,732.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 716,610.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,870,999.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 111
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 799,059.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.55594350 % 28.44405650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.51673610 % 29.48326390 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2403 %
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 8.67674151
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.77
POOL TRADING FACTOR: 10.48266957
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: 02/25/97 09:21:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XY9 39,900,000.00 0.00 7.000000 % 0.00
A-2 760920YD4 22,000,000.00 0.00 0.000000 % 0.00
A-3 760920YE2 100,000.00 0.00 0.000000 % 0.00
A-4 760920YF9 88,000,000.00 0.00 8.250000 % 0.00
A-5 760920YG7 26,000,000.00 0.00 8.250000 % 0.00
A-6 760920YH5 39,064,000.00 0.00 8.250000 % 0.00
A-7 760920YJ1 30,000,000.00 0.00 8.250000 % 0.00
A-8 760920YK8 20,625,000.00 19,307,336.19 6.085000 % 1,502,889.37
A-9 760920YL6 4,375,000.00 4,095,495.55 18.456427 % 318,794.72
A-10 760920XZ6 23,595,000.00 2,044,661.27 7.270000 % 159,157.10
A-11 760920YA0 6,435,000.00 557,634.87 11.843331 % 43,406.48
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.225429 % 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 6,149,922.20 8.750000 % 4,971.22
B 15,327,940.64 12,011,384.82 8.750000 % 9,709.27
- -------------------------------------------------------------------------------
322,682,743.64 44,166,434.90 2,038,928.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 95,745.43 1,598,634.80 0.00 0.00 17,804,446.82
A-9 61,601.21 380,395.93 0.00 0.00 3,776,700.83
A-10 12,114.09 171,271.19 0.00 0.00 1,885,504.17
A-11 5,382.19 48,788.67 0.00 0.00 514,228.39
A-12 10,596.54 10,596.54 0.00 0.00 0.00
A-13 8,114.05 8,114.05 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 43,854.36 48,825.58 0.00 0.00 6,144,950.98
B 85,651.76 95,361.03 0.00 0.00 12,001,675.55
- -------------------------------------------------------------------------------
323,059.64 2,361,987.80 0.00 0.00 42,127,506.74
===============================================================================
Run: 02/25/97 09:21:52
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 936.113270 72.867363 4.642203 77.509566 0.000000 863.245906
A-9 936.113269 72.867365 14.080277 86.947642 0.000000 863.245904
A-10 86.656549 6.745374 0.513418 7.258792 0.000000 79.911175
A-11 86.656545 6.745374 0.836393 7.581767 0.000000 79.911172
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 847.026370 0.684684 6.040044 6.724728 0.000000 846.341685
B 783.626783 0.633437 5.587949 6.221386 0.000000 782.993347
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,236.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,427.07
SUBSERVICER ADVANCES THIS MONTH 41,700.16
MASTER SERVICER ADVANCES THIS MONTH 8,053.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,517,667.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 368,858.38
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,164,903.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,127,506.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 171
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 976,312.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,003,226.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.87984380 % 13.92442500 % 27.19573100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.92451810 % 14.58655272 % 28.48892920 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2279 %
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 9.42194374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.79
POOL TRADING FACTOR: 13.05539499
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YR3 32,200,599.87 5,757,514.57 8.0000 202,853.60
S 760920YS1 0.00 0.00 0.5542 0.00
- --------------------------------------------------------------------------------
32,200,599.87 5,757,514.57 202,853.60
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 37,134.26 0.00 239,987.86 0.00 5,554,660.97
S 2,572.47 0.00 2,572.47 0.00 0.00
39,706.73 0.00 242,560.33 0.00 5,554,660.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 178.801469 6.299684 1.153216 0.000000 7.452900 172.501785
S 0.000000 0.000000 0.079889 0.000000 0.079889 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 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 1,676.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 555.30
SUBSERVICER ADVANCES THIS MONTH 7,114.90
MASTER SERVICER ADVANCES THIS MONTH 1,976.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 327,863.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 581,112.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,554,660.97
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 5,328,982.78
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 235,103.47
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 197,891.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,961.24
FSA GUARANTY INSURANCE POLICY 12,547,679.22
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 9.0390%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.172501785
................................................................................
Run: 02/27/97 12:30:46 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3167
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YT9 63,951,716.07 6,969,053.62 7.6035 7,454.94
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,969,053.62 7,454.94
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 44,156.49 0.00 51,611.43 0.00 6,961,598.68
S 1,451.85 0.00 1,451.85 0.00 0.00
45,608.34 0.00 53,063.28 0.00 6,961,598.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 108.973677 0.116571 0.690466 0.000000 0.807037 108.857105
S 0.000000 0.000000 0.022702 0.000000 0.022702 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,578.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 727.16
SUBSERVICER ADVANCES THIS MONTH 1,945.74
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 1 257,744.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,961,598.68
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 6,969,172.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 200.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,254.94
FSA GUARANTY INSURANCE POLICY 12,547,679.22
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 8.2752%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6285%
POOL TRADING FACTOR 0.108857105
................................................................................
Run: 02/27/97 12:30:46 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 10,731,552.11 7.7435 11,146.64
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 10,731,552.11 11,146.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 69,246.01 0.00 80,392.65 0.00 10,720,405.47
S 2,235.62 0.00 2,235.62 0.00 0.00
71,481.63 0.00 82,628.27 0.00 10,720,405.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 141.939112 0.147429 0.915871 0.000000 1.063300 141.791683
S 0.000000 0.000000 0.029569 0.000000 0.029569 0.000000
Determination Date 20-February-97
Distribution Date 25-February-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/27/97 12:30:46 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,919.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,121.79
SUBSERVICER ADVANCES THIS MONTH 3,932.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 500,559.39
(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 10,720,405.47
ACTUAL UPAID PRINCIPAL BALANCE @ 01/31 10,730,323.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 593.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,552.85
FSA GUARANTY INSURANCE POLICY 12,547,679.22
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 8.4759%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7744%
POOL TRADING FACTOR 0.141791683
................................................................................
Run: 02/25/97 09:21:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,965,190.06 7.950000 % 68,750.16
A-5 760920B31 41,703.00 298.25 1008.000000 % 3.44
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 0.383616 % 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 5,742,030.18 8.000000 % 32,321.33
- -------------------------------------------------------------------------------
157,858,019.23 17,195,518.49 101,074.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 39,509.80 108,259.96 0.00 0.00 5,896,439.90
A-5 250.47 253.91 0.00 0.00 294.81
A-6 36,577.80 36,577.80 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 5,495.73 5,495.73 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 38,270.94 70,592.27 0.00 0.00 5,709,708.85
- -------------------------------------------------------------------------------
120,104.74 221,179.67 0.00 0.00 17,094,443.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 627.914743 7.236859 4.158926 11.395785 0.000000 620.677884
A-5 7.151764 0.082488 6.006043 6.088531 0.000000 7.069276
A-6 1000.000000 0.000000 6.665051 6.665051 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 808.298544 4.549834 5.387350 9.937184 0.000000 803.748710
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,537.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,820.34
SUBSERVICER ADVANCES THIS MONTH 5,527.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 462,511.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,094,443.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,283.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.60740310 % 33.39259690 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.59903650 % 33.40096350 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3838 %
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 8.82545905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.44
POOL TRADING FACTOR: 10.82899915
................................................................................
Run: 02/25/97 09:21:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 14,264,057.39 8.500000 % 231,989.85
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 0.168536 % 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 5,587,517.41 8.500000 % 53,804.19
B 12,805,385.16 10,826,120.51 8.500000 % 0.00
- -------------------------------------------------------------------------------
320,111,585.16 39,781,695.31 285,794.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 101,019.46 333,009.31 0.00 0.00 14,032,067.54
A-7 64,475.43 64,475.43 0.00 0.00 9,104,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,586.22 5,586.22 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 39,571.35 93,375.54 0.00 0.00 5,533,713.22
B 37,508.47 37,508.47 0.00 0.00 10,721,871.97
- -------------------------------------------------------------------------------
248,160.93 533,954.97 0.00 0.00 39,391,652.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 423.265798 6.883972 2.997610 9.881582 0.000000 416.381826
A-7 1000.000000 0.000000 7.082099 7.082099 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 872.776853 8.404278 6.181092 14.585370 0.000000 864.372574
B 845.434977 0.000000 2.929117 2.929117 0.000000 837.293985
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,725.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,134.63
SUBSERVICER ADVANCES THIS MONTH 29,112.42
MASTER SERVICER ADVANCES THIS MONTH 1,913.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,372,989.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,091,876.21
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,118,913.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,391,652.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 224,610.15
REMAINING SUBCLASS INTEREST SHORTFALL 39,163.18
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,970.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.74072790 % 14.04544800 % 27.21382390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.73342680 % 14.04793360 % 27.21863960 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1700 %
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 9.09242661
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.63
POOL TRADING FACTOR: 12.30560047
................................................................................
Run: 02/25/97 09:21:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,098,703.76 8.100000 % 529,533.49
A-6 760920D70 2,829,000.00 796,566.70 8.100000 % 44,784.61
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 6,667,433.30 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,074,260.15 8.100000 % 41,939.78
A-12 760920F37 10,000,000.00 831,033.74 8.100000 % 16,802.79
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.244976 % 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 7,593,459.70 8.500000 % 37,375.90
B 16,895,592.50 15,138,667.43 8.500000 % 23,951.19
- -------------------------------------------------------------------------------
375,449,692.50 51,827,124.78 694,387.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 67,832.18 597,365.67 0.00 0.00 9,569,170.27
A-6 5,350.48 50,135.09 0.00 0.00 751,782.09
A-7 16,993.81 16,993.81 0.00 0.00 2,530,000.00
A-8 40,953.06 40,953.06 0.00 0.00 6,097,000.00
A-9 0.00 0.00 44,784.61 0.00 6,712,217.91
A-10 0.00 0.00 0.00 0.00 0.00
A-11 13,932.64 55,872.42 0.00 0.00 2,032,320.37
A-12 5,581.99 22,384.78 0.00 0.00 814,230.95
A-13 9,650.80 9,650.80 0.00 0.00 0.00
A-14 10,528.49 10,528.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 53,523.41 90,899.31 0.00 0.00 7,556,083.80
B 106,706.68 130,657.87 0.00 50,563.10 15,064,153.12
- -------------------------------------------------------------------------------
331,053.54 1,025,441.30 44,784.61 50,563.10 51,126,958.51
===============================================================================
Run: 02/25/97 09:21:57
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-5 262.952838 13.788139 1.766233 15.554372 0.000000 249.164699
A-6 281.571828 15.830544 1.891297 17.721841 0.000000 265.741283
A-7 1000.000000 0.000000 6.716921 6.716921 0.000000 1000.000000
A-8 1000.000000 0.000000 6.716920 6.716920 0.000000 1000.000000
A-9 1438.496936 0.000000 0.000000 0.000000 9.662268 1448.159204
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 255.136550 5.158645 1.713732 6.872377 0.000000 249.977905
A-12 83.103374 1.680279 0.558199 2.238478 0.000000 81.423095
R-I 0.000000 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 898.847029 4.424231 6.335631 10.759862 0.000000 894.422798
B 896.012817 1.417600 6.315653 7.733253 0.000000 891.602536
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,662.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,377.41
SUBSERVICER ADVANCES THIS MONTH 39,139.85
MASTER SERVICER ADVANCES THIS MONTH 2,590.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,509,724.74
(B) TWO MONTHLY PAYMENTS: 1 89,785.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,227,387.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,126,958.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 306,315.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 445,067.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.13855250 % 14.65151600 % 29.20993110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.75673270 % 14.77905985 % 29.46420750 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2434 %
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 9.18933585
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.28
POOL TRADING FACTOR: 13.61752574
................................................................................
Run: 02/25/97 09:21:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,251,489.33 6.673613 % 1,605,901.79
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.673613 % 0.00
B 7,968,810.12 1,928,832.75 6.673613 % 2,193.82
- -------------------------------------------------------------------------------
113,840,137.12 39,180,322.08 1,608,095.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 201,153.69 1,807,055.48 0.00 0.00 35,645,587.54
S 4,755.35 4,755.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 10,415.47 12,609.29 0.00 0.00 1,926,638.93
- -------------------------------------------------------------------------------
216,324.51 1,824,420.12 0.00 0.00 37,572,226.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 351.856594 15.168444 1.899984 17.068428 0.000000 336.688150
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 242.047774 0.275301 1.307030 1.582331 0.000000 241.772473
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,493.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,943.72
SUBSERVICER ADVANCES THIS MONTH 22,386.72
MASTER SERVICER ADVANCES THIS MONTH 5,620.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,520,824.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 346,361.59
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,406,680.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,572,226.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
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 873,124.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,563,532.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.07703700 % 4.92296300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.87217260 % 5.12782740 %
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 7.35478711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.55
POOL TRADING FACTOR: 33.00437563
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1496
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 02/25/97 09:27:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920G28 37,023,610.00 0.00 7.000000 % 0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 % 0.00
A-3 760920F94 307,675.00 0.00 0.000000 % 0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 % 0.00
A-5 760920G44 18,094,000.00 0.00 8.500000 % 0.00
A-6 760920G51 20,500,000.00 19,555,308.33 8.500000 % 400,437.59
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 3,661,879.00 807,617.36 0.097211 % 983.35
R-I 760920H35 100.00 0.00 8.500000 % 0.00
R-II 760920H43 100.00 0.00 8.500000 % 0.00
M 760920H27 4,320,000.00 3,896,265.43 8.500000 % 3,852.31
B 10,804,782.23 9,658,513.09 8.500000 % 9,549.57
- -------------------------------------------------------------------------------
216,050,982.23 36,892,825.61 414,822.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 138,462.80 538,900.39 0.00 0.00 19,154,870.74
A-7 21,065.57 21,065.57 0.00 0.00 2,975,121.40
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 2,987.49 3,970.84 0.00 0.00 806,634.01
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 27,587.80 31,440.11 0.00 0.00 3,892,413.12
B 68,387.81 77,937.38 0.00 0.00 9,648,963.52
- -------------------------------------------------------------------------------
258,491.47 673,314.29 0.00 0.00 36,478,002.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 953.917480 19.533541 6.754283 26.287824 0.000000 934.383939
A-7 1000.000000 0.000000 7.080575 7.080575 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-11 220.547255 0.268537 0.815835 1.084372 0.000000 220.278718
R-I 0.000000 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 901.913294 0.891738 6.386065 7.277803 0.000000 901.021556
B 893.910945 0.883827 6.329403 7.213230 0.000000 893.027117
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,118.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,850.60
SUBSERVICER ADVANCES THIS MONTH 12,600.16
MASTER SERVICER ADVANCES THIS MONTH 4,130.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 423,679.31
(B) TWO MONTHLY PAYMENTS: 1 227,522.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 923,908.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,478,002.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
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 529,293.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 378,346.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.25903940 % 10.56103800 % 26.17992230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.87796590 % 10.67057630 % 26.45145780 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0944 %
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 8.83474200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.91
POOL TRADING FACTOR: 16.88397915
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 02/25/97 09:22:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4072
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920H92 23,871,000.00 0.00 8.000000 % 0.00
A-2 760920J25 9,700,000.00 0.00 6.000000 % 0.00
A-3 760920J33 0.00 0.00 2.000000 % 0.00
A-4 760920J41 19,500,000.00 0.00 8.000000 % 0.00
A-5 760920J58 39,840,000.00 0.00 8.000000 % 0.00
A-6 760920J82 10,982,000.00 7,295,780.53 8.000000 % 41,847.18
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,021,754.74 8.000000 % 5,860.59
A-9 760920K31 37,500,000.00 3,986,039.26 8.000000 % 22,863.15
A-10 760920J74 17,000,000.00 5,965,772.09 8.000000 % 34,218.51
A-11 760920J66 0.00 0.00 0.346535 % 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 6,725,958.02 8.000000 % 35,734.26
- -------------------------------------------------------------------------------
183,771,178.70 24,995,304.64 140,523.69
===============================================================================
_______________________________________________________________________________
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 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 48,623.60 90,470.78 0.00 0.00 7,253,933.35
A-7 0.00 0.00 0.00 0.00 0.00
A-8 6,809.61 12,670.20 0.00 0.00 1,015,894.15
A-9 26,565.44 49,428.59 0.00 0.00 3,963,176.11
A-10 39,759.60 73,978.11 0.00 0.00 5,931,553.58
A-11 7,215.91 7,215.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,825.95 80,560.21 0.00 0.00 6,690,223.76
- -------------------------------------------------------------------------------
173,800.11 314,323.80 0.00 0.00 24,854,780.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-6 664.339877 3.810524 4.427572 8.238096 0.000000 660.529353
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 102.175474 0.586059 0.680961 1.267020 0.000000 101.589415
A-9 106.294380 0.609684 0.708412 1.318096 0.000000 105.684696
A-10 350.927770 2.012854 2.338800 4.351654 0.000000 348.914917
R-I 0.000000 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 813.298107 4.320963 5.420322 9.741285 0.000000 808.977145
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,407.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,618.99
SUBSERVICER ADVANCES THIS MONTH 5,637.33
MASTER SERVICER ADVANCES THIS MONTH 4,309.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 242,568.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 45,893.06
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 198,513.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,854,780.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
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 363,800.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,726.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.09111400 % 26.90888600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.08274910 % 26.91725090 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3466 %
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 8.78379761
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.26
POOL TRADING FACTOR: 13.52485255
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,015,894.15 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,963,176.11 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,931,553.58 0.00
................................................................................
Run: 02/25/97 09:22:05 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-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 33,230,233.89 7.490165 % 1,439,967.44
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.490165 % 0.00
B 8,084,552.09 6,483,836.48 7.490165 % 6,650.02
- -------------------------------------------------------------------------------
134,742,525.09 39,714,070.37 1,446,617.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 201,251.65 1,641,219.09 0.00 0.00 31,790,266.45
S 4,816.71 4,816.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 39,267.94 45,917.96 0.00 0.00 6,477,186.46
- -------------------------------------------------------------------------------
245,336.30 1,691,953.76 0.00 0.00 38,267,452.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 262.362166 11.368953 1.588939 12.957892 0.000000 250.993213
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 802.003179 0.822559 4.857157 5.679716 0.000000 801.180621
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,376.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,236.52
SUBSERVICER ADVANCES THIS MONTH 15,856.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 193,976.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 292,353.41
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,624,100.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,267,452.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,405,885.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.67370450 % 16.32629550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.07390230 % 16.92609770 %
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 8.14796383
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.16
POOL TRADING FACTOR: 28.40042732
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1715
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 02/25/97 09:22:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,263,085.77 8.500000 % 24,601.50
A-11 760920T24 20,000,000.00 11,482,597.70 8.500000 % 223,650.03
A-12 760920P44 39,837,000.00 22,871,612.25 8.500000 % 445,477.32
A-13 760920P77 4,598,000.00 6,650,222.50 8.500000 % 0.00
A-14 760920M62 2,400,000.00 347,777.50 8.500000 % 46,902.03
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 0.090835 % 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 7,738,644.52 8.500000 % 28,829.49
B 17,878,726.36 15,212,776.06 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 77,568,716.30 769,460.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 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 8,908.17 33,509.67 0.00 0.00 1,238,484.27
A-11 80,983.32 304,633.35 0.00 0.00 11,258,947.67
A-12 161,306.62 606,783.94 0.00 0.00 22,426,134.93
A-13 0.00 0.00 46,902.02 0.00 6,697,124.52
A-14 2,452.77 49,354.80 0.00 0.00 300,875.47
A-15 26,094.99 26,094.99 0.00 0.00 3,700,000.00
A-16 28,210.80 28,210.80 0.00 0.00 4,000,000.00
A-17 30,340.72 30,340.72 0.00 0.00 4,302,000.00
A-18 5,846.21 5,846.21 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 54,578.34 83,407.83 0.00 0.00 7,709,815.03
B 92,797.13 92,797.13 0.00 0.00 15,156,102.49
- -------------------------------------------------------------------------------
491,519.07 1,260,979.44 46,902.02 0.00 76,789,484.38
===============================================================================
Run: 02/25/97 09:22:06
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-10 574.129895 11.182500 4.049168 15.231668 0.000000 562.947396
A-11 574.129885 11.182502 4.049166 15.231668 0.000000 562.947384
A-12 574.129886 11.182502 4.049166 15.231668 0.000000 562.947384
A-13 1446.329382 0.000000 0.000000 0.000000 10.200526 1456.529909
A-14 144.907292 19.542513 1.021988 20.564501 0.000000 125.364779
A-15 1000.000000 0.000000 7.052700 7.052700 0.000000 1000.000000
A-16 1000.000000 0.000000 7.052700 7.052700 0.000000 1000.000000
A-17 1000.000000 0.000000 7.052701 7.052701 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 913.761308 3.404120 6.444485 9.848605 0.000000 910.357189
B 850.887013 0.000000 5.190365 5.190365 0.000000 847.717124
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,147.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,012.57
SUBSERVICER ADVANCES THIS MONTH 24,164.56
MASTER SERVICER ADVANCES THIS MONTH 6,720.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,024,844.30
(B) TWO MONTHLY PAYMENTS: 2 461,802.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 275,647.31
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,262,087.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,789,484.38
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 841,836.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 490,257.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.41149880 % 9.97650200 % 19.61199930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.22259270 % 10.04019638 % 19.73721090 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0917 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 826,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,060,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.03363838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.91
POOL TRADING FACTOR: 20.40184901
................................................................................
Run: 02/25/97 09:22:08 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-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 7,772,389.80 8.000000 % 799,759.08
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 0.176908 % 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 6,058,800.17 8.000000 % 31,494.38
- -------------------------------------------------------------------------------
157,499,405.19 26,852,189.97 831,253.46
===============================================================================
_______________________________________________________________________________
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 51,105.49 850,864.57 0.00 0.00 6,972,630.72
A-8 85,616.48 85,616.48 0.00 0.00 13,021,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 3,904.36 3,904.36 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
B 39,838.19 71,332.57 0.00 0.00 6,027,305.79
- -------------------------------------------------------------------------------
180,464.52 1,011,717.98 0.00 0.00 26,020,936.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 471.511150 48.517294 3.100309 51.617603 0.000000 422.993856
A-8 1000.000000 0.000000 6.575262 6.575262 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 809.847885 4.209688 5.324961 9.534649 0.000000 805.638197
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:09 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 7,536.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,842.30
SUBSERVICER ADVANCES THIS MONTH 9,001.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 455,056.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,248.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,020,936.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 137
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 691,672.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.43647660 % 22.56352340 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.83670690 % 23.16329310 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1684 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 149,990.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,285,229.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63389008
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.32
POOL TRADING FACTOR: 16.52129192
................................................................................
Run: 02/25/97 09:22:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920R83 112,112,000.00 0.00 7.750000 % 0.00
A-2 760920R91 10,192,000.00 0.00 10.750000 % 0.00
A-3 760920S41 46,773,810.00 0.00 7.125000 % 0.00
A-4 760920S74 14,926,190.00 0.00 12.375000 % 0.00
A-5 760920S33 15,000,000.00 0.00 6.375000 % 0.00
A-6 760920S58 54,705,000.00 0.00 7.500000 % 0.00
A-7 760920S66 7,815,000.00 0.00 11.500000 % 0.00
A-8 760920S82 8,967,000.00 0.00 8.000000 % 0.00
A-9 760920S90 833,000.00 0.00 8.000000 % 0.00
A-10 760920S25 47,400,000.00 46,366,907.56 8.000000 % 2,486,877.98
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 0.268148 % 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 6,736,919.59 8.000000 % 28,701.61
B 16,432,384.46 14,997,226.52 8.000000 % 27,936.14
- -------------------------------------------------------------------------------
365,162,840.46 73,704,053.67 2,543,515.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-10 302,940.49 2,789,818.47 0.00 0.00 43,880,029.58
A-11 36,607.47 36,607.47 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 16,140.81 16,140.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,016.00 72,717.61 0.00 0.00 6,708,217.98
B 97,985.11 125,921.25 0.00 0.00 14,933,333.15
- -------------------------------------------------------------------------------
497,689.88 3,041,205.61 0.00 0.00 71,124,580.71
===============================================================================
Run: 02/25/97 09:22:10
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 978.204801 52.465780 6.391150 58.856930 0.000000 925.739021
A-11 1000.000000 0.000000 6.533548 6.533548 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 922.454257 3.929975 6.026901 9.956876 0.000000 918.524283
B 912.662831 1.700066 5.962928 7.662994 0.000000 908.774572
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,662.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,520.15
SUBSERVICER ADVANCES THIS MONTH 18,968.77
MASTER SERVICER ADVANCES THIS MONTH 3,880.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,322,740.78
(B) TWO MONTHLY PAYMENTS: 1 490,984.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 584,227.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,124,580.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 277
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 496,814.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,265,468.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.51160010 % 9.14050100 % 20.34789920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.57233220 % 9.43164503 % 20.99602280 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2697 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 777,254.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,399.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69261041
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.59
POOL TRADING FACTOR: 19.47749684
................................................................................
Run: 02/25/97 09:22:12 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-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 17,889,038.52 7.189638 % 720,039.71
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.189638 % 0.00
B 6,095,852.88 4,061,417.93 7.189638 % 4,254.05
- -------------------------------------------------------------------------------
116,111,466.88 21,950,456.45 724,293.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 105,098.04 825,137.75 0.00 0.00 17,168,998.81
S 4,484.19 4,484.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 23,860.82 28,114.87 0.00 0.00 4,057,163.88
- -------------------------------------------------------------------------------
133,443.05 857,736.81 0.00 0.00 21,226,162.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 162.604690 6.544892 0.955302 7.500194 0.000000 156.059797
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 666.259178 0.697860 3.914271 4.612131 0.000000 665.561318
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,745.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,201.70
SPREAD 2,841.95
SUBSERVICER ADVANCES THIS MONTH 13,402.82
MASTER SERVICER ADVANCES THIS MONTH 3,061.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,426,883.32
(B) TWO MONTHLY PAYMENTS: 1 216,665.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 208,462.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,226,162.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 402,961.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 701,302.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.49734180 % 18.50265820 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.88602290 % 19.11397710 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,920,609.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15777525
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.79
POOL TRADING FACTOR: 18.28084965
................................................................................
Run: 02/25/97 09:22:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920W95 32,264,000.00 0.00 5.800000 % 0.00
A-2 760920X29 47,118,000.00 0.00 6.250000 % 0.00
A-3 760920X45 29,970,000.00 0.00 7.000000 % 0.00
A-4 760920X52 24,469,000.00 22,535,454.47 7.500000 % 1,108,494.05
A-5 760920Y36 20,936,000.00 20,936,000.00 7.500000 % 0.00
A-6 760920X86 25,256,000.00 0.00 5.800000 % 0.00
A-7 760920Y44 36,900,000.00 0.00 7.500000 % 0.00
A-8 760920Y51 15,000,000.00 5,285,127.44 7.500000 % 133,504.92
A-9 760920X60 10,324,000.00 0.00 7.500000 % 0.00
A-10 760920Y28 7,703,000.00 0.00 7.500000 % 0.00
A-11 760920X37 50,000.00 0.00 3123.270000 % 0.00
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.204217 % 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 9,558,884.11 7.500000 % 50,126.39
- -------------------------------------------------------------------------------
261,801,192.58 58,315,466.02 1,292,125.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 139,534.53 1,248,028.58 0.00 0.00 21,426,960.42
A-5 129,631.06 129,631.06 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 32,724.34 166,229.26 0.00 0.00 5,151,622.52
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 9,831.70 9,831.70 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
B 59,186.49 109,312.88 0.00 0.00 9,508,757.72
- -------------------------------------------------------------------------------
370,908.12 1,663,033.48 0.00 0.00 57,023,340.66
===============================================================================
Run: 02/25/97 09:22:16
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 920.979790 45.301976 5.702502 51.004478 0.000000 875.677814
A-5 1000.000000 0.000000 6.191778 6.191778 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-8 352.341829 8.900328 2.181623 11.081951 0.000000 343.441501
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 810.006789 4.247642 5.015382 9.263024 0.000000 805.759147
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:17 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 13,865.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,354.10
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 2,260.95
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 57,023,340.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 246
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 199,798.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 986,321.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.60832080 % 16.39167920 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.32479720 % 16.67520280 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2033 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,468,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11652195
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.65
POOL TRADING FACTOR: 21.78116154
PAC I PAC II COMPANION
CLASS A-6 PRIN DIST: 0.00 0.00 N/A
CLASS A-6 ENDING BAL: 0.00 0.00 N/A
CLASS A-7 PRIN DIST: 0.00 0.00 0.00
CLASS A-7 ENDING BAL: 0.00 0.00 0.00
CLASS A-8 PRIN DIST: 133,504.92 N/A 0.00
CLASS A-8 ENDING BAL: 5,151,622.52 N/A 0.00
................................................................................
Run: 02/25/97 09:22:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920U71 45,903,000.00 0.00 7.750000 % 0.00
A-2 760920U97 42,619,000.00 0.00 7.750000 % 0.00
A-3 760920V47 46,065,000.00 0.00 6.850000 % 0.00
A-4 760920V21 18,426,000.00 0.00 0.000000 % 0.00
A-5 760920V39 0.00 0.00 0.000000 % 0.00
A-6 760920V88 75,654,000.00 0.00 7.250000 % 0.00
A-7 760920V62 16,812,000.00 0.00 0.000000 % 0.00
A-8 760920V70 0.00 0.00 0.000000 % 0.00
A-9 760920V96 26,123,000.00 0.00 7.750000 % 0.00
A-10 760920W20 65,701,000.00 58,826,417.32 7.750000 % 619,456.82
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 2,265,954.04 7.750000 % 62,575.14
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 9,699,045.96 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 9,083,193.12 7.750000 % 68,827.96
A-17 760920W38 0.00 0.00 0.324786 % 0.00
R-I 760920W79 100.00 0.00 7.750000 % 0.00
R-II 760920W87 856,900.00 0.00 7.750000 % 0.00
M 760920W61 8,605,908.00 7,942,925.16 7.750000 % 24,362.13
B 20,436,665.48 18,862,263.32 7.750000 % 0.00
- -------------------------------------------------------------------------------
430,245,573.48 117,637,798.92 775,222.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 379,529.20 998,986.02 0.00 0.00 58,206,960.50
A-11 0.00 0.00 0.00 0.00 0.00
A-12 14,619.21 77,194.35 0.00 0.00 2,203,378.90
A-13 70,697.51 70,697.51 0.00 0.00 10,958,000.00
A-14 0.00 0.00 62,575.14 0.00 9,761,621.10
A-15 0.00 0.00 0.00 0.00 0.00
A-16 58,601.85 127,429.81 0.00 0.00 9,014,365.16
A-17 31,806.49 31,806.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 51,245.21 75,607.34 0.00 0.00 7,918,563.03
B 58,009.57 58,009.57 0.00 121,537.06 18,804,409.95
- -------------------------------------------------------------------------------
664,509.04 1,439,731.09 62,575.14 121,537.06 116,867,298.64
===============================================================================
Run: 02/25/97 09:22:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 895.365631 9.428423 5.776612 15.205035 0.000000 885.937208
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 915.536986 25.282885 5.906752 31.189637 0.000000 890.254101
A-13 1000.000000 0.000000 6.451680 6.451680 0.000000 1000.000000
A-14 1391.941154 0.000000 0.000000 0.000000 8.980359 1400.921513
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 556.159265 4.214301 3.588161 7.802462 0.000000 551.944965
R-I 0.000000 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 922.961895 2.830861 5.954655 8.785516 0.000000 920.131034
B 922.961886 0.000000 2.838505 2.838505 0.000000 920.131025
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,423.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,310.01
SUBSERVICER ADVANCES THIS MONTH 30,342.64
MASTER SERVICER ADVANCES THIS MONTH 4,024.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,848,977.69
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 740,977.86
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,259,189.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,867,298.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 433
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 518,079.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 409,687.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.21379630 % 6.75201800 % 16.03418590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.13391750 % 6.77568757 % 16.09039500 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3235 %
BANKRUPTCY AMOUNT AVAILABLE 129,247.00
FRAUD AMOUNT AVAILABLE 1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,512,435.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56138960
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.68
POOL TRADING FACTOR: 27.16292877
................................................................................
Run: 02/25/97 09:22:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203M8 18,000,000.00 0.00 7.000000 % 0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 % 0.00
A-3 7609203T3 70,813,559.00 0.00 7.000000 % 0.00
A-4 7609203Q9 70,830,509.00 0.00 0.000000 % 0.00
A-5 7609203R7 355,932.00 0.00 0.000000 % 0.00
A-6 7609203S5 17,000,000.00 0.00 6.823529 % 0.00
A-7 7609203W6 11,800,000.00 9,180,045.53 8.000000 % 311,482.69
A-8 7609204H8 36,700,000.00 22,329,295.32 8.000000 % 162,961.14
A-9 7609204J4 15,000,000.00 14,132,465.41 8.000000 % 103,139.96
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 0.169856 % 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 6,802,045.06 8.000000 % 6,661.03
B 15,322,642.27 13,225,828.45 8.000000 % 12,951.65
- -------------------------------------------------------------------------------
322,581,934.27 99,169,679.77 597,196.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 61,014.95 372,497.64 0.00 0.00 8,868,562.84
A-8 148,411.12 311,372.26 0.00 0.00 22,166,334.18
A-9 93,931.09 197,071.05 0.00 0.00 14,029,325.45
A-10 212,687.22 212,687.22 0.00 0.00 32,000,000.00
A-11 9,969.71 9,969.71 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,994.64 13,994.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,209.63 51,870.66 0.00 0.00 6,795,384.03
B 87,905.15 100,856.80 0.00 0.00 13,212,876.80
- -------------------------------------------------------------------------------
673,123.51 1,270,319.98 0.00 0.00 98,572,483.30
===============================================================================
Run: 02/25/97 09:22:21
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 777.969960 26.396838 5.170758 31.567596 0.000000 751.573122
A-8 608.427665 4.440358 4.043900 8.484258 0.000000 603.987307
A-9 942.164361 6.875997 6.262073 13.138070 0.000000 935.288363
A-10 1000.000000 0.000000 6.646476 6.646476 0.000000 1000.000000
A-11 1000.000000 0.000000 6.646473 6.646473 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 937.038001 0.917612 6.228001 7.145613 0.000000 936.120389
B 863.155859 0.845262 5.736945 6.582207 0.000000 862.310597
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,917.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,455.40
SUBSERVICER ADVANCES THIS MONTH 50,005.96
MASTER SERVICER ADVANCES THIS MONTH 2,306.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,856,445.12
(B) TWO MONTHLY PAYMENTS: 1 352,491.39
(C) THREE OR MORE MONTHLY PAYMENTS: 2 411,921.73
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,756,671.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,572,483.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 380
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 303,456.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 500,082.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.80443870 % 6.85899700 % 13.33656460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.70198160 % 6.89379409 % 13.40422430 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1692 %
BANKRUPTCY AMOUNT AVAILABLE 180,157.00
FRAUD AMOUNT AVAILABLE 1,016,561.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,939.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.60922568
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.53
POOL TRADING FACTOR: 30.55734771
................................................................................
Run: 02/25/97 09:22:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 33,024,256.87 7.500000 % 1,108,783.14
A-7 7609203P1 15,000,000.00 11,149,812.12 7.500000 % 374,352.82
A-8 7609204B1 7,005,400.00 7,066,819.33 7.500000 % 37,435.28
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 14,865,583.96 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.279807 % 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 11,081,947.93 7.500000 % 11,684.17
B 16,042,796.83 14,874,030.18 7.500000 % 15,682.32
- -------------------------------------------------------------------------------
427,807,906.83 162,600,450.39 1,547,937.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-6 205,634.95 1,314,418.09 0.00 0.00 31,915,473.73
A-7 69,427.49 443,780.31 0.00 0.00 10,775,459.30
A-8 33,717.92 71,153.20 10,285.64 0.00 7,039,669.69
A-9 190,153.56 190,153.56 0.00 0.00 30,538,000.00
A-10 249,071.40 249,071.40 0.00 0.00 40,000,000.00
A-11 0.00 0.00 92,564.80 0.00 14,958,148.76
A-12 37,773.11 37,773.11 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 69,004.90 80,689.07 0.00 0.00 11,070,263.76
B 92,617.39 108,299.71 0.00 0.00 14,858,347.86
- -------------------------------------------------------------------------------
947,400.72 2,495,338.45 102,850.44 0.00 161,155,363.10
===============================================================================
Run: 02/25/97 09:22:23
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-6 743.320808 24.956855 4.628499 29.585354 0.000000 718.363954
A-7 743.320808 24.956855 4.628499 29.585354 0.000000 718.363953
A-8 1008.767427 5.343775 4.813133 10.156908 1.468244 1004.891896
A-9 1000.000000 0.000000 6.226785 6.226785 0.000000 1000.000000
A-10 1000.000000 0.000000 6.226785 6.226785 0.000000 1000.000000
A-11 1370.365136 0.000000 0.000000 0.000000 8.532970 1378.898106
R-I 0.000000 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 941.930416 0.993117 5.865198 6.858315 0.000000 940.937299
B 927.146952 0.977530 5.773145 6.750675 0.000000 926.169421
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,772.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,147.51
SUBSERVICER ADVANCES THIS MONTH 28,105.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 934,452.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,856,069.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,155,363.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 612
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,273,650.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.03695810 % 6.81544700 % 9.14759470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.91079820 % 6.86931142 % 9.21989040 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2798 %
BANKRUPTCY AMOUNT AVAILABLE 195,763.00
FRAUD AMOUNT AVAILABLE 1,651,979.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,016,825.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24413820
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.09
POOL TRADING FACTOR: 37.67002912
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 37,435.28
CLASS A-8 ENDING BALANCE: 1,662,123.76 5,377,545.93
................................................................................
Run: 02/25/97 09:22:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,053,741.60 6.500000 % 538,998.71
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 5,334.35 2775.250000 % 97.35
A-11 7609203B2 0.00 0.00 0.448363 % 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 4,763,320.97 7.000000 % 26,073.54
- -------------------------------------------------------------------------------
146,754,518.99 49,302,396.92 565,169.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 5,695.38 544,694.09 0.00 0.00 514,742.89
A-5 112,422.07 112,422.07 0.00 0.00 20,800,000.00
A-6 18,227.00 18,227.00 0.00 0.00 3,680,000.00
A-7 14,435.26 14,435.26 0.00 0.00 2,800,000.00
A-8 8,847.42 8,847.42 0.00 0.00 1,200,000.00
A-9 87,310.04 87,310.04 0.00 0.00 15,000,000.00
A-10 12,310.02 12,407.37 0.00 0.00 5,237.00
A-11 18,381.14 18,381.14 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 27,725.72 53,799.26 0.00 0.00 4,737,247.47
- -------------------------------------------------------------------------------
305,354.05 870,523.65 0.00 0.00 48,737,227.36
===============================================================================
_______________________________________________________________________________
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-4 105.374160 53.899871 0.569538 54.469409 0.000000 51.474289
A-5 1000.000000 0.000000 5.404907 5.404907 0.000000 1000.000000
A-6 1000.000000 0.000000 4.952989 4.952989 0.000000 1000.000000
A-7 176.211454 0.000000 0.908449 0.908449 0.000000 176.211454
A-8 176.211454 0.000000 1.299181 1.299181 0.000000 176.211454
A-9 403.225806 0.000000 2.347044 2.347044 0.000000 403.225807
A-10 266.717500 4.867500 615.501000 620.368500 0.000000 261.850000
R-I 0.000000 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 806.751969 4.416011 4.695837 9.111848 0.000000 802.335964
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,193.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,475.36
SUBSERVICER ADVANCES THIS MONTH 3,942.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 345,366.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,737,227.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 213
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 295,297.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.33856110 % 9.66143890 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.28002260 % 9.71997740 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4482 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 506,601.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,370,984.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87082177
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.95
POOL TRADING FACTOR: 33.21003516
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: 02/25/97 09:22:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 21,676,373.14 5.700000 % 995,072.64
A-3 7609204R6 19,990,000.00 12,934,768.14 6.400000 % 212,120.35
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 0.347214 % 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 8,308,672.61 7.000000 % 44,931.20
- -------------------------------------------------------------------------------
260,444,078.54 105,179,813.89 1,252,124.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 102,715.25 1,097,787.89 0.00 0.00 20,681,300.50
A-3 68,819.59 280,939.94 0.00 0.00 12,722,647.79
A-4 216,176.57 216,176.57 0.00 0.00 38,524,000.00
A-5 103,729.21 103,729.21 0.00 0.00 17,825,000.00
A-6 34,397.94 34,397.94 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 37,884.66 37,884.66 0.00 0.00 0.00
A-12 30,360.12 30,360.12 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
B 48,350.76 93,281.96 0.00 0.00 8,263,741.41
- -------------------------------------------------------------------------------
642,434.10 1,894,558.29 0.00 0.00 103,927,689.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 395.749240 18.167211 1.875290 20.042501 0.000000 377.582030
A-3 647.061938 10.611323 3.442701 14.054024 0.000000 636.450615
A-4 1000.000000 0.000000 5.611478 5.611478 0.000000 1000.000000
A-5 1000.000000 0.000000 5.819311 5.819311 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819310 5.819310 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 797.524474 4.312812 4.641043 8.953855 0.000000 793.211664
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,432.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,350.41
SUBSERVICER ADVANCES THIS MONTH 13,545.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 479,290.20
(B) TWO MONTHLY PAYMENTS: 1 216,852.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 521,434.77
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,927,689.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 453
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 683,338.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.10050650 % 7.89949360 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.04856620 % 7.95143380 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3476 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,082,486.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,345,606.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76366624
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.70
POOL TRADING FACTOR: 39.90403248
................................................................................
Run: 02/25/97 09:22:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,370,740.56 7.650000 % 2,958,867.81
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 9,161,728.65 7.650000 % 325,483.47
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.105346 % 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 8,735,636.78 8.000000 % 25,760.08
B 16,935,768.50 15,724,148.44 8.000000 % 25,952.95
- -------------------------------------------------------------------------------
376,350,379.50 116,907,906.43 3,336,064.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 65,529.65 3,024,397.46 0.00 0.00 7,411,872.75
A-9 324,092.72 324,092.72 0.00 0.00 51,291,000.00
A-10 136,639.81 136,639.81 0.00 0.00 21,624,652.00
A-11 57,890.26 383,373.73 0.00 0.00 8,836,245.18
A-12 26,725.93 26,725.93 0.00 0.00 0.00
A-13 10,172.49 10,172.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,723.31 83,483.39 0.00 0.00 8,709,876.70
B 103,901.96 129,854.91 0.00 20,415.20 15,677,780.28
- -------------------------------------------------------------------------------
782,676.13 4,118,740.44 0.00 20,415.20 113,551,426.91
===============================================================================
Run: 02/25/97 09:22:28
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-8 395.965811 112.972693 2.501991 115.474684 0.000000 282.993118
A-9 1000.000000 0.000000 6.318705 6.318705 0.000000 1000.000000
A-10 1000.000000 0.000000 6.318706 6.318706 0.000000 1000.000000
A-11 840.371368 29.855391 5.310059 35.165450 0.000000 810.515977
R-I 0.000000 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 928.457917 2.737883 6.135061 8.872944 0.000000 925.720034
B 928.457923 1.532434 6.135061 7.667495 0.000000 925.720039
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,691.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,154.68
SUBSERVICER ADVANCES THIS MONTH 32,333.83
MASTER SERVICER ADVANCES THIS MONTH 2,955.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,955,762.27
(B) TWO MONTHLY PAYMENTS: 1 212,366.47
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,211,567.32
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 818,745.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,551,426.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 412
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 385,177.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,011,735.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.07773220 % 7.47223800 % 13.45003000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.52280890 % 7.67042470 % 13.80676640 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1041 %
BANKRUPTCY AMOUNT AVAILABLE 148,593.00
FRAUD AMOUNT AVAILABLE 1,175,017.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,935,675.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52774267
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.32
POOL TRADING FACTOR: 30.17173174
................................................................................
Run: 02/25/97 09:22:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 19,945,123.14 7.500000 % 1,931,298.69
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 9,885,448.72 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,598,589.41 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199964 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,165,160.91 7.500000 % 27,546.46
B 18,182,304.74 17,311,974.24 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,814,328.74 191,445,296.42 1,958,845.15
===============================================================================
_______________________________________________________________________________
REMAINING
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-5 124,036.70 2,055,335.39 0.00 0.00 18,013,824.45
A-6 287,201.18 287,201.18 0.00 0.00 46,182,000.00
A-7 474,856.45 474,856.45 0.00 0.00 76,357,000.00
A-8 52,767.36 52,767.36 8,709.24 0.00 9,894,157.96
A-9 0.00 0.00 78,349.35 0.00 12,676,938.76
A-10 31,743.02 31,743.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,997.21 84,543.67 0.00 0.00 9,137,614.45
B 14,693.38 14,693.38 0.00 145,000.27 17,259,942.00
- -------------------------------------------------------------------------------
1,042,295.30 3,001,140.45 87,058.59 145,000.27 189,521,477.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 284.857082 27.582889 1.771497 29.354386 0.000000 257.274193
A-6 1000.000000 0.000000 6.218899 6.218899 0.000000 1000.000000
A-7 1000.000000 0.000000 6.218899 6.218899 0.000000 1000.000000
A-8 1039.151553 0.000000 5.546868 5.546868 0.915509 1040.067062
A-9 1362.304218 0.000000 0.000000 0.000000 8.472032 1370.776250
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 952.133105 2.861695 5.921220 8.782915 0.000000 949.271410
B 952.133103 0.000000 0.808114 0.808114 0.000000 949.271407
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,137.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,975.03
SUBSERVICER ADVANCES THIS MONTH 21,052.70
MASTER SERVICER ADVANCES THIS MONTH 7,096.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,902,643.40
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 241,665.17
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 718,130.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,521,477.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 716
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 953,348.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,348,417.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.16986910 % 4.78735200 % 9.04277860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.07146970 % 4.82141368 % 9.10711660 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1999 %
BANKRUPTCY AMOUNT AVAILABLE 191,378.00
FRAUD AMOUNT AVAILABLE 973,092.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,106,946.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16208783
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.47
POOL TRADING FACTOR: 44.29993689
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,409,157.96 8,485,000.00
................................................................................
Run: 02/25/97 09:22:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 21,302,432.92 7.500000 % 574,884.98
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 0.154492 % 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 7,011,566.85 7.500000 % 36,507.25
- -------------------------------------------------------------------------------
183,802,829.51 47,878,999.77 611,392.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 132,315.56 707,200.54 0.00 0.00 20,727,547.94
A-8 121,523.86 121,523.86 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 6,125.93 6,125.93 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 43,550.87 80,058.12 0.00 0.00 6,975,059.60
- -------------------------------------------------------------------------------
303,516.22 914,908.45 0.00 0.00 47,267,607.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 712.956689 19.240436 4.428380 23.668816 0.000000 693.716254
A-8 1000.000000 0.000000 6.211289 6.211289 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 803.081407 4.181419 4.988170 9.169589 0.000000 798.899989
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,390.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,037.23
SUBSERVICER ADVANCES THIS MONTH 7,476.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 167,079.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 509,703.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,267,607.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 201
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 362,099.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.35565300 % 14.64434700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.24346810 % 14.75653190 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1538 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 495,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,677,629.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14185024
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.57
POOL TRADING FACTOR: 25.71647437
................................................................................
Run: 02/25/97 09:22:34 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-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 40,792,882.52 7.952602 % 2,432,329.59
R 7609206F0 100.00 0.00 7.952602 % 0.00
B 11,237,146.51 8,445,618.35 7.952602 % 7,451.98
- -------------------------------------------------------------------------------
187,272,146.51 49,238,500.87 2,439,781.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 266,963.13 2,699,292.72 0.00 0.00 38,360,552.93
R 0.00 0.00 0.00 0.00 0.00
B 55,271.13 62,723.11 0.00 0.00 8,438,166.37
- -------------------------------------------------------------------------------
322,234.26 2,762,015.83 0.00 0.00 46,798,719.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 231.731790 13.817315 1.516535 15.333850 0.000000 217.914476
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 751.580336 0.663156 4.918609 5.581765 0.000000 750.917180
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,296.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,010.71
SUBSERVICER ADVANCES THIS MONTH 20,537.62
MASTER SERVICER ADVANCES THIS MONTH 5,357.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,131,207.45
(B) TWO MONTHLY PAYMENTS: 1 218,988.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1 318,876.36
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,057,777.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,798,719.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 698,689.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,396,336.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.84753150 % 17.15246850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.96923660 % 18.03076340 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 513,827.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,912,833.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.45477527
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.17
POOL TRADING FACTOR: 24.98968489
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 02/25/97 09:22:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 61,948.98 7.000000 % 61,948.98
A-8 7609208B7 14,000,000.00 14,000,000.00 7.000000 % 769,818.55
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 0.395551 % 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 5,129,704.22 7.000000 % 27,514.57
- -------------------------------------------------------------------------------
156,959,931.35 59,091,653.20 859,282.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-7 361.13 62,310.11 0.00 0.00 0.00
A-8 81,612.51 851,431.06 0.00 0.00 13,230,181.45
A-9 82,195.46 82,195.46 0.00 0.00 14,100,000.00
A-10 56,545.81 56,545.81 0.00 0.00 9,700,000.00
A-11 93,854.39 93,854.39 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 19,465.19 19,465.19 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
B 29,903.43 57,418.00 0.00 0.00 5,102,189.65
- -------------------------------------------------------------------------------
363,937.92 1,223,220.02 0.00 0.00 58,232,371.10
===============================================================================
Run: 02/25/97 09:22:35
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 9.991771 9.991771 0.058247 10.050018 0.000000 0.000000
A-8 1000.000000 54.987039 5.829465 60.816504 0.000000 945.012961
A-9 1000.000000 0.000000 5.829465 5.829465 0.000000 1000.000000
A-10 1000.000000 0.000000 5.829465 5.829465 0.000000 1000.000000
A-11 1000.000000 0.000000 5.829465 5.829465 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 816.970904 4.382047 4.762503 9.144550 0.000000 812.588857
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,098.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,350.42
SUBSERVICER ADVANCES THIS MONTH 12,337.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 562,825.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 659,536.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,232,371.10
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 542,327.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.31907140 % 8.68092860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.23822450 % 8.76177550 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.396501 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 600,266.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,273,775.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84807047
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.92
POOL TRADING FACTOR: 37.10015072
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: 02/25/97 09:22:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 32,263,668.82 7.958267 % 526,511.50
M 760944AB4 5,352,000.00 4,454,958.43 7.958267 % 69,614.70
R 760944AC2 100.00 0.00 7.958267 % 0.00
B 8,362,385.57 6,445,221.26 7.958267 % 108,265.57
- -------------------------------------------------------------------------------
133,787,485.57 43,163,848.51 704,391.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 211,806.61 738,318.11 0.00 0.00 31,737,157.32
M 29,246.20 98,860.90 0.00 0.00 4,385,343.73
R 0.00 0.00 0.00 0.00 0.00
B 42,312.00 150,577.57 0.00 0.00 6,336,955.69
- -------------------------------------------------------------------------------
283,364.81 987,756.58 0.00 0.00 42,459,456.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 268.700447 4.384928 1.763982 6.148910 0.000000 264.315519
M 832.391336 13.007231 5.464537 18.471768 0.000000 819.384105
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 770.739546 12.946731 5.059800 18.006531 0.000000 757.792814
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,944.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,675.05
SUBSERVICER ADVANCES THIS MONTH 11,018.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 877,406.12
(B) TWO MONTHLY PAYMENTS: 1 314,175.52
(C) THREE OR MORE MONTHLY PAYMENTS: 1 261,215.73
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,459,456.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 151
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 661,917.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.32104100 % 14.93198930 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.32830862 % 14.92472150 %
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 8.47665830
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.76
POOL TRADING FACTOR: 31.73649356
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 02/25/97 09:22:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,190,578.36 7.000000 % 481,096.57
A-4 760944AZ1 11,666,667.00 0.00 8.000000 % 0.00
A-5 760944BA5 5,000,000.00 3,881,014.02 8.000000 % 288,657.94
A-6 760944BH0 45,000,000.00 2,381,156.76 8.500000 % 962,193.14
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 0.156250 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,799,763.03 8.000000 % 8,321.30
B 16,938,486.28 15,754,356.40 8.000000 % 14,897.77
- -------------------------------------------------------------------------------
376,347,086.28 129,840,201.57 1,755,166.72
===============================================================================
_______________________________________________________________________________
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 6,885.69 487,982.26 0.00 0.00 709,481.79
A-4 0.00 0.00 0.00 0.00 0.00
A-5 25,652.32 314,310.26 0.00 0.00 3,592,356.08
A-6 16,722.39 978,915.53 0.00 0.00 1,418,963.62
A-7 99,145.41 99,145.41 0.00 0.00 15,000,000.00
A-8 30,487.22 30,487.22 0.00 0.00 4,612,500.00
A-9 257,089.56 257,089.56 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 99,145.41 99,145.41 0.00 0.00 15,000,000.00
A-12 8,096.88 8,096.88 0.00 0.00 1,225,000.00
A-13 16,761.82 16,761.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,163.75 66,485.05 0.00 0.00 8,791,441.73
B 104,131.47 119,029.24 0.00 0.00 15,739,458.63
- -------------------------------------------------------------------------------
876,281.92 2,631,448.64 0.00 0.00 128,085,034.85
===============================================================================
Run: 02/25/97 09:22:39
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 52.914594 21.382070 0.306031 21.688101 0.000000 31.532524
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 776.202804 57.731588 5.130464 62.862052 0.000000 718.471216
A-6 52.914595 21.382070 0.371609 21.753679 0.000000 31.532525
A-7 1000.000000 0.000000 6.609694 6.609694 0.000000 1000.000000
A-8 1000.000000 0.000000 6.609695 6.609695 0.000000 1000.000000
A-9 1000.000000 0.000000 6.609694 6.609694 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.609694 6.609694 0.000000 1000.000000
A-12 1000.000000 0.000000 6.609698 6.609698 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 935.299254 0.884445 6.182043 7.066488 0.000000 934.414809
B 930.092344 0.879521 6.147626 7.027147 0.000000 929.212822
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,596.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,549.49
SUBSERVICER ADVANCES THIS MONTH 33,685.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,025,950.37
(B) TWO MONTHLY PAYMENTS: 1 440,426.09
(C) THREE OR MORE MONTHLY PAYMENTS: 2 371,155.12
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,603,614.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,085,034.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 457
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,632,386.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.08897000 % 6.77737900 % 12.13365060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.84795750 % 6.86375402 % 12.28828850 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1548 %
BANKRUPTCY AMOUNT AVAILABLE 228,480.00
FRAUD AMOUNT AVAILABLE 1,312,828.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,929,321.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57366723
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.95
POOL TRADING FACTOR: 34.03375222
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 1,316.06
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 64,988.16
................................................................................
Run: 02/25/97 09:22:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,230,526.26 7.500000 % 64,032.16
A-6 760944AP3 4,188,000.00 4,188,000.00 7.500000 % 0.00
A-7 760944AQ1 11,026,000.00 11,026,000.00 7.500000 % 0.00
A-8 760944AR9 19,073,000.00 19,073,000.00 7.500000 % 0.00
A-9 760944AS7 12,029,900.00 12,029,900.00 7.500000 % 0.00
A-10 760944AH1 8,325,000.00 1,552,491.81 7.500000 % 7,114.68
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.145817 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,889,995.83 7.500000 % 3,065.74
B 5,682,302.33 5,407,616.08 7.500000 % 0.00
- -------------------------------------------------------------------------------
133,690,335.33 65,572,529.98 74,212.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 32,685.64 96,717.80 0.00 0.00 5,166,494.10
A-6 26,170.88 26,170.88 0.00 0.00 4,188,000.00
A-7 68,901.65 68,901.65 0.00 0.00 11,026,000.00
A-8 119,187.49 119,187.49 0.00 0.00 19,073,000.00
A-9 75,175.05 75,175.05 0.00 0.00 12,029,900.00
A-10 9,701.54 16,816.22 0.00 0.00 1,545,377.13
A-11 26,089.64 26,089.64 0.00 0.00 4,175,000.00
A-12 7,966.75 7,966.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 36,079.90 39,145.64 0.00 0.00 2,886,930.09
B 21,508.50 21,508.50 0.00 0.00 5,401,879.61
- -------------------------------------------------------------------------------
423,467.04 497,679.62 0.00 0.00 65,492,580.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-5 350.830120 4.294866 2.192343 6.487209 0.000000 346.535254
A-6 1000.000000 0.000000 6.249016 6.249016 0.000000 1000.000000
A-7 1000.000000 0.000000 6.249016 6.249016 0.000000 1000.000000
A-8 1000.000000 0.000000 6.249016 6.249016 0.000000 1000.000000
A-9 1000.000000 0.000000 6.249017 6.249017 0.000000 1000.000000
A-10 186.485503 0.854616 1.165350 2.019966 0.000000 185.630887
A-11 1000.000000 0.000000 6.249016 6.249016 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 960.759350 1.019184 11.994516 13.013700 0.000000 959.740166
B 951.659339 0.000000 3.785172 3.785172 0.000000 950.649806
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,992.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,896.32
SUBSERVICER ADVANCES THIS MONTH 4,552.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 254,116.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 374,740.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,492,580.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 245
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,388.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.34590250 % 4.40732700 % 8.24677050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.34389520 % 4.40802614 % 8.24807870 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1458 %
BANKRUPTCY AMOUNT AVAILABLE 131,657.00
FRAUD AMOUNT AVAILABLE 331,785.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,460.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10015536
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.35
POOL TRADING FACTOR: 48.98826887
................................................................................
Run: 02/25/97 09:22:43 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-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 40,783,083.26 7.865088 % 626,875.95
R 760944CB2 100.00 0.00 7.865088 % 0.00
B 3,851,896.47 3,211,332.56 7.865088 % 16,388.79
- -------------------------------------------------------------------------------
154,075,839.47 43,994,415.82 643,264.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 265,914.50 892,790.45 0.00 0.00 40,156,207.31
R 0.00 0.00 0.00 0.00 0.00
B 20,938.58 37,327.37 0.00 0.00 3,194,943.77
- -------------------------------------------------------------------------------
286,853.08 930,117.82 0.00 0.00 43,351,151.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 271.482093 4.172946 1.770122 5.943068 0.000000 267.309147
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 833.701680 4.254733 5.435915 9.690648 0.000000 829.446948
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,398.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,005.43
SUBSERVICER ADVANCES THIS MONTH 8,260.69
MASTER SERVICER ADVANCES THIS MONTH 2,015.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 345,221.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 356,258.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,351,151.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 223
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 178,483.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 418,742.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.70059050 % 7.29940950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.63008320 % 7.36991680 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 221,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,081,232.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24846780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.68
POOL TRADING FACTOR: 28.13624202
................................................................................
Run: 02/25/97 09:22:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4095
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CC0 51,176,000.00 0.00 8.000000 % 0.00
A-2 760944CD8 101,367,845.00 0.00 8.000000 % 0.00
A-3 760944CE6 44,286,923.00 0.00 8.000000 % 0.00
A-4 760944CF3 31,377,195.00 31,255,066.04 8.000000 % 1,493,207.62
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 0.234408 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,046,274.96 8.000000 % 21,895.53
M-2 760944CK2 4,813,170.00 4,605,782.58 8.000000 % 0.00
M-3 760944CL0 3,208,780.00 3,104,154.21 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 899,474.07 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 91,844,824.25 1,515,103.15
===============================================================================
_______________________________________________________________________________
REMAINING
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-4 206,714.34 1,699,921.96 0.00 0.00 29,761,858.42
A-5 272,315.25 272,315.25 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 17,798.64 17,798.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,988.77 61,884.30 0.00 0.00 6,024,379.43
M-2 17,863.87 17,863.87 0.00 0.00 4,605,782.58
M-3 0.00 0.00 0.00 0.00 3,104,154.21
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 851,058.37
- -------------------------------------------------------------------------------
554,680.87 2,069,784.02 0.00 0.00 90,281,305.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 996.107716 47.588945 6.588044 54.176989 0.000000 948.518770
A-5 1000.000000 0.000000 6.613786 6.613786 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-1 942.145304 3.411815 6.231148 9.642963 0.000000 938.733489
M-2 956.912509 0.000000 3.711456 3.711456 0.000000 956.912509
M-3 967.393904 0.000000 0.000000 0.000000 0.000000 967.393904
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 560.642460 0.000000 0.000000 0.000000 0.000000 530.464940
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,502.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,580.15
SUBSERVICER ADVANCES THIS MONTH 26,085.88
MASTER SERVICER ADVANCES THIS MONTH 7,519.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,120,738.64
(B) TWO MONTHLY PAYMENTS: 2 497,953.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 366,206.53
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,365,627.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,281,305.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 373
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 929,312.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,230,918.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.86012810 % 14.97766700 % 6.16220510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.57190160 % 15.21280199 % 6.21529640 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2345 %
BANKRUPTCY AMOUNT AVAILABLE 117,703.00
FRAUD AMOUNT AVAILABLE 453,771.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,967,958.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68593540
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.10
POOL TRADING FACTOR: 28.13570803
................................................................................
Run: 02/25/97 09:22:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,336,654.44 7.500000 % 34,983.93
A-4 760944BV9 37,600,000.00 18,839,148.94 7.500000 % 28,444.88
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 0.179732 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,571,798.71 7.500000 % 2,658.68
B-1 3,744,527.00 3,601,409.74 7.500000 % 3,723.08
B-2 534,817.23 514,376.30 7.500000 % 531.74
- -------------------------------------------------------------------------------
106,963,444.23 49,863,388.13 70,342.31
===============================================================================
_______________________________________________________________________________
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 33,341.43 68,325.36 0.00 0.00 5,301,670.51
A-4 117,699.99 146,144.87 0.00 0.00 18,810,704.06
A-5 62,476.28 62,476.28 0.00 0.00 10,000,000.00
A-6 56,228.65 56,228.65 0.00 0.00 9,000,000.00
A-7 7,465.53 7,465.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,067.64 18,726.32 0.00 0.00 2,569,140.03
B-1 22,500.27 26,223.35 0.00 0.00 3,597,686.66
B-2 3,213.62 3,745.36 0.00 0.00 513,844.56
- -------------------------------------------------------------------------------
318,993.41 389,335.72 0.00 0.00 49,793,045.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 498.752751 3.269526 3.116021 6.385547 0.000000 495.483225
A-4 501.041195 0.756513 3.130319 3.886832 0.000000 500.284682
A-5 1000.000000 0.000000 6.247628 6.247628 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247628 6.247628 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 961.779622 0.994271 6.008841 7.003112 0.000000 960.785352
B-1 961.779616 0.994272 6.008842 7.003114 0.000000 960.785344
B-2 961.779597 0.994246 6.008838 7.003084 0.000000 960.785351
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,341.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,260.39
SUBSERVICER ADVANCES THIS MONTH 5,394.49
MASTER SERVICER ADVANCES THIS MONTH 3,910.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 452,622.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 282,448.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,793,045.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 526,513.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,794.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.58818620 % 5.15768900 % 8.25412430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.58312390 % 5.15963623 % 8.25723980 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1797 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 493,785.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,266.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15262326
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.72
POOL TRADING FACTOR: 46.55146081
................................................................................
Run: 02/25/97 09:22:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 35,784,800.41 7.883753 % 1,068,735.66
R 760944BR8 100.00 0.00 7.883753 % 0.00
B 7,272,473.94 5,541,898.13 7.883753 % 5,022.19
- -------------------------------------------------------------------------------
121,207,887.94 41,326,698.54 1,073,757.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 233,848.75 1,302,584.41 0.00 0.00 34,716,064.75
R 0.00 0.00 0.00 0.00 0.00
B 36,215.54 41,237.73 0.00 0.00 5,536,875.94
- -------------------------------------------------------------------------------
270,064.29 1,343,822.14 0.00 0.00 40,252,940.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 314.079974 9.380197 2.052469 11.432666 0.000000 304.699777
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 762.037537 0.690575 4.979810 5.670385 0.000000 761.346962
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,255.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,296.80
SUBSERVICER ADVANCES THIS MONTH 16,201.33
MASTER SERVICER ADVANCES THIS MONTH 1,944.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,313,925.16
(B) TWO MONTHLY PAYMENTS: 1 303,044.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 526,757.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,252,940.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
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 259,469.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,036,306.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.59002940 % 13.40997060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.24479140 % 13.75520860 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 411,026.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,807,122.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.39671183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.28
POOL TRADING FACTOR: 33.20983591
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 02/25/97 09:22:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 46,011,167.38 6.894794 % 508,734.70
R 760944BK3 100.00 0.00 6.894794 % 0.00
B 11,897,842.91 10,020,168.09 6.894794 % 66,251.83
- -------------------------------------------------------------------------------
153,520,242.91 56,031,335.47 574,986.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 263,839.95 772,574.65 0.00 0.00 45,502,432.68
R 0.00 0.00 0.00 0.00 0.00
B 57,458.23 123,710.06 0.00 0.00 9,953,916.26
- -------------------------------------------------------------------------------
321,298.18 896,284.71 0.00 0.00 55,456,348.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 324.886458 3.592193 1.862983 5.455176 0.000000 321.294264
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 842.183593 5.568389 4.829299 10.397688 0.000000 836.615203
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,292.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,910.69
SPREAD 11,205.51
SUBSERVICER ADVANCES THIS MONTH 17,869.89
MASTER SERVICER ADVANCES THIS MONTH 4,737.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 238,904.64
(B) TWO MONTHLY PAYMENTS: 1 272,917.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,977,733.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,456,348.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 191
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 687,933.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 204,515.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.11684940 % 17.88315060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.05089870 % 17.94910130 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 551,161.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62193385
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.15
POOL TRADING FACTOR: 36.12315086
................................................................................
Run: 02/25/97 09:22:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,832,815.73 8.000000 % 160,610.33
A-2 760944EH7 24,701,000.00 0.00 8.000000 % 0.00
A-3 760944EP9 64,683,000.00 0.00 8.000000 % 0.00
A-4 760944EQ7 12,103,000.00 0.00 8.000000 % 0.00
A-5 760944ET1 38,663,000.00 27,027,428.65 8.000000 % 357,487.51
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,254,131.22 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 177,716.00 8.000000 % 57,566.67
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 11,976,025.49 8.000000 % 88,560.70
A-11 760944EF1 2,607,000.00 678,868.78 8.000000 % 48,181.64
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 0.224889 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,211,898.12 8.000000 % 9,019.26
M-2 760944EZ7 4,032,382.00 3,872,303.19 8.000000 % 3,791.33
M-3 760944FA1 2,419,429.00 2,344,743.30 8.000000 % 2,295.71
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 848,528.90 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 111,032,581.93 727,513.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 12,173.49 172,783.82 0.00 0.00 1,672,205.40
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-5 179,515.07 537,002.58 0.00 0.00 26,669,941.14
A-6 156,729.64 156,729.64 0.00 0.00 23,596,900.00
A-7 0.00 0.00 48,181.64 0.00 7,302,312.86
A-8 1,180.38 58,747.05 0.00 0.00 120,149.33
A-9 50,525.38 50,525.38 0.00 0.00 7,607,000.00
A-10 79,544.27 168,104.97 0.00 0.00 11,887,464.79
A-11 4,509.02 52,690.66 0.00 0.00 630,687.14
A-12 25,804.01 25,804.01 0.00 0.00 3,885,000.00
A-13 38,437.02 38,437.02 0.00 0.00 5,787,000.00
A-14 20,731.22 20,731.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,185.05 70,204.31 0.00 0.00 9,202,878.86
M-2 25,719.67 29,511.00 0.00 0.00 3,868,511.86
M-3 15,573.69 17,869.40 0.00 0.00 2,342,447.59
B-1 44,055.39 44,055.39 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 842,869.04
- -------------------------------------------------------------------------------
715,683.30 1,443,196.45 48,181.64 0.00 110,347,590.56
===============================================================================
Run: 02/25/97 09:22:50
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 34.807348 3.050181 0.231189 3.281370 0.000000 31.757167
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-5 699.051513 9.246243 4.643071 13.889314 0.000000 689.805270
A-6 1000.000000 0.000000 6.641959 6.641959 0.000000 1000.000000
A-7 1362.022385 0.000000 0.000000 0.000000 9.046496 1371.068881
A-8 9.661629 3.129644 0.064172 3.193816 0.000000 6.531985
A-9 1000.000000 0.000000 6.641959 6.641959 0.000000 1000.000000
A-10 299.400637 2.214018 1.988607 4.202625 0.000000 297.186620
A-11 260.402294 18.481642 1.729582 20.211224 0.000000 241.920652
A-12 1000.000000 0.000000 6.641959 6.641959 0.000000 1000.000000
A-13 1000.000000 0.000000 6.641960 6.641960 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.847880 0.931943 6.322135 7.254078 0.000000 950.915937
M-2 960.301675 0.940221 6.378282 7.318503 0.000000 959.361454
M-3 969.130857 0.948864 6.436928 7.385792 0.000000 968.181993
B-1 986.414326 0.000000 8.810808 8.810808 0.000000 986.414326
B-2 584.524109 0.000000 0.000000 0.000000 0.000000 580.625214
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,590.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,716.02
SUBSERVICER ADVANCES THIS MONTH 35,568.72
MASTER SERVICER ADVANCES THIS MONTH 2,424.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,066,586.78
(B) TWO MONTHLY PAYMENTS: 2 620,171.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 158,864.97
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,752,030.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,347,590.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 420
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 308,029.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 576,280.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.89777280 % 13.89587100 % 5.20635600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.79801310 % 13.96844121 % 5.23354570 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2260 %
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 8.71596546
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.60
POOL TRADING FACTOR: 34.20670470
................................................................................
Run: 02/25/97 09:22:53 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-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 3,844,983.27 6.150000 % 76,933.10
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 27,464,167.90 7.150000 % 549,522.19
A-7 760944DY1 1,986,000.00 968,644.17 7.500000 % 19,381.31
A-8 760944DZ8 31,082,000.00 31,082,000.00 7.500000 % 0.00
A-9 760944DF2 18,270,000.00 0.00 0.000000 % 0.00
A-10 760944DG0 6,090,000.00 0.00 0.000000 % 0.00
A-11 760944DX3 37,465,000.00 3,968,644.18 7.500000 % 19,381.31
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 0.326053 % 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 2,836,636.39 7.500000 % 23,444.96
M-2 760944EB0 6,051,700.00 5,155,420.95 7.500000 % 8,986.51
B 1,344,847.83 922,946.75 7.500000 % 0.00
- -------------------------------------------------------------------------------
268,959,047.83 76,243,443.61 697,649.38
===============================================================================
_______________________________________________________________________________
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 19,677.48 96,610.58 0.00 0.00 3,768,050.17
A-4 12,318.42 12,318.42 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 163,407.65 712,929.84 0.00 0.00 26,914,645.71
A-7 6,045.41 25,426.72 0.00 0.00 949,262.86
A-8 193,985.87 193,985.87 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 24,768.71 44,150.02 0.00 0.00 3,949,262.87
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 20,686.65 20,686.65 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,703.73 41,148.69 0.00 0.00 2,813,191.43
M-2 32,175.50 41,162.01 0.00 0.00 5,146,434.44
B 0.00 0.00 0.00 0.00 881,695.21
- -------------------------------------------------------------------------------
490,769.42 1,188,418.80 0.00 0.00 75,504,542.69
===============================================================================
Run: 02/25/97 09:22:53
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 91.203289 1.824859 0.466751 2.291610 0.000000 89.378430
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 487.736243 9.758966 2.901957 12.660923 0.000000 477.977277
A-7 487.736239 9.758968 3.044013 12.802981 0.000000 477.977271
A-8 1000.000000 0.000000 6.241100 6.241100 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-11 105.929379 0.517318 0.661116 1.178434 0.000000 105.412061
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-1 843.609335 6.972479 5.265050 12.237529 0.000000 836.636857
M-2 851.896318 1.484956 5.316770 6.801726 0.000000 850.411362
B 686.283407 0.000000 0.000000 0.000000 0.000000 655.609646
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,311.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,625.33
SUBSERVICER ADVANCES THIS MONTH 16,475.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 818,635.37
(B) TWO MONTHLY PAYMENTS: 1 511,497.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 196,597.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,504,542.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 330
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 108,744.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.30718600 % 10.48228800 % 1.21052610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.29034550 % 10.54191653 % 1.16773800 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3252 %
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 8.22388269
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.97
POOL TRADING FACTOR: 28.07287700
................................................................................
Run: 02/25/97 09:22:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,264,322.30 7.817479 % 1,196,631.01
R 760944DC9 100.00 0.00 7.817479 % 0.00
B 6,746,402.77 5,232,153.00 7.817479 % 1,245.57
- -------------------------------------------------------------------------------
112,439,802.77 36,496,475.30 1,197,876.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 201,580.29 1,398,211.30 0.00 0.00 30,067,691.29
R 0.00 0.00 0.00 0.00 0.00
B 33,734.91 34,980.48 0.00 37,582.75 5,193,324.68
- -------------------------------------------------------------------------------
235,315.20 1,433,191.78 0.00 37,582.75 35,261,015.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 295.802310 11.321730 1.907219 13.228949 0.000000 284.480580
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 775.547085 0.184627 5.000429 5.185056 0.000000 769.791674
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,516.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,787.20
SUBSERVICER ADVANCES THIS MONTH 7,250.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 220,064.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 768,880.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,261,015.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 964,615.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.66394990 % 14.33605010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.27176670 % 14.72823330 %
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 8.30093403
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.98
POOL TRADING FACTOR: 31.35990557
................................................................................
Run: 02/25/97 09:22:56 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-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 9,522,387.63 6.000000 % 953,831.02
A-4 760944EL8 10,000.00 3,214.30 2969.500000 % 321.97
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 % 0.00
A-7 760944EM6 35,181,860.00 3,327,133.30 6.250000 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.749999 % 0.00
A-9 760944EK0 0.00 0.00 0.213415 % 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 3,645,058.41 7.000000 % 19,143.47
B-2 677,492.20 560,638.23 7.000000 % 2,944.41
- -------------------------------------------------------------------------------
135,502,292.20 72,934,346.14 976,240.87
===============================================================================
_______________________________________________________________________________
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 47,540.91 1,001,371.93 0.00 0.00 8,568,556.61
A-4 7,942.18 8,264.15 0.00 0.00 2,892.33
A-5 195,707.58 195,707.58 0.00 0.00 33,600,000.00
A-6 121,443.54 121,443.54 0.00 0.00 20,850,000.00
A-7 17,302.97 17,302.97 0.00 0.00 3,327,133.30
A-8 10,381.78 10,381.78 0.00 0.00 1,425,914.27
A-9 12,951.70 12,951.70 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
B-1 21,231.12 40,374.59 0.00 0.00 3,625,914.94
B-2 3,265.52 6,209.93 0.00 0.00 557,693.82
- -------------------------------------------------------------------------------
437,767.30 1,414,008.17 0.00 0.00 71,958,105.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 533.467094 53.435911 2.663356 56.099267 0.000000 480.031183
A-4 321.430000 32.197000 794.218000 826.415000 0.000000 289.233000
A-5 1000.000000 0.000000 5.824630 5.824630 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824630 5.824630 0.000000 1000.000000
A-7 94.569568 0.000000 0.491815 0.491815 0.000000 94.569568
A-8 94.569568 0.000000 0.688541 0.688541 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-1 827.519617 4.346047 4.819996 9.166043 0.000000 823.173570
B-2 827.519830 4.346043 4.819996 9.166039 0.000000 823.173787
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:22:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,523.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,792.72
SUBSERVICER ADVANCES THIS MONTH 4,448.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 414,978.82
(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 71,958,105.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 319
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 593,197.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.23358560 % 5.76641440 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.18604930 % 5.81395070 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2147 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 417,545.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,688,009.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62752526
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.66
POOL TRADING FACTOR: 53.10471439
................................................................................
Run: 02/25/97 09:22:58 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-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 19,130,503.16 8.150000 % 241,171.21
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 2,663,236.84 8.500000 % 24,117.12
A-10 760944FD5 0.00 0.00 0.145258 % 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 3,097,180.57 8.500000 % 2,645.75
M-2 760944CY2 2,016,155.00 1,884,915.89 8.500000 % 1,610.18
M-3 760944EE4 1,344,103.00 1,265,152.01 8.500000 % 0.00
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 122,010.11 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 37,647,427.42 269,544.26
===============================================================================
_______________________________________________________________________________
REMAINING
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-5 129,131.93 370,303.14 0.00 0.00 18,889,331.95
A-6 5,545.54 5,545.54 0.00 0.00 0.00
A-7 50,879.74 50,879.74 0.00 0.00 7,500,864.00
A-8 1,932.89 1,932.89 0.00 0.00 1,000.00
A-9 18,749.01 42,866.13 0.00 0.00 2,639,119.72
A-10 4,529.24 4,529.24 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,803.94 24,449.69 0.00 0.00 3,094,534.82
M-2 39,850.47 41,460.65 0.00 0.00 1,883,305.71
M-3 20.43 20.43 0.00 0.00 1,265,152.01
B-1 0.00 0.00 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 119,131.55
- -------------------------------------------------------------------------------
272,443.19 541,987.45 0.00 0.00 37,375,004.60
===============================================================================
Run: 02/25/97 09:22:58
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-5 928.394796 11.703931 6.266715 17.970646 0.000000 916.690864
A-7 1000.000000 0.000000 6.783184 6.783184 0.000000 1000.000000
A-8 1000.000000 0.000000 1932.890000 1932.890000 0.000000 1000.000000
A-9 510.904597 4.626531 3.596734 8.223265 0.000000 506.278066
R-I 0.000000 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-1 921.708883 0.787365 6.488768 7.276133 0.000000 920.921518
M-2 934.906240 0.798639 19.765579 20.564218 0.000000 934.107601
M-3 941.261205 0.000000 0.015200 0.015200 0.000000 941.261205
B-1 983.339495 0.000000 0.000000 0.000000 0.000000 983.339495
B-2 181.547645 0.000000 0.000000 0.000000 0.000000 177.264428
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,530.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,925.17
SUBSERVICER ADVANCES THIS MONTH 15,074.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 498,451.65
(B) TWO MONTHLY PAYMENTS: 4 1,184,422.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 208,903.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,375,004.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 240,262.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.81568620 % 16.59409100 % 5.59022250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.67307580 % 16.70365691 % 5.62326720 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1457 %
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 9.07631553
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.24
POOL TRADING FACTOR: 27.80663591
................................................................................
Run: 02/28/97 09:36:21 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 29,123,211.02 7.470000 % 146,105.50
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 64,160,041.45 146,105.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 188,341.69 334,447.19 0.00 0.00 28,977,105.52
A-2 226,545.64 226,545.64 0.00 0.00 35,036,830.43
S-1 2,681.66 2,681.66 0.00 0.00 0.00
S-2 12,977.42 12,977.42 0.00 0.00 0.00
S-3 1,718.92 1,718.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
432,265.33 578,370.83 0.00 0.00 64,013,935.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 880.174414 4.415664 5.692145 10.107809 0.000000 875.758750
A-2 1000.000000 0.000000 6.465929 6.465929 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-February-97
DISTRIBUTION DATE 28-February-97
Run: 02/28/97 09:36:21 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 1,604.00
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 64,013,935.95
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 3,093,947.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 93.96550653
................................................................................
Run: 02/25/97 09:23:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609208W1 29,554,000.00 9,452,441.34 10.000000 % 40,741.25
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 33,687,531.05 7.250000 % 325,929.99
A-6 7609208K7 48,625,000.00 8,421,882.73 6.250000 % 81,482.50
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 0.164926 % 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 8,196,098.74 8.000000 % 21,299.68
M-2 7609208S0 5,252,983.00 4,998,838.73 8.000000 % 12,990.77
M-3 7609208T8 3,501,988.00 3,363,244.02 8.000000 % 8,740.26
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,059,589.25 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 126,729,566.75 491,184.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 78,669.94 119,411.19 0.00 0.00 9,411,700.09
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 203,269.41 529,199.40 0.00 0.00 33,361,601.06
A-6 43,808.06 125,290.56 0.00 0.00 8,340,400.23
A-7 26,284.83 26,284.83 0.00 0.00 0.00
A-8 43,254.30 43,254.30 0.00 0.00 6,663,000.00
A-9 231,105.05 231,105.05 0.00 0.00 35,600,000.00
A-10 65,903.89 65,903.89 0.00 0.00 10,152,000.00
A-11 17,395.31 17,395.31 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,571.01 75,870.69 0.00 0.00 8,174,799.06
M-2 33,283.11 46,273.88 0.00 0.00 4,985,847.96
M-3 22,393.05 31,133.31 0.00 0.00 3,354,503.76
B-1 6,225.83 6,225.83 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,043,491.17
- -------------------------------------------------------------------------------
826,163.79 1,317,348.24 0.00 0.00 126,222,284.22
===============================================================================
Run: 02/25/97 09:23:01
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 319.836277 1.378536 2.661905 4.040441 0.000000 318.457741
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-5 568.585118 5.501114 3.430823 8.931937 0.000000 563.084004
A-6 173.200673 1.675733 0.900937 2.576670 0.000000 171.524941
A-8 1000.000000 0.000000 6.491715 6.491715 0.000000 1000.000000
A-9 1000.000000 0.000000 6.491715 6.491715 0.000000 1000.000000
A-10 1000.000000 0.000000 6.491715 6.491715 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-1 936.165150 2.432867 6.233146 8.666013 0.000000 933.732283
M-2 951.619057 2.473027 6.336040 8.809067 0.000000 949.146030
M-3 960.381366 2.495800 6.394382 8.890182 0.000000 957.885567
B-1 977.528557 0.000000 1.185199 1.185199 0.000000 977.528557
B-2 605.135391 0.000000 0.000000 0.000000 0.000000 595.941717
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,795.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,322.36
SUBSERVICER ADVANCES THIS MONTH 47,451.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,052,817.50
(B) TWO MONTHLY PAYMENTS: 3 920,716.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,141,862.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,222,284.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 487
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 177,943.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.04624840 % 13.06576000 % 4.88799130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.02093790 % 13.08417993 % 4.89488220 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1641 %
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 8.64802265
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.25
POOL TRADING FACTOR: 36.04303133
................................................................................
Run: 02/25/97 09:23:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 10,310,360.69 7.500000 % 561,052.33
A-6 760944GG7 20,505,000.00 9,607,977.90 7.000000 % 522,831.21
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 1,384,664.47 7.500000 % 152,752.10
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 24,440,335.53 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 1,921,595.61 6.200000 % 104,566.24
A-14 760944GU6 0.00 0.00 3.800000 % 0.00
A-15 760944GV4 0.00 0.00 0.162505 % 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 7,770,761.18 7.500000 % 7,915.88
M-2 760944GX0 3,698,106.00 3,536,455.14 7.500000 % 3,602.50
M-3 760944GY8 2,218,863.00 2,128,946.04 7.500000 % 2,168.70
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,211,246.73 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 133,185,472.28 1,354,888.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 64,163.55 625,215.88 0.00 0.00 9,749,308.36
A-6 55,806.32 578,637.53 0.00 0.00 9,085,146.69
A-7 144,079.79 144,079.79 0.00 0.00 23,152,000.00
A-8 62,232.12 62,232.12 0.00 0.00 10,000,000.00
A-9 8,617.05 161,369.15 0.00 0.00 1,231,912.37
A-10 21,177.59 21,177.59 0.00 0.00 3,403,000.00
A-11 186,665.23 186,665.23 0.00 0.00 29,995,000.00
A-12 0.00 0.00 152,752.10 0.00 24,593,087.63
A-13 9,885.68 114,451.92 0.00 0.00 1,817,029.37
A-14 6,058.97 6,058.97 0.00 0.00 0.00
A-15 17,975.35 17,975.35 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 48,403.64 56,319.52 0.00 0.00 7,762,845.30
M-2 22,028.38 25,630.88 0.00 0.00 3,532,852.64
M-3 13,261.08 15,429.78 0.00 0.00 2,126,777.34
B-1 40,111.07 40,111.07 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,205,609.00
- -------------------------------------------------------------------------------
700,465.82 2,055,354.78 152,752.10 0.00 131,977,697.69
===============================================================================
Run: 02/25/97 09:23:03
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-5 468.567565 25.497743 2.915995 28.413738 0.000000 443.069822
A-6 468.567564 25.497743 2.721596 28.219339 0.000000 443.069822
A-7 1000.000000 0.000000 6.223211 6.223211 0.000000 1000.000000
A-8 1000.000000 0.000000 6.223212 6.223212 0.000000 1000.000000
A-9 185.239394 20.435064 1.152783 21.587847 0.000000 164.804330
A-10 1000.000000 0.000000 6.223212 6.223212 0.000000 1000.000000
A-11 1000.000000 0.000000 6.223212 6.223212 0.000000 1000.000000
A-12 1331.898394 0.000000 0.000000 0.000000 8.324365 1340.222759
A-13 81.669243 4.444143 0.420149 4.864292 0.000000 77.225100
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.067338 0.972903 5.949061 6.921964 0.000000 954.094435
M-2 956.288203 0.974147 5.956665 6.930812 0.000000 955.314055
M-3 959.476110 0.977392 5.976520 6.953912 0.000000 958.498718
B-1 974.176198 0.000000 9.038650 9.038650 0.000000 974.176198
B-2 818.828905 0.000000 0.000000 0.000000 0.000000 815.017678
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,200.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,092.44
SUBSERVICER ADVANCES THIS MONTH 27,862.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,862,991.95
(B) TWO MONTHLY PAYMENTS: 4 1,343,364.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 625,439.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,977,697.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 501
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,072,101.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.75630080 % 10.08830900 % 4.15538990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.64059410 % 10.17026021 % 4.18914570 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1628 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 728,338.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,447,874.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23240920
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.77
POOL TRADING FACTOR: 44.60989415
................................................................................
Run: 02/25/97 09:23:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,128,690.82 6.250000 % 301,334.82
A-6 760944FK9 0.00 0.00 2.250000 % 0.00
A-7 760944FN3 6,666,667.00 2,502,952.91 6.250000 % 241,067.88
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 0.276430 % 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 1,919,144.98 7.500000 % 9,819.32
M-2 760944FW3 4,582,565.00 3,855,311.59 7.500000 % 19,725.73
B-1 458,256.00 385,654.30 7.500000 % 1,973.20
B-2 917,329.35 675,405.79 7.500000 % 3,455.74
- -------------------------------------------------------------------------------
183,302,633.35 61,967,161.39 577,376.69
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 16,279.52 317,614.34 0.00 0.00 2,827,356.00
A-6 5,860.63 5,860.63 0.00 0.00 0.00
A-7 13,023.61 254,091.49 0.00 0.00 2,261,885.03
A-8 202,928.75 202,928.75 0.00 0.00 32,500,001.00
A-9 65,100.94 65,100.94 0.00 0.00 12,000,000.00
A-10 39,961.35 39,961.35 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 1,085.02 1,085.02 0.00 0.00 200,000.00
A-15 14,260.84 14,260.84 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 11,983.07 21,802.39 0.00 0.00 1,909,325.66
M-2 24,072.42 43,798.15 0.00 0.00 3,835,585.86
B-1 2,408.01 4,381.21 0.00 0.00 383,681.10
B-2 4,217.22 7,672.96 0.00 0.00 671,950.05
- -------------------------------------------------------------------------------
401,181.38 978,558.07 0.00 0.00 61,389,784.70
===============================================================================
Run: 02/25/97 09:23:05
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-5 171.437669 16.511743 0.892042 17.403785 0.000000 154.925926
A-7 375.442918 36.160180 1.953541 38.113721 0.000000 339.282738
A-8 1000.000000 0.000000 6.243961 6.243961 0.000000 1000.000000
A-9 1000.000000 0.000000 5.425078 5.425078 0.000000 1000.000000
A-10 120.000000 0.000000 0.999034 0.999034 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 5.425100 5.425100 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-1 837.585675 4.285514 5.229854 9.515368 0.000000 833.300161
M-2 841.299925 4.304517 5.253045 9.557562 0.000000 836.995408
B-1 841.569559 4.305890 5.254727 9.560617 0.000000 837.263669
B-2 736.274044 3.767153 4.597269 8.364422 0.000000 732.506869
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,707.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,825.24
SUBSERVICER ADVANCES THIS MONTH 15,297.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 837,349.02
(B) TWO MONTHLY PAYMENTS: 1 201,537.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 356,062.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,389,784.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 281
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 260,321.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.96913060 % 9.31857500 % 1.71229420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.92235460 % 9.35809035 % 1.71955510 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2773 %
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 8.22443263
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.39
POOL TRADING FACTOR: 33.49094532
................................................................................
Run: 02/25/97 09:23:08 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-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 23,012,664.93 7.500000 % 651,956.78
A-7 760944HD3 36,855,000.00 25,993,985.71 7.000000 % 736,418.64
A-8 760944HW1 29,999,000.00 5,198,402.05 10.000190 % 147,272.53
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 20,847,404.93 7.500000 % 590,633.83
A-16 760944HM3 0.00 0.00 0.294916 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,642,352.60 7.500000 % 12,913.42
M-2 760944HT8 6,032,300.00 5,763,011.65 7.500000 % 5,886.58
M-3 760944HU5 3,619,400.00 3,484,017.86 7.500000 % 3,558.72
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 1,841,237.19 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 210,929,195.72 2,148,640.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 143,151.36 795,108.14 0.00 0.00 22,360,708.15
A-7 150,917.01 887,335.65 0.00 0.00 25,257,567.07
A-8 43,116.69 190,389.22 0.00 0.00 5,051,129.52
A-9 593,228.67 593,228.67 0.00 0.00 95,366,000.00
A-10 52,041.09 52,041.09 0.00 0.00 8,366,000.00
A-11 8,615.46 8,615.46 0.00 0.00 1,385,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 129,682.26 720,316.09 0.00 0.00 20,256,771.10
A-16 51,594.33 51,594.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 78,642.34 91,555.76 0.00 0.00 12,629,439.18
M-2 35,849.08 41,735.66 0.00 0.00 5,757,125.07
M-3 21,672.49 25,231.21 0.00 0.00 3,480,459.14
B-1 64,239.04 64,239.04 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 1,832,176.64
- -------------------------------------------------------------------------------
1,372,749.82 3,521,390.32 0.00 0.00 208,771,494.67
===============================================================================
Run: 02/25/97 09:23:08
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-6 705.304184 19.981512 4.387378 24.368890 0.000000 685.322672
A-7 705.304184 19.981512 4.094886 24.076398 0.000000 685.322672
A-8 173.285845 4.909248 1.437271 6.346519 0.000000 168.376597
A-9 1000.000000 0.000000 6.220547 6.220547 0.000000 1000.000000
A-10 1000.000000 0.000000 6.220546 6.220546 0.000000 1000.000000
A-11 1000.000000 0.000000 6.220549 6.220549 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-15 705.281130 19.981523 4.387234 24.368757 0.000000 685.299608
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.594100 0.973019 5.925656 6.898675 0.000000 951.621081
M-2 955.358926 0.975843 5.942854 6.918697 0.000000 954.383083
M-3 962.595419 0.983235 5.987868 6.971103 0.000000 961.612184
B-1 967.827359 0.000000 13.311308 13.311308 0.000000 967.827359
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 763.050628 0.000000 0.000000 0.000000 0.000000 759.295730
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,556.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,079.30
SUBSERVICER ADVANCES THIS MONTH 51,849.77
MASTER SERVICER ADVANCES THIS MONTH 6,478.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,050,033.99
(B) TWO MONTHLY PAYMENTS: 6 1,554,285.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 586,111.16
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,754,528.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,771,494.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 755
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 849,689.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,942,249.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.41703150 % 10.37759700 % 4.20537140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.28136280 % 10.47414228 % 4.24449490 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2962 %
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 8.26892919
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.03
POOL TRADING FACTOR: 43.26134287
................................................................................
Run: 02/25/97 09:23:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,933,079.97 5.600000 % 1,263,696.22
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 14,355,414.90 6.250000 % 957,587.95
A-11 760944JE9 0.00 0.00 2.250000 % 0.00
A-12 760944JN9 2,200,013.00 681,002.19 7.500000 % 28,051.03
A-13 760944JP4 9,999,984.00 3,095,422.03 9.500000 % 127,502.93
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 6.635000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.022000 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.311708 % 0.00
R-I 760944JL3 100.00 0.00 7.000000 % 0.00
R-II 760944JM1 100.00 0.00 7.000000 % 0.00
M-1 760944JJ8 5,772,016.00 4,862,221.40 7.000000 % 24,808.83
M-2 760944JK5 5,050,288.00 4,345,250.82 7.000000 % 22,171.06
B-1 1,442,939.00 1,285,717.51 7.000000 % 6,560.20
B-2 721,471.33 276,003.83 7.000000 % 1,408.27
- -------------------------------------------------------------------------------
288,587,914.33 128,832,808.64 2,431,786.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 50,522.47 1,314,218.69 0.00 0.00 9,669,383.75
A-4 50,990.29 50,990.29 0.00 0.00 10,298,695.00
A-5 221,150.94 221,150.94 0.00 0.00 40,000,000.00
A-6 66,834.73 66,834.73 0.00 0.00 11,700,000.00
A-7 7,343.86 7,343.86 0.00 0.00 0.00
A-8 102,543.40 102,543.40 0.00 0.00 18,141,079.00
A-9 2,303.24 2,303.24 0.00 0.00 10,000.00
A-10 74,037.17 1,031,625.12 0.00 0.00 13,397,826.95
A-11 26,653.38 26,653.38 0.00 0.00 0.00
A-12 4,214.67 32,265.70 0.00 0.00 652,951.16
A-13 24,265.96 151,768.89 0.00 0.00 2,967,919.10
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 35,699.30 35,699.30 0.00 0.00 6,520,258.32
A-17 15,415.00 15,415.00 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 33,138.11 33,138.11 0.00 0.00 0.00
R-I 0.08 0.08 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,085.80 52,894.63 0.00 0.00 4,837,412.57
M-2 25,099.61 47,270.67 0.00 0.00 4,323,079.76
B-1 7,426.73 13,986.93 0.00 0.00 1,279,157.31
B-2 1,594.27 3,002.54 0.00 0.00 274,595.56
- -------------------------------------------------------------------------------
777,319.01 3,209,105.50 0.00 0.00 126,401,022.15
===============================================================================
Run: 02/25/97 09:23:10
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-3 460.938342 53.277397 2.130026 55.407423 0.000000 407.660945
A-4 1000.000000 0.000000 4.951141 4.951141 0.000000 1000.000000
A-5 1000.000000 0.000000 5.528774 5.528774 0.000000 1000.000000
A-6 1000.000000 0.000000 5.712370 5.712370 0.000000 1000.000000
A-8 1000.000000 0.000000 5.652552 5.652552 0.000000 1000.000000
A-9 1000.000000 0.000000 230.324000 230.324000 0.000000 1000.000000
A-10 451.618432 30.125522 2.329194 32.454716 0.000000 421.492910
A-12 309.544621 12.750393 1.915748 14.666141 0.000000 296.794228
A-13 309.542698 12.750313 2.426600 15.176913 0.000000 296.792385
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 0.909168 0.909168 0.000000 166.053934
A-17 211.173371 0.000000 1.397899 1.397899 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.800000 0.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 842.378365 4.298122 4.865856 9.163978 0.000000 838.080243
M-2 860.396639 4.390059 4.969936 9.359995 0.000000 856.006580
B-1 891.040792 4.546415 5.146947 9.693362 0.000000 886.494377
B-2 382.556892 1.951914 2.209776 4.161690 0.000000 380.604951
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,812.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,282.42
SUBSERVICER ADVANCES THIS MONTH 15,125.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,138,662.46
(B) TWO MONTHLY PAYMENTS: 1 252,536.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,401,022.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 550
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,774,434.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.64095410 % 7.14683800 % 1.21220780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.52360870 % 7.24716634 % 1.22922490 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3112 %
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 7.76394919
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.90
POOL TRADING FACTOR: 43.79983217
................................................................................
Run: 02/28/97 09:36:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 28,519,809.61 7.470000 % 105,210.09
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 52,588,330.19 105,210.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 176,904.79 282,114.88 0.00 0.00 28,414,599.52
A-2 149,294.01 149,294.01 0.00 0.00 24,068,520.58
S-1 3,819.57 3,819.57 0.00 0.00 0.00
S-2 6,425.95 6,425.95 0.00 0.00 0.00
S-3 3,402.90 3,402.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
339,847.22 445,057.31 0.00 0.00 52,483,120.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 893.953848 3.297812 5.545083 8.842895 0.000000 890.656036
A-2 1000.000000 0.000000 6.202874 6.202874 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-February-97
DISTRIBUTION DATE 28-February-97
Run: 02/28/97 09:36:23 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 1,314.71
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,483,120.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,759,614.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 93.76737632
................................................................................
Run: 02/25/97 09:23:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,438,171.03 7.000000 % 133,102.62
A-2 760944KV9 20,040,000.00 10,805,646.34 7.000000 % 36,442.21
A-3 760944KS6 30,024,000.00 16,189,058.20 6.000000 % 54,597.85
A-4 760944LF3 10,008,000.00 5,396,352.71 10.000000 % 18,199.28
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 0.241491 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,695,197.00 7.000000 % 6,318.88
M-2 760944LC0 2,689,999.61 2,588,725.58 7.000000 % 2,872.22
M-3 760944LD8 1,613,999.76 1,553,235.35 7.000000 % 1,723.33
B-1 2,151,999.69 2,075,360.42 7.000000 % 2,302.63
B-2 1,075,999.84 1,039,944.22 7.000000 % 1,153.83
B-3 1,075,999.84 988,621.65 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 152,872,312.50 256,712.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,834.66 228,937.28 0.00 0.00 16,305,068.41
A-2 62,997.00 99,439.21 0.00 0.00 10,769,204.13
A-3 80,899.14 135,496.99 0.00 0.00 16,134,460.35
A-4 44,943.97 63,143.25 0.00 0.00 5,378,153.43
A-5 130,189.91 130,189.91 0.00 0.00 22,331,000.00
A-6 106,549.22 106,549.22 0.00 0.00 18,276,000.00
A-7 197,608.11 197,608.11 0.00 0.00 33,895,000.00
A-8 81,853.31 81,853.31 0.00 0.00 14,040,000.00
A-9 9,094.81 9,094.81 0.00 0.00 1,560,000.00
A-10 30,746.81 30,746.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,203.04 39,521.92 0.00 0.00 5,688,878.12
M-2 15,092.29 17,964.51 0.00 0.00 2,585,853.36
M-3 9,055.37 10,778.70 0.00 0.00 1,551,512.02
B-1 12,099.37 14,402.00 0.00 0.00 2,073,057.79
B-2 12,420.27 13,574.10 0.00 0.00 1,038,790.39
B-3 503.20 503.20 0.00 0.00 987,524.76
- -------------------------------------------------------------------------------
923,090.48 1,179,803.33 0.00 0.00 152,614,502.76
===============================================================================
Run: 02/25/97 09:23:13
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-1 327.675538 2.653244 1.910351 4.563595 0.000000 325.022294
A-2 539.203909 1.818474 3.143563 4.962037 0.000000 537.385436
A-3 539.203910 1.818474 2.694482 4.512956 0.000000 537.385437
A-4 539.203908 1.818473 4.490804 6.309277 0.000000 537.385435
A-5 1000.000000 0.000000 5.830008 5.830008 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830008 5.830008 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830008 5.830008 0.000000 1000.000000
A-8 1000.000000 0.000000 5.830008 5.830008 0.000000 1000.000000
A-9 1000.000000 0.000000 5.830006 5.830006 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.351659 1.067739 5.610517 6.678256 0.000000 961.283920
M-2 962.351656 1.067740 5.610518 6.678258 0.000000 961.283916
M-3 962.351661 1.067739 5.610515 6.678254 0.000000 961.283922
B-1 964.386951 1.069996 5.622385 6.692381 0.000000 963.316956
B-2 966.491054 1.072333 11.543004 12.615337 0.000000 965.418722
B-3 918.793492 0.000000 0.467639 0.467639 0.000000 917.774077
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,349.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,363.13
SUBSERVICER ADVANCES THIS MONTH 10,020.19
MASTER SERVICER ADVANCES THIS MONTH 5,802.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,196,496.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,787.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,614,502.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 541
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 833,819.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 88,196.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.88056960 % 6.43488500 % 2.68454520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.87529940 % 6.43860401 % 2.68609660 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2415 %
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 7.63851288
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.73
POOL TRADING FACTOR: 70.91753021
................................................................................
Run: 02/25/97 09:23:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,609,255.92 5.650000 % 995,557.12
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 17,343,589.46 6.100000 % 537,562.49
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 6,972,980.52 7.000000 % 77,790.33
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 0.139935 % 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 3,458,187.98 7.000000 % 17,627.94
M-2 760944KM9 2,343,800.00 1,995,593.74 7.000000 % 10,172.44
M-3 760944MF2 1,171,900.00 1,004,219.28 7.000000 % 5,118.96
B-1 1,406,270.00 1,219,917.40 7.000000 % 0.00
B-2 351,564.90 153,330.16 7.000000 % 0.00
- -------------------------------------------------------------------------------
234,376,334.90 108,751,074.46 1,643,829.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 49,695.45 1,045,252.57 0.00 0.00 9,613,698.80
A-4 37,337.49 37,337.49 0.00 0.00 7,444,000.00
A-5 150,184.96 150,184.96 0.00 0.00 28,305,000.00
A-6 71,328.15 71,328.15 0.00 0.00 12,746,000.00
A-7 87,710.61 625,273.10 0.00 0.00 16,806,026.97
A-8 48,887.88 48,887.88 0.00 0.00 0.00
A-9 85,489.65 85,489.65 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 40,466.89 118,257.22 0.00 0.00 6,895,190.19
A-14 14,572.13 14,572.13 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 12,616.65 12,616.65 0.00 0.00 0.00
R-I 3.34 3.34 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,069.19 37,697.13 0.00 0.00 3,440,560.04
M-2 11,581.19 21,753.63 0.00 0.00 1,985,421.30
M-3 5,827.87 10,946.83 0.00 0.00 999,100.32
B-1 14,969.55 14,969.55 0.00 0.00 1,219,917.40
B-2 0.00 0.00 0.00 0.00 146,330.10
- -------------------------------------------------------------------------------
650,741.00 2,294,570.28 0.00 0.00 107,100,245.12
===============================================================================
Run: 02/25/97 09:23:15
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-3 498.484984 46.777105 2.334983 49.112088 0.000000 451.707880
A-4 1000.000000 0.000000 5.015783 5.015783 0.000000 1000.000000
A-5 1000.000000 0.000000 5.305952 5.305952 0.000000 1000.000000
A-6 1000.000000 0.000000 5.596120 5.596120 0.000000 1000.000000
A-7 370.004469 11.468244 1.871200 13.339444 0.000000 358.536224
A-9 1000.000000 0.000000 5.803384 5.803384 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-13 202.820841 2.262662 1.177047 3.439709 0.000000 200.558179
A-14 461.333333 0.000000 2.428688 2.428688 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 33.380000 33.380000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 843.131456 4.297820 4.893015 9.190835 0.000000 838.833636
M-2 851.435165 4.340148 4.941202 9.281350 0.000000 847.095017
M-3 856.915505 4.368086 4.973010 9.341096 0.000000 852.547419
B-1 867.484480 0.000000 10.644864 10.644864 0.000000 867.484480
B-2 436.136144 0.000000 0.000000 0.000000 0.000000 416.224999
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,067.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,565.76
SUBSERVICER ADVANCES THIS MONTH 11,844.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 540,155.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 369,439.56
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 237,754.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,100,245.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 453
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,096,476.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79892310 % 5.93833300 % 1.26274390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.72519950 % 5.99912881 % 1.27567170 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1399 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 610,423.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,714,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.60966434
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.90
POOL TRADING FACTOR: 45.69584432
................................................................................
Run: 02/25/97 09:23:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LM8 85,336,000.00 0.00 7.500000 % 0.00
A-2 760944LL0 71,184,000.00 7,419,585.82 7.500000 % 673,515.84
A-3 760944LY2 81,356,000.00 19,220,037.80 6.250000 % 1,257,226.64
A-4 760944LN6 40,678,000.00 9,610,018.90 10.000000 % 628,613.32
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 0.135228 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,173,923.93 7.500000 % 31,099.16
M-2 760944LV8 6,257,900.00 6,007,650.88 7.500000 % 14,182.02
M-3 760944LW6 3,754,700.00 3,618,915.39 7.500000 % 8,543.03
B-1 5,757,200.00 5,595,753.50 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,242,162.12 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 256,603,903.82 2,613,180.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 46,165.79 719,681.63 0.00 0.00 6,746,069.98
A-3 99,658.33 1,356,884.97 0.00 0.00 17,962,811.16
A-4 79,726.66 708,339.98 0.00 0.00 8,981,405.58
A-5 414,345.55 414,345.55 0.00 0.00 66,592,000.00
A-6 327,079.87 327,079.87 0.00 0.00 52,567,000.00
A-7 332,511.81 332,511.81 0.00 0.00 53,440,000.00
A-8 89,760.77 89,760.77 0.00 0.00 14,426,000.00
A-9 28,787.79 28,787.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 81,970.15 113,069.31 0.00 0.00 13,142,824.77
M-2 37,380.52 51,562.54 0.00 0.00 5,993,468.86
M-3 22,517.44 31,060.47 0.00 0.00 3,610,372.36
B-1 24,372.33 24,372.33 0.00 0.00 5,595,753.50
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,217,307.28
- -------------------------------------------------------------------------------
1,584,277.01 4,197,457.02 0.00 0.00 253,965,868.97
===============================================================================
Run: 02/25/97 09:23:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 104.231089 9.461618 0.648542 10.110160 0.000000 94.769470
A-3 236.246101 15.453398 1.224966 16.678364 0.000000 220.792703
A-4 236.246101 15.453398 1.959945 17.413343 0.000000 220.792703
A-5 1000.000000 0.000000 6.222152 6.222152 0.000000 1000.000000
A-6 1000.000000 0.000000 6.222152 6.222152 0.000000 1000.000000
A-7 1000.000000 0.000000 6.222152 6.222152 0.000000 1000.000000
A-8 1000.000000 0.000000 6.222152 6.222152 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.878754 2.258866 5.953845 8.212711 0.000000 954.619888
M-2 960.010687 2.266259 5.973333 8.239592 0.000000 957.744429
M-3 963.836096 2.275290 5.997134 8.272424 0.000000 961.560807
B-1 971.957462 0.000000 4.233365 4.233365 0.000000 971.957462
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 814.314086 0.000000 0.000000 0.000000 0.000000 805.287243
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,941.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,921.57
SUBSERVICER ADVANCES THIS MONTH 34,198.69
MASTER SERVICER ADVANCES THIS MONTH 7,955.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,774,824.92
(B) TWO MONTHLY PAYMENTS: 2 370,904.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 527,420.42
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,037,499.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,965,868.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 896
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 1,068,088.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,032,280.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.01139740 % 8.88548100 % 4.10312200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.90746030 % 8.95658384 % 4.13595590 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1340 %
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 8.07451177
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.29
POOL TRADING FACTOR: 50.72982883
................................................................................
Run: 02/25/97 09:21:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,121,629.27 6.926242 % 29,525.01
A-2 760944LJ5 5,265,582.31 1,794,913.28 6.926242 % 1,884.49
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 29,916,542.55 31,409.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 162,309.72 191,834.73 0.00 0.00 28,092,104.26
A-2 10,359.71 12,244.20 0.00 0.00 1,793,028.79
S-1 2,243.68 2,243.68 0.00 0.00 0.00
S-2 3,579.91 3,579.91 0.00 0.00 0.00
- -------------------------------------------------------------------------------
178,493.02 209,902.52 0.00 0.00 29,885,133.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 340.876497 0.357888 1.967438 2.325326 0.000000 340.518610
A-2 340.876502 0.357888 1.967439 2.325327 0.000000 340.518614
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:21:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,315.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,744.41
SUBSERVICER ADVANCES THIS MONTH 6,429.40
MASTER SERVICER ADVANCES THIS MONTH 1,961.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 214,982.25
(B) TWO MONTHLY PAYMENTS: 1 336,918.37
(C) THREE OR MORE MONTHLY PAYMENTS: 1 368,758.35
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,885,133.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
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 290,507.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 851.48
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 7,667,674.06
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 7.93517466
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.57
POOL TRADING FACTOR: 34.05186099
................................................................................
Run: 02/25/97 09:23:20 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-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 3,213,409.57 5.249810 % 926,324.95
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 30,064,382.66 6.200000 % 1,080,829.14
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 6.035000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.863038 % 0.00
A-15 760944NQ7 0.00 0.00 0.095558 % 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 3,307,208.93 7.000000 % 0.00
M-2 760944NW4 1,958,800.00 1,653,604.47 7.000000 % 0.00
M-3 760944NX2 1,305,860.00 1,102,397.33 7.000000 % 0.00
B-1 1,567,032.00 1,322,876.82 7.000000 % 0.00
B-2 783,516.00 661,438.41 7.000000 % 0.00
B-3 914,107.69 771,682.87 7.000000 % 0.00
- -------------------------------------------------------------------------------
261,172,115.69 145,833,458.67 2,007,154.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 14,002.63 940,327.58 0.00 0.00 2,287,084.62
A-5 104,394.70 104,394.70 0.00 0.00 21,873,000.00
A-6 62,599.68 62,599.68 0.00 0.00 12,561,000.00
A-7 138,016.57 138,016.57 0.00 0.00 23,816,000.00
A-8 104,543.96 104,543.96 0.00 0.00 18,040,000.00
A-9 154,719.11 1,235,548.25 0.00 0.00 28,983,553.52
A-10 57,395.80 57,395.80 0.00 0.00 0.00
A-11 75,219.53 75,219.53 0.00 0.00 12,499,498.87
A-12 14,068.79 14,068.79 0.00 0.00 2,400,000.00
A-13 45,186.38 45,186.38 0.00 0.00 9,020,493.03
A-14 25,943.12 25,943.12 0.00 0.00 3,526,465.71
A-15 11,567.14 11,567.14 0.00 0.00 0.00
R-I 2.66 2.66 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 3,307,208.93
M-2 0.00 0.00 0.00 0.00 1,653,604.47
M-3 0.00 0.00 0.00 0.00 1,102,397.33
B-1 0.00 0.00 0.00 0.00 1,322,876.82
B-2 0.00 0.00 0.00 0.00 661,438.41
B-3 0.00 0.00 0.00 0.00 705,222.27
- -------------------------------------------------------------------------------
807,660.07 2,814,814.16 0.00 0.00 143,759,843.98
===============================================================================
Run: 02/25/97 09:23:20
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-4 404.813501 116.695005 1.764000 118.459005 0.000000 288.118496
A-5 1000.000000 0.000000 4.772766 4.772766 0.000000 1000.000000
A-6 1000.000000 0.000000 4.983654 4.983654 0.000000 1000.000000
A-7 1000.000000 0.000000 5.795120 5.795120 0.000000 1000.000000
A-8 1000.000000 0.000000 5.795120 5.795120 0.000000 1000.000000
A-9 845.051091 30.379997 4.348852 34.728849 0.000000 814.671094
A-11 337.824294 0.000000 2.032960 2.032960 0.000000 337.824294
A-12 1000.000000 0.000000 5.861996 5.861996 0.000000 1000.000000
A-13 261.122971 0.000000 1.308044 1.308044 0.000000 261.122971
A-14 261.122970 0.000000 1.921001 1.921001 0.000000 261.122970
R-I 0.000000 0.000000 26.560000 26.560000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 844.192600 0.000000 0.000000 0.000000 0.000000 844.192600
M-2 844.192603 0.000000 0.000000 0.000000 0.000000 844.192603
M-3 844.192586 0.000000 0.000000 0.000000 0.000000 844.192586
B-1 844.192601 0.000000 0.000000 0.000000 0.000000 844.192601
B-2 844.192601 0.000000 0.000000 0.000000 0.000000 844.192601
B-3 844.192515 0.000000 0.000000 0.000000 0.000000 771.487077
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,725.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,894.99
SUBSERVICER ADVANCES THIS MONTH 28,308.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,093,447.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,241,045.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,759,843.98
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 1,100,286.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95254770 % 4.15762700 % 1.88982560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.91154860 % 4.21759690 % 1.87085450 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0947 %
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 7.54709030
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.77
POOL TRADING FACTOR: 55.04410132
................................................................................
Run: 02/25/97 09:23:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 10,081,721.19 6.500000 % 482,017.65
A-4 760944QX9 38,099,400.00 4,032,684.28 10.000000 % 192,806.86
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 0.077961 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,107,271.60 7.500000 % 7,075.48
M-2 760944QJ0 3,365,008.00 3,238,557.59 7.500000 % 3,224.07
M-3 760944QK7 2,692,006.00 2,602,279.20 7.500000 % 2,590.64
B-1 2,422,806.00 2,352,099.03 7.500000 % 2,341.58
B-2 1,480,605.00 1,444,643.76 7.500000 % 0.00
B-3 1,480,603.82 1,340,595.58 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 149,207,412.23 690,056.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 54,489.03 536,506.68 0.00 0.00 9,599,703.54
A-4 33,531.67 226,338.53 0.00 0.00 3,839,877.42
A-5 384,501.17 384,501.17 0.00 0.00 61,656,000.00
A-6 56,250.82 56,250.82 0.00 0.00 9,020,000.00
A-7 231,676.05 231,676.05 0.00 0.00 37,150,000.00
A-8 57,258.35 57,258.35 0.00 0.00 9,181,560.00
A-9 9,672.23 9,672.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,322.60 51,398.08 0.00 0.00 7,100,196.12
M-2 20,196.39 23,420.46 0.00 0.00 3,235,333.52
M-3 16,228.42 18,819.06 0.00 0.00 2,599,688.56
B-1 20,915.46 23,257.04 0.00 0.00 2,349,757.45
B-2 13,894.97 13,894.97 0.00 0.00 1,444,643.76
B-3 0.00 0.00 0.00 0.00 1,337,822.80
- -------------------------------------------------------------------------------
942,937.16 1,632,993.44 0.00 0.00 148,514,583.17
===============================================================================
Run: 02/25/97 09:23:23
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-3 251.787465 12.038222 1.360844 13.399066 0.000000 239.749243
A-4 105.846399 5.060627 0.880110 5.940737 0.000000 100.785771
A-5 1000.000000 0.000000 6.236233 6.236233 0.000000 1000.000000
A-6 1000.000000 0.000000 6.236233 6.236233 0.000000 1000.000000
A-7 1000.000000 0.000000 6.236233 6.236233 0.000000 1000.000000
A-8 1000.000000 0.000000 6.236233 6.236233 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.050693 0.955756 5.987100 6.942856 0.000000 959.094937
M-2 962.421959 0.958117 6.001885 6.960002 0.000000 961.463842
M-3 966.669168 0.962346 6.028374 6.990720 0.000000 965.706822
B-1 970.816083 0.966474 8.632742 9.599216 0.000000 969.849608
B-2 975.711793 0.000000 9.384657 9.384657 0.000000 975.711794
B-3 905.438418 0.000000 0.000000 0.000000 0.000000 903.565682
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,962.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,295.57
SUBSERVICER ADVANCES THIS MONTH 28,549.71
MASTER SERVICER ADVANCES THIS MONTH 1,592.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,733,221.61
(B) TWO MONTHLY PAYMENTS: 1 307,604.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,855,290.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,514,583.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 523
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 214,695.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 544,289.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.87898910 % 8.67792600 % 3.44308520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.83456690 % 8.70972932 % 3.45570370 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0779 %
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 8.02527278
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.59
POOL TRADING FACTOR: 55.16874032
................................................................................
Run: 02/25/97 09:23:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,399,598.32 7.000000 % 812,171.74
A-2 760944PP7 20,000,000.00 13,755,986.74 7.000000 % 227,823.33
A-3 760944PQ5 20,000,000.00 14,398,972.42 7.000000 % 204,362.92
A-4 760944PR3 44,814,000.00 33,841,127.93 7.000000 % 400,363.71
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 12,376,637.84 7.000000 % 95,717.78
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 6.235000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.784995 % 0.00
A-14 760944PN2 0.00 0.00 0.210146 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,311,927.46 7.000000 % 9,147.22
M-2 760944PY8 4,333,550.00 4,169,620.14 7.000000 % 4,588.64
M-3 760944PZ5 2,600,140.00 2,501,781.70 7.000000 % 2,753.19
B-1 2,773,475.00 2,674,127.82 7.000000 % 2,942.86
B-2 1,560,100.00 1,507,430.61 7.000000 % 1,658.92
B-3 1,733,428.45 1,615,073.53 7.000000 % 1,777.37
- -------------------------------------------------------------------------------
346,680,823.45 271,715,633.29 1,763,307.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 42,999.56 855,171.30 0.00 0.00 6,587,426.58
A-2 79,936.98 307,760.31 0.00 0.00 13,528,163.41
A-3 83,673.41 288,036.33 0.00 0.00 14,194,609.50
A-4 196,653.09 597,016.80 0.00 0.00 33,440,764.22
A-5 152,540.53 152,540.53 0.00 0.00 26,250,000.00
A-6 173,942.70 173,942.70 0.00 0.00 29,933,000.00
A-7 71,921.48 167,639.26 0.00 0.00 12,280,920.06
A-8 217,915.04 217,915.04 0.00 0.00 37,500,000.00
A-9 250,207.15 250,207.15 0.00 0.00 43,057,000.00
A-10 15,689.88 15,689.88 0.00 0.00 2,700,000.00
A-11 137,141.20 137,141.20 0.00 0.00 23,600,000.00
A-12 22,186.12 22,186.12 0.00 0.00 4,286,344.15
A-13 13,397.07 13,397.07 0.00 0.00 1,837,004.63
A-14 47,401.71 47,401.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,301.17 57,448.39 0.00 0.00 8,302,780.24
M-2 24,229.94 28,818.58 0.00 0.00 4,165,031.50
M-3 14,538.03 17,291.22 0.00 0.00 2,499,028.51
B-1 15,539.54 18,482.40 0.00 0.00 2,671,184.96
B-2 8,759.79 10,418.71 0.00 0.00 1,505,771.69
B-3 9,385.30 11,162.67 0.00 0.00 1,613,296.16
- -------------------------------------------------------------------------------
1,626,359.69 3,389,667.37 0.00 0.00 269,952,325.61
===============================================================================
Run: 02/25/97 09:23:25
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-1 249.489137 27.383652 1.449798 28.833450 0.000000 222.105485
A-2 687.799337 11.391167 3.996849 15.388016 0.000000 676.408171
A-3 719.948621 10.218146 4.183671 14.401817 0.000000 709.730475
A-4 755.146337 8.933898 4.388207 13.322105 0.000000 746.212439
A-5 1000.000000 0.000000 5.811068 5.811068 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811068 5.811068 0.000000 1000.000000
A-7 825.109189 6.381185 4.794765 11.175950 0.000000 818.728004
A-8 1000.000000 0.000000 5.811068 5.811068 0.000000 1000.000000
A-9 1000.000000 0.000000 5.811068 5.811068 0.000000 1000.000000
A-10 1000.000000 0.000000 5.811067 5.811067 0.000000 1000.000000
A-11 1000.000000 0.000000 5.811068 5.811068 0.000000 1000.000000
A-12 188.410732 0.000000 0.975214 0.975214 0.000000 188.410732
A-13 188.410731 0.000000 1.374058 1.374058 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.028348 1.055404 5.572978 6.628382 0.000000 957.972943
M-2 962.171924 1.058864 5.591245 6.650109 0.000000 961.113060
M-3 962.171922 1.058862 5.591249 6.650111 0.000000 961.113059
B-1 964.179529 1.061073 5.602913 6.663986 0.000000 963.118456
B-2 966.239735 1.063342 5.614890 6.678232 0.000000 965.176393
B-3 931.722062 1.025350 5.414299 6.439649 0.000000 930.696713
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,242.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,583.40
SUBSERVICER ADVANCES THIS MONTH 17,505.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,201,427.49
(B) TWO MONTHLY PAYMENTS: 2 508,249.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 766,824.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 269,952,325.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 939
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,464,286.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.35231300 % 5.51434200 % 2.13334500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.31083010 % 5.54425313 % 2.14491680 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
BANKRUPTCY AMOUNT AVAILABLE 109,526.00
FRAUD AMOUNT AVAILABLE 2,805,255.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,669,534.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64641913
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.38
POOL TRADING FACTOR: 77.86768328
................................................................................
Run: 02/25/97 09:23:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,227,612.85 5.500000 % 809,513.95
A-3 760944MH8 12,946,000.00 6,177,045.13 6.450000 % 323,805.58
A-4 760944MJ4 0.00 0.00 2.550000 % 0.00
A-5 760944MV7 22,700,000.00 13,437,681.84 6.500000 % 279,650.27
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 0.272789 % 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 2,299,985.57 6.500000 % 11,819.95
M-2 760944NA2 1,368,000.00 1,148,733.22 6.500000 % 5,903.50
M-3 760944NB0 912,000.00 765,822.14 6.500000 % 3,935.67
B-1 729,800.00 612,825.65 6.500000 % 3,149.40
B-2 547,100.00 459,409.32 6.500000 % 2,360.97
B-3 547,219.77 459,509.85 6.500000 % 2,361.48
- -------------------------------------------------------------------------------
182,383,319.77 124,071,587.05 1,442,500.77
===============================================================================
_______________________________________________________________________________
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 37,570.33 847,084.28 0.00 0.00 7,418,098.90
A-3 33,078.75 356,884.33 0.00 0.00 5,853,239.55
A-4 13,077.64 13,077.64 0.00 0.00 0.00
A-5 72,518.07 352,168.34 0.00 0.00 13,158,031.57
A-6 53,912.24 53,912.24 0.00 0.00 11,100,000.00
A-7 87,910.95 87,910.95 0.00 0.00 16,290,000.00
A-8 68,736.75 68,736.75 0.00 0.00 12,737,000.00
A-9 39,395.33 39,395.33 0.00 0.00 7,300,000.00
A-10 82,028.63 82,028.63 0.00 0.00 15,200,000.00
A-11 20,336.16 20,336.16 0.00 0.00 3,694,424.61
A-12 10,336.71 10,336.71 0.00 0.00 1,989,305.77
A-13 61,931.88 61,931.88 0.00 0.00 11,476,048.76
A-14 28,583.86 28,583.86 0.00 0.00 5,296,638.91
A-15 19,937.41 19,937.41 0.00 0.00 3,694,424.61
A-16 9,201.85 9,201.85 0.00 0.00 1,705,118.82
A-17 28,100.12 28,100.12 0.00 0.00 0.00
R-I 0.19 0.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,412.15 24,232.10 0.00 0.00 2,288,165.62
M-2 6,199.27 12,102.77 0.00 0.00 1,142,829.72
M-3 4,132.85 8,068.52 0.00 0.00 761,886.47
B-1 3,307.19 6,456.59 0.00 0.00 609,676.25
B-2 2,479.26 4,840.23 0.00 0.00 457,048.35
B-3 2,479.81 4,841.29 0.00 0.00 457,148.37
- -------------------------------------------------------------------------------
697,667.40 2,140,168.17 0.00 0.00 122,629,086.28
===============================================================================
Run: 02/25/97 09:23:27
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-2 327.141664 32.187433 1.493850 33.681283 0.000000 294.954231
A-3 477.139281 25.012018 2.555133 27.567151 0.000000 452.127263
A-5 591.968363 12.319395 3.194629 15.514024 0.000000 579.648968
A-6 1000.000000 0.000000 4.856959 4.856959 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396621 5.396621 0.000000 1000.000000
A-8 1000.000000 0.000000 5.396620 5.396620 0.000000 1000.000000
A-9 1000.000000 0.000000 5.396621 5.396621 0.000000 1000.000000
A-10 1000.000000 0.000000 5.396620 5.396620 0.000000 1000.000000
A-11 738.884922 0.000000 4.067232 4.067232 0.000000 738.884922
A-12 738.884916 0.000000 3.839349 3.839349 0.000000 738.884916
A-13 738.884919 0.000000 3.987482 3.987482 0.000000 738.884920
A-14 738.884919 0.000000 3.987469 3.987469 0.000000 738.884919
A-15 738.884922 0.000000 3.987482 3.987482 0.000000 738.884922
A-16 738.884921 0.000000 3.987469 3.987469 0.000000 738.884921
R-I 0.000000 0.000000 1.900000 1.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 839.717258 4.315425 4.531636 8.847061 0.000000 835.401833
M-2 839.717266 4.315424 4.531630 8.847054 0.000000 835.401842
M-3 839.717259 4.315428 4.531634 8.847062 0.000000 835.401831
B-1 839.717251 4.315429 4.531639 8.847068 0.000000 835.401822
B-2 839.717273 4.315427 4.531640 8.847067 0.000000 835.401846
B-3 839.717194 4.315433 4.531635 8.847068 0.000000 835.401780
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,595.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,397.42
SUBSERVICER ADVANCES THIS MONTH 2,669.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 317,920.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 122,629,086.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 804,879.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.36857240 % 3.39686200 % 1.23456540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.33817390 % 3.41915767 % 1.24266850 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2725 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 676,160.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,936,187.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13648817
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.12
POOL TRADING FACTOR: 67.23700744
................................................................................
Run: 02/25/97 09:23:30 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-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 12,138,444.16 6.500000 % 838,008.42
A-5 760944QB7 30,000,000.00 12,978,457.77 7.050000 % 180,725.82
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 26,408,071.05 10.000000 % 367,734.02
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 0.123194 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,567,275.79 7.500000 % 6,561.37
M-2 760944QU5 3,432,150.00 3,307,728.60 7.500000 % 3,304.75
M-3 760944QV3 2,059,280.00 1,992,648.25 7.500000 % 1,990.86
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 1,372,850.89 989,254.08 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 132,869,551.73 1,398,325.24
===============================================================================
_______________________________________________________________________________
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 65,683.56 903,691.98 0.00 0.00 11,300,435.74
A-5 76,171.49 256,897.31 0.00 0.00 12,797,731.95
A-6 259,961.80 259,961.80 0.00 0.00 48,041,429.00
A-7 219,845.18 587,579.20 0.00 0.00 26,040,337.03
A-8 94,217.32 94,217.32 0.00 0.00 15,090,000.00
A-9 12,487.39 12,487.39 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 13,626.86 13,626.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,004.05 47,565.42 0.00 0.00 6,560,714.42
M-2 20,652.44 23,957.19 0.00 0.00 3,304,423.85
M-3 12,441.48 14,432.34 0.00 0.00 1,990,657.39
B-1 31,473.54 31,473.54 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 0.00 984,912.50
- -------------------------------------------------------------------------------
847,565.11 2,245,890.35 0.00 0.00 131,466,884.91
===============================================================================
Run: 02/25/97 09:23:30
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-4 453.943312 31.339133 2.456378 33.795511 0.000000 422.604179
A-5 432.615259 6.024194 2.539050 8.563244 0.000000 426.591065
A-6 1000.000000 0.000000 5.411200 5.411200 0.000000 1000.000000
A-7 479.757959 6.680659 3.993948 10.674607 0.000000 473.077300
A-8 1000.000000 0.000000 6.243693 6.243693 0.000000 1000.000000
A-9 1000.000000 0.000000 6.243695 6.243695 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-1 956.701259 0.955841 5.973348 6.929189 0.000000 955.745418
M-2 963.748263 0.962880 6.017348 6.980228 0.000000 962.785382
M-3 967.643181 0.966775 6.041665 7.008440 0.000000 966.676406
B-1 977.888385 0.000000 14.328527 14.328527 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 720.583777 0.000000 0.000000 0.000000 0.000000 717.421322
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,000.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,995.65
SUBSERVICER ADVANCES THIS MONTH 20,143.23
MASTER SERVICER ADVANCES THIS MONTH 6,737.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,267,733.21
(B) TWO MONTHLY PAYMENTS: 1 369,116.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,121,199.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,466,884.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 467
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 908,952.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,269,916.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.79769370 % 8.93180800 % 3.27049880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.67982430 % 9.01808518 % 3.30209050 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1244 %
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 8.10591388
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.46
POOL TRADING FACTOR: 47.88100603
................................................................................
Run: 02/25/97 09:23:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,083,139.14 7.000000 % 469,394.57
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 7,763,200.76 7.000000 % 467,853.42
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 77,640,754.93 7.000000 % 702,936.00
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 0.189672 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,977,386.52 7.000000 % 9,779.85
M-2 760944RM2 4,674,600.00 4,517,044.83 7.000000 % 4,920.81
M-3 760944RN0 3,739,700.00 3,635,284.67 7.000000 % 3,960.23
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 1,523,337.78 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 285,563,746.82 1,658,844.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,026.42 586,420.99 0.00 0.00 19,613,744.57
A-2 0.00 0.00 0.00 0.00 0.00
A-3 45,236.93 513,090.35 0.00 0.00 7,295,347.34
A-4 71,405.26 71,405.26 0.00 0.00 12,254,000.00
A-5 42,689.32 42,689.32 0.00 0.00 7,326,000.00
A-6 428,565.58 428,565.58 0.00 0.00 73,547,000.00
A-7 49,821.69 49,821.69 0.00 0.00 8,550,000.00
A-8 452,420.28 1,155,356.28 0.00 0.00 76,937,818.93
A-9 192,620.56 192,620.56 0.00 0.00 33,056,000.00
A-10 134,250.51 134,250.51 0.00 0.00 23,039,000.00
A-11 45,088.03 45,088.03 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,312.11 62,091.96 0.00 0.00 8,967,606.67
M-2 26,321.26 31,242.07 0.00 0.00 4,512,124.02
M-3 21,183.16 25,143.39 0.00 0.00 3,631,324.44
B-1 35,792.37 35,792.37 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 1,517,700.28
- -------------------------------------------------------------------------------
1,714,733.48 3,373,578.36 0.00 0.00 283,899,264.44
===============================================================================
Run: 02/25/97 09:23:32
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-1 445.529630 10.413172 2.596145 13.009317 0.000000 435.116458
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 457.062158 27.545094 2.663346 30.208440 0.000000 429.517065
A-4 1000.000000 0.000000 5.827098 5.827098 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827098 5.827098 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827098 5.827098 0.000000 1000.000000
A-7 1000.000000 0.000000 5.827098 5.827098 0.000000 1000.000000
A-8 674.726296 6.108769 3.931696 10.040465 0.000000 668.617528
A-9 1000.000000 0.000000 5.827098 5.827098 0.000000 1000.000000
A-10 1000.000000 0.000000 5.827098 5.827098 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.220179 1.046052 5.595297 6.641349 0.000000 959.174128
M-2 966.295476 1.052670 5.630698 6.683368 0.000000 965.242806
M-3 972.079223 1.058970 5.664401 6.723371 0.000000 971.020253
B-1 975.948763 0.000000 12.761113 12.761113 0.000000 975.948763
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 814.576414 0.000000 0.000000 0.000000 0.000000 811.561866
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,407.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,157.77
SUBSERVICER ADVANCES THIS MONTH 31,853.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,516,952.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,086,667.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 283,899,264.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 985
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,353,393.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.18925640 % 5.99856100 % 1.81218240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.15202140 % 6.02715726 % 1.82082140 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1894 %
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 7.58557150
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.58
POOL TRADING FACTOR: 75.91528856
................................................................................
Run: 02/25/97 09:23:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 56,063,102.11 6.500000 % 1,553,242.94
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 4,398,774.46 6.500000 % 6,605.22
A-7 760944RW0 0.00 0.00 0.296753 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,978,446.38 6.500000 % 9,841.07
M-2 760944RY6 779,000.00 659,284.65 6.500000 % 3,279.37
M-3 760944RZ3 779,100.00 659,369.27 6.500000 % 3,279.79
B-1 701,100.00 593,356.19 6.500000 % 2,951.44
B-2 389,500.00 329,642.32 6.500000 % 1,639.69
B-3 467,420.45 395,588.10 6.500000 % 1,967.71
- -------------------------------------------------------------------------------
155,801,920.45 99,831,309.28 1,582,807.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 302,046.54 1,855,289.48 0.00 0.00 54,509,859.17
A-2 28,015.61 28,015.61 0.00 0.00 5,200,000.00
A-3 60,411.35 60,411.35 0.00 0.00 11,213,000.00
A-4 70,266.97 70,266.97 0.00 0.00 13,246,094.21
A-5 28,545.95 28,545.95 0.00 0.00 5,094,651.59
A-6 23,698.91 30,304.13 0.00 0.00 4,392,169.24
A-7 24,555.33 24,555.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,659.11 20,500.18 0.00 0.00 1,968,605.31
M-2 3,551.98 6,831.35 0.00 0.00 656,005.28
M-3 3,552.43 6,832.22 0.00 0.00 656,089.48
B-1 3,196.77 6,148.21 0.00 0.00 590,404.75
B-2 1,775.98 3,415.67 0.00 0.00 328,002.63
B-3 2,131.28 4,098.99 0.00 0.00 393,620.39
- -------------------------------------------------------------------------------
562,408.21 2,145,215.44 0.00 0.00 98,248,502.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 564.952911 15.652168 3.043750 18.695918 0.000000 549.300742
A-2 1000.000000 0.000000 5.387617 5.387617 0.000000 1000.000000
A-3 1000.000000 0.000000 5.387617 5.387617 0.000000 1000.000000
A-4 617.533530 0.000000 3.275849 3.275849 0.000000 617.533530
A-5 617.533526 0.000000 3.460115 3.460115 0.000000 617.533526
A-6 879.754892 1.321044 4.739782 6.060826 0.000000 878.433848
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 846.321761 4.209723 4.559657 8.769380 0.000000 842.112038
M-2 846.321759 4.209718 4.559666 8.769384 0.000000 842.112041
M-3 846.321743 4.209716 4.559659 8.769375 0.000000 842.112027
B-1 846.321766 4.209728 4.559649 8.769377 0.000000 842.112038
B-2 846.321746 4.209730 4.559641 8.769371 0.000000 842.112015
B-3 846.321764 4.209722 4.559664 8.769386 0.000000 842.112043
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,774.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,853.85
SUBSERVICER ADVANCES THIS MONTH 2,035.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 190,840.12
(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 98,248,502.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 401
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,086,232.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.37651370 % 3.30267200 % 1.32081470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.32539660 % 3.33918584 % 1.33541760 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2971 %
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 7.19758951
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.93
POOL TRADING FACTOR: 63.05987870
................................................................................
Run: 02/25/97 09:23:37 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-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 18,623,198.19 7.050000 % 2,100,293.55
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 7,283,447.88 6.250000 % 472,566.05
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 0.081615 % 0.00
R-I 760944SR0 100.00 0.00 7.500000 % 0.00
R-II 760944SS8 100.00 0.00 7.500000 % 0.00
M-1 760944SN9 10,340,816.00 9,958,361.27 7.500000 % 33,012.63
M-2 760944SP4 5,640,445.00 5,453,157.28 7.500000 % 18,077.58
M-3 760944SQ2 3,760,297.00 3,651,376.07 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 1,246,969.60 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 219,500,593.02 2,623,949.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 108,839.12 2,209,132.67 0.00 0.00 16,522,904.64
A-4 148,724.19 148,724.19 0.00 0.00 24,745,827.00
A-5 37,736.24 510,302.29 0.00 0.00 6,810,881.83
A-6 19,622.84 19,622.84 0.00 0.00 0.00
A-7 339,854.78 339,854.78 0.00 0.00 54,662,626.00
A-8 225,239.09 225,239.09 0.00 0.00 36,227,709.00
A-9 213,545.51 213,545.51 0.00 0.00 34,346,901.00
A-10 122,016.62 122,016.62 0.00 0.00 19,625,291.00
A-11 14,850.73 14,850.73 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-1 61,914.27 94,926.90 0.00 0.00 9,925,348.64
M-2 33,904.00 51,981.58 0.00 0.00 5,435,079.70
M-3 21,926.38 21,926.38 0.00 0.00 3,651,376.07
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 1,218,545.97
- -------------------------------------------------------------------------------
1,348,173.78 3,972,123.59 0.00 0.00 216,848,219.58
===============================================================================
Run: 02/25/97 09:23:37
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-3 375.974422 42.401775 2.197298 44.599073 0.000000 333.572647
A-4 1000.000000 0.000000 6.010072 6.010072 0.000000 1000.000000
A-5 154.775571 10.042178 0.801907 10.844085 0.000000 144.733393
A-7 1000.000000 0.000000 6.217315 6.217315 0.000000 1000.000000
A-8 1000.000000 0.000000 6.217315 6.217315 0.000000 1000.000000
A-9 1000.000000 0.000000 6.217315 6.217315 0.000000 1000.000000
A-10 1000.000000 0.000000 6.217315 6.217315 0.000000 1000.000000
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-1 963.015034 3.192459 5.987368 9.179827 0.000000 959.822575
M-2 966.795577 3.204992 6.010873 9.215865 0.000000 963.590586
M-3 971.033956 0.000000 5.831023 5.831023 0.000000 971.033956
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-3 663.228436 0.000000 0.000000 0.000000 0.000000 648.110698
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,492.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,353.16
SUBSERVICER ADVANCES THIS MONTH 29,001.59
MASTER SERVICER ADVANCES THIS MONTH 4,681.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,190,977.03
(B) TWO MONTHLY PAYMENTS: 2 796,832.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,008,112.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 216,848,219.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 742
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 651,929.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,924,714.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.07265230 % 8.68466700 % 2.24268110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.97566270 % 8.76733249 % 2.25700480 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0804 %
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 7.99567594
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.52
POOL TRADING FACTOR: 57.66784291
................................................................................
Run: 02/28/97 09:36:24 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 37,061,514.38 6.970000 % 120,410.99
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 67,082,827.50 120,410.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 214,570.64 334,981.63 0.00 0.00 36,941,103.39
A-2 173,810.82 173,810.82 0.00 0.00 30,021,313.12
S 13,358.57 13,358.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
401,740.03 522,151.02 0.00 0.00 66,962,416.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 912.461528 2.964541 5.282770 8.247311 0.000000 909.496986
A-2 1000.000000 0.000000 5.789581 5.789581 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-February-97
DISTRIBUTION DATE 28-February-97
Run: 02/28/97 09:36:24 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 1,677.07
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,962,416.51
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 4,537,789.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 94.79594251
................................................................................
Run: 02/25/97 09:23:39 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-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 13,644,538.44 9.860000 % 322,717.63
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 13,109,968.99 6.350000 % 1,419,957.56
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 6.335000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.861990 % 0.00
A-10 760944TC2 0.00 0.00 0.105741 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,158,410.30 7.000000 % 5,508.64
M-2 760944TK4 3,210,000.00 3,095,046.18 7.000000 % 3,305.18
M-3 760944TL2 2,141,000.00 2,064,328.30 7.000000 % 2,204.49
B-1 1,070,000.00 1,031,682.06 7.000000 % 1,101.73
B-2 642,000.00 619,009.23 7.000000 % 661.04
B-3 963,170.23 864,786.97 7.000000 % 923.49
- -------------------------------------------------------------------------------
214,013,270.23 167,243,770.47 1,756,379.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,428.72 434,146.35 0.00 0.00 13,321,820.81
A-2 0.00 0.00 0.00 0.00 0.00
A-3 68,950.40 1,488,907.96 0.00 0.00 11,690,011.43
A-4 246,801.99 246,801.99 0.00 0.00 46,926,000.00
A-5 226,112.22 226,112.22 0.00 0.00 39,000,000.00
A-6 24,860.75 24,860.75 0.00 0.00 4,288,000.00
A-7 178,361.96 178,361.96 0.00 0.00 30,764,000.00
A-8 25,818.37 25,818.37 0.00 0.00 4,920,631.00
A-9 12,898.99 12,898.99 0.00 0.00 1,757,369.00
A-10 14,647.21 14,647.21 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 29,907.17 35,415.81 0.00 0.00 5,152,901.66
M-2 17,944.31 21,249.49 0.00 0.00 3,091,741.00
M-3 11,968.46 14,172.95 0.00 0.00 2,062,123.81
B-1 5,981.44 7,083.17 0.00 0.00 1,030,580.33
B-2 3,588.86 4,249.90 0.00 0.00 618,348.19
B-3 5,013.81 5,937.30 0.00 0.00 863,863.48
- -------------------------------------------------------------------------------
984,284.67 2,740,664.43 0.00 0.00 165,487,390.71
===============================================================================
Run: 02/25/97 09:23:39
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-1 614.480452 14.533557 5.018181 19.551738 0.000000 599.946895
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 507.155474 54.930660 2.667327 57.597987 0.000000 452.224814
A-4 1000.000000 0.000000 5.259387 5.259387 0.000000 1000.000000
A-5 1000.000000 0.000000 5.797749 5.797749 0.000000 1000.000000
A-6 1000.000000 0.000000 5.797750 5.797750 0.000000 1000.000000
A-7 1000.000000 0.000000 5.797749 5.797749 0.000000 1000.000000
A-8 1000.000000 0.000000 5.246963 5.246963 0.000000 1000.000000
A-9 1000.000000 0.000000 7.339944 7.339944 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 964.188841 1.029652 5.590125 6.619777 0.000000 963.159189
M-2 964.188841 1.029651 5.590128 6.619779 0.000000 963.159190
M-3 964.188837 1.029654 5.590126 6.619780 0.000000 963.159183
B-1 964.188841 1.029654 5.590131 6.619785 0.000000 963.159187
B-2 964.188832 1.029657 5.590125 6.619782 0.000000 963.159175
B-3 897.854754 0.958792 5.205539 6.164331 0.000000 896.895952
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,942.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,145.60
SUBSERVICER ADVANCES THIS MONTH 17,894.40
MASTER SERVICER ADVANCES THIS MONTH 2,069.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,071,847.07
(B) TWO MONTHLY PAYMENTS: 1 335,699.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 174,290.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 165,487,390.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 582
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 290,293.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,577,781.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.32661220 % 6.16930900 % 1.50407890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.25345300 % 6.22812797 % 1.51841900 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1049 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,712,943.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,252,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58383994
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.49
POOL TRADING FACTOR: 77.32576140
................................................................................
Run: 02/25/97 09:23:41 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-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 29,060,915.71 6.038793 % 802,018.93
A-2 760944UF3 47,547,000.00 30,838,778.28 6.150000 % 385,453.12
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 22,635,826.30 7.000000 % 225,856.05
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 0.120088 % 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 3,317,301.14 7.000000 % 16,619.66
M-2 760944UR7 1,948,393.00 1,658,647.97 7.000000 % 8,309.82
M-3 760944US5 1,298,929.00 1,105,765.62 7.000000 % 5,539.88
B-1 909,250.00 774,035.66 7.000000 % 3,877.91
B-2 389,679.00 331,729.94 7.000000 % 1,661.97
B-3 649,465.07 552,883.36 7.000000 % 2,769.94
- -------------------------------------------------------------------------------
259,785,708.07 136,023,883.98 1,452,107.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,933.15 947,952.08 0.00 0.00 28,258,896.78
A-2 157,712.74 543,165.86 0.00 0.00 30,453,325.16
A-3 73,086.39 73,086.39 0.00 0.00 0.00
A-4 105,575.92 105,575.92 0.00 0.00 22,048,000.00
A-5 44,135.14 44,135.14 0.00 0.00 8,492,000.00
A-6 88,524.73 88,524.73 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 131,761.61 357,617.66 0.00 0.00 22,409,970.25
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 13,583.42 13,583.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,309.78 35,929.44 0.00 0.00 3,300,681.48
M-2 9,654.88 17,964.70 0.00 0.00 1,650,338.15
M-3 6,436.59 11,976.47 0.00 0.00 1,100,225.74
B-1 4,505.61 8,383.52 0.00 0.00 770,157.75
B-2 1,930.98 3,592.95 0.00 0.00 330,067.97
B-3 3,218.29 5,988.23 0.00 0.00 550,113.42
- -------------------------------------------------------------------------------
805,369.23 2,257,476.51 0.00 0.00 134,571,776.70
===============================================================================
Run: 02/25/97 09:23:41
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-1 455.314695 12.565709 2.286422 14.852131 0.000000 442.748986
A-2 648.595669 8.106781 3.316986 11.423767 0.000000 640.488888
A-4 1000.000000 0.000000 4.788458 4.788458 0.000000 1000.000000
A-5 1000.000000 0.000000 5.197261 5.197261 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820932 5.820932 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 348.640395 3.478669 2.029412 5.508081 0.000000 345.161726
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-1 851.290277 4.264959 4.955302 9.220261 0.000000 847.025317
M-2 851.290253 4.264961 4.955304 9.220265 0.000000 847.025292
M-3 851.290271 4.264960 4.955305 9.220265 0.000000 847.025311
B-1 851.290250 4.264955 4.955304 9.220259 0.000000 847.025296
B-2 851.290267 4.264972 4.955309 9.220281 0.000000 847.025295
B-3 851.290370 4.264956 4.955293 9.220249 0.000000 847.025414
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,738.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,578.33
SUBSERVICER ADVANCES THIS MONTH 19,705.18
MASTER SERVICER ADVANCES THIS MONTH 2,835.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,509,954.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 228,812.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,571,776.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 572
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 268,234.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 770,628.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.30955550 % 4.47106400 % 1.21938070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.27696900 % 4.49666752 % 1.22636350 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1199 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 723,500.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52615719
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.17
POOL TRADING FACTOR: 51.80107008
................................................................................
Run: 02/25/97 09:23:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,874,929.60 7.500000 % 392,837.54
A-3 760944SW9 49,628,000.00 46,695,175.78 6.200000 % 1,155,508.62
A-4 760944SX7 41,944,779.00 39,959,232.63 6.150000 % 782,288.94
A-5 760944SY5 446,221.00 425,098.17 314.900000 % 8,322.22
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 14,483,489.64 7.500000 % 260,254.39
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034561 % 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 8,531,508.44 7.500000 % 8,759.32
M-2 760944TY4 4,823,973.00 4,653,549.27 7.500000 % 4,777.81
M-3 760944TZ1 3,215,982.00 3,102,366.19 7.500000 % 3,185.21
B-1 1,929,589.00 1,861,419.51 7.500000 % 1,911.12
B-2 803,995.00 775,591.04 7.500000 % 796.30
B-3 1,286,394.99 1,000,210.82 7.500000 % 1,026.91
- -------------------------------------------------------------------------------
321,598,232.99 198,530,571.09 2,619,668.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 98,756.45 491,593.99 0.00 0.00 15,482,092.06
A-3 240,135.36 1,395,643.98 0.00 0.00 45,539,667.16
A-4 203,837.78 986,126.72 0.00 0.00 39,176,943.69
A-5 111,033.57 119,355.79 0.00 0.00 416,775.95
A-6 186,105.47 186,105.47 0.00 0.00 32,053,000.00
A-7 69,437.76 69,437.76 0.00 0.00 11,162,000.00
A-8 84,168.87 84,168.87 0.00 0.00 13,530,000.00
A-9 6,363.99 6,363.99 0.00 0.00 1,023,000.00
A-10 90,100.44 350,354.83 0.00 0.00 14,223,235.25
A-11 21,151.08 21,151.08 0.00 0.00 3,400,000.00
A-12 5,691.22 5,691.22 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,073.72 61,833.04 0.00 0.00 8,522,749.12
M-2 28,949.29 33,727.10 0.00 0.00 4,648,771.46
M-3 19,299.53 22,484.74 0.00 0.00 3,099,180.98
B-1 11,579.71 13,490.83 0.00 0.00 1,859,508.39
B-2 4,824.88 5,621.18 0.00 0.00 774,794.74
B-3 6,222.24 7,249.15 0.00 0.00 999,183.91
- -------------------------------------------------------------------------------
1,240,731.36 3,860,399.74 0.00 0.00 195,910,902.71
===============================================================================
Run: 02/25/97 09:23:44
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-2 309.754724 7.665123 1.926955 9.592078 0.000000 302.089601
A-3 940.903840 23.283401 4.838707 28.122108 0.000000 917.620439
A-4 952.662848 18.650448 4.859670 23.510118 0.000000 934.012400
A-5 952.662851 18.650445 248.830893 267.481338 0.000000 934.012406
A-6 1000.000000 0.000000 5.806179 5.806179 0.000000 1000.000000
A-7 1000.000000 0.000000 6.220907 6.220907 0.000000 1000.000000
A-8 1000.000000 0.000000 6.220907 6.220907 0.000000 1000.000000
A-9 1000.000000 0.000000 6.220909 6.220909 0.000000 1000.000000
A-10 543.062979 9.758320 3.378344 13.136664 0.000000 533.304659
A-11 1000.000000 0.000000 6.220906 6.220906 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-1 964.671500 0.990431 6.001132 6.991563 0.000000 963.681069
M-2 964.671500 0.990431 6.001130 6.991561 0.000000 963.681070
M-3 964.671503 0.990432 6.001131 6.991563 0.000000 963.681072
B-1 964.671497 0.990429 6.001128 6.991557 0.000000 963.681069
B-2 964.671472 0.990429 6.001132 6.991561 0.000000 963.681043
B-3 777.530096 0.798293 4.836944 5.635237 0.000000 776.731811
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,088.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,052.73
SUBSERVICER ADVANCES THIS MONTH 35,577.09
MASTER SERVICER ADVANCES THIS MONTH 9,853.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,195,842.59
(B) TWO MONTHLY PAYMENTS: 1 276,885.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,431,445.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,910,902.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 694
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 1,369,864.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,415,836.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.96394100 % 8.20398800 % 1.83207120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.84018330 % 8.30515369 % 1.85466300 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0350 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,057,146.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,647,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94111025
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.49
POOL TRADING FACTOR: 60.91790396
................................................................................
Run: 02/25/97 09:23:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 51,044,827.21 7.746143 % 1,000,449.40
M 760944SU3 3,678,041.61 3,452,367.41 7.746143 % 3,122.67
R 760944SV1 100.00 0.00 7.746143 % 0.00
B-1 4,494,871.91 4,219,079.29 7.746143 % 3,816.16
B-2 1,225,874.16 123,210.82 7.746143 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 58,839,484.73 1,007,388.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 327,488.75 1,327,938.15 0.00 0.00 50,044,377.81
M 22,149.38 25,272.05 0.00 0.00 3,449,244.74
R 0.00 0.00 0.00 0.00 0.00
B-1 27,068.39 30,884.55 0.00 0.00 4,080,612.25
B-2 790.50 790.50 0.00 0.00 0.00
- -------------------------------------------------------------------------------
377,497.02 1,384,885.25 0.00 0.00 57,574,234.80
===============================================================================
Run: 02/25/97 09:23:46
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 331.350184 6.494274 2.125846 8.620120 0.000000 324.855910
M 938.642837 0.849003 6.022058 6.871061 0.000000 937.793833
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 938.642830 0.849003 6.022058 6.871061 0.000000 907.837271
B-2 100.508538 0.000000 0.644838 0.644838 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,103.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,999.84
SUBSERVICER ADVANCES THIS MONTH 37,077.03
MASTER SERVICER ADVANCES THIS MONTH 11,908.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,039,838.68
(B) TWO MONTHLY PAYMENTS: 1 480,465.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,812.40
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,266,825.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,574,234.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
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 1,628,064.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 659,504.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.75267540 % 5.86743300 % 7.37989150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.92148140 % 5.99095195 % 7.08756660 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 665,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,937,391.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19368368
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.40
POOL TRADING FACTOR: 35.22439545
................................................................................
Run: 02/25/97 09:23:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,011,217.45 7.000000 % 1,056,966.40
A-2 760944VV7 41,000,000.00 26,513,476.78 7.000000 % 169,705.02
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 1,260,153.31 0.000000 % 1,765.46
A-9 760944WC8 0.00 0.00 0.251486 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,255,851.82 7.000000 % 9,960.59
M-2 760944WE4 7,479,800.00 7,199,134.88 7.000000 % 7,747.27
M-3 760944WF1 4,274,200.00 4,113,818.88 7.000000 % 4,427.04
B-1 2,564,500.00 2,468,272.09 7.000000 % 2,656.20
B-2 854,800.00 822,725.29 7.000000 % 885.37
B-3 1,923,420.54 997,991.42 7.000000 % 1,073.98
- -------------------------------------------------------------------------------
427,416,329.03 320,598,641.92 1,255,187.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,523.67 1,074,490.07 0.00 0.00 1,954,251.05
A-2 154,294.20 323,999.22 0.00 0.00 26,343,771.76
A-3 844,200.41 844,200.41 0.00 0.00 145,065,000.00
A-4 210,228.11 210,228.11 0.00 0.00 36,125,000.00
A-5 280,806.55 280,806.55 0.00 0.00 48,253,000.00
A-6 161,076.91 161,076.91 0.00 0.00 27,679,000.00
A-7 45,589.67 45,589.67 0.00 0.00 7,834,000.00
A-8 0.00 1,765.46 0.00 0.00 1,258,387.85
A-9 67,028.71 67,028.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,864.09 63,824.68 0.00 0.00 9,245,891.23
M-2 41,895.10 49,642.37 0.00 0.00 7,191,387.61
M-3 23,940.22 28,367.26 0.00 0.00 4,109,391.84
B-1 14,364.01 17,020.21 0.00 0.00 2,465,615.89
B-2 4,787.82 5,673.19 0.00 0.00 821,839.92
B-3 5,807.77 6,881.75 0.00 0.00 996,917.44
- -------------------------------------------------------------------------------
1,925,407.24 3,180,594.57 0.00 0.00 319,343,454.59
===============================================================================
Run: 02/25/97 09:23:48
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 32.296379 11.336341 0.187948 11.524289 0.000000 20.960038
A-2 646.670165 4.139147 3.763273 7.902420 0.000000 642.531019
A-3 1000.000000 0.000000 5.819463 5.819463 0.000000 1000.000000
A-4 1000.000000 0.000000 5.819463 5.819463 0.000000 1000.000000
A-5 1000.000000 0.000000 5.819463 5.819463 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819463 5.819463 0.000000 1000.000000
A-7 1000.000000 0.000000 5.819463 5.819463 0.000000 1000.000000
A-8 834.644472 1.169327 0.000000 1.169327 0.000000 833.475145
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.476922 1.035760 5.601099 6.636859 0.000000 961.441163
M-2 962.476922 1.035759 5.601099 6.636858 0.000000 961.441163
M-3 962.476927 1.035759 5.601100 6.636859 0.000000 961.441168
B-1 962.476931 1.035757 5.601096 6.636853 0.000000 961.441174
B-2 962.476942 1.035763 5.601100 6.636863 0.000000 961.441179
B-3 518.862828 0.558365 3.019506 3.577871 0.000000 518.304458
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,475.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 35,902.41
SUBSERVICER ADVANCES THIS MONTH 32,193.52
MASTER SERVICER ADVANCES THIS MONTH 1,678.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,849,801.74
(B) TWO MONTHLY PAYMENTS: 3 880,974.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,854,045.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 319,343,454.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,109
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 243,216.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 910,178.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.24644430 % 6.41574900 % 1.33780630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.22434540 % 6.43403533 % 1.34161920 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,279,307.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,279,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63629725
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.31
POOL TRADING FACTOR: 74.71484660
................................................................................
Run: 02/25/97 09:23:50 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 28,142,744.93 6.500000 % 1,762,091.10
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 25,424,568.10 6.500000 % 33,948.13
A-6 760944VG0 64,049,000.00 54,227,648.74 6.500000 % 27,611.14
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 0.252535 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,649,131.27 6.500000 % 43,023.42
B 781,392.32 665,422.60 6.500000 % 3,310.02
- -------------------------------------------------------------------------------
312,503,992.32 211,075,515.64 1,869,983.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,099.90 1,914,191.00 0.00 0.00 26,380,653.83
A-2 201,591.08 201,591.08 0.00 0.00 37,300,000.00
A-3 94,482.98 94,482.98 0.00 0.00 17,482,000.00
A-4 27,671.48 27,671.48 0.00 0.00 5,120,000.00
A-5 137,409.27 171,357.40 0.00 0.00 25,390,619.97
A-6 293,078.01 320,689.15 0.00 0.00 54,200,037.60
A-7 184,101.83 184,101.83 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 44,320.89 44,320.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,744.98 89,768.40 0.00 0.00 8,606,107.85
B 3,596.33 6,906.35 0.00 0.00 603,426.40
- -------------------------------------------------------------------------------
1,185,096.75 3,055,080.56 0.00 0.00 209,146,845.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 318.083378 19.916035 1.719109 21.635144 0.000000 298.167343
A-2 1000.000000 0.000000 5.404587 5.404587 0.000000 1000.000000
A-3 1000.000000 0.000000 5.404586 5.404586 0.000000 1000.000000
A-4 1000.000000 0.000000 5.404586 5.404586 0.000000 1000.000000
A-5 677.988483 0.905283 3.664247 4.569530 0.000000 677.083199
A-6 846.658788 0.431094 4.575841 5.006935 0.000000 846.227694
A-7 1000.000000 0.000000 5.404586 5.404586 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 851.585809 4.236048 4.602469 8.838517 0.000000 847.349761
B 851.585795 4.236054 4.602464 8.838518 0.000000 847.349741
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:51 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 48,292.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,751.42
SUBSERVICER ADVANCES THIS MONTH 20,347.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,149,642.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 508,307.16
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 568,718.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 209,146,845.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 841
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 643,186.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.58709880 % 4.09764800 % 0.31525330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.59661810 % 4.11486380 % 0.28851800 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2518 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,096,401.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,543,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15229138
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.40
POOL TRADING FACTOR: 66.92613560
................................................................................
Run: 02/25/97 09:23:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 33,138,405.03 5.400000 % 907,636.27
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 5.985000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.368335 % 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 0.150941 % 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 5,150,995.96 7.000000 % 5,572.50
M-2 760944WQ7 3,209,348.00 3,090,581.59 7.000000 % 3,343.48
M-3 760944WR5 2,139,566.00 2,060,388.36 7.000000 % 2,228.99
B-1 1,390,718.00 1,339,252.53 7.000000 % 1,448.84
B-2 320,935.00 309,058.37 7.000000 % 334.35
B-3 962,805.06 666,799.08 7.000000 % 721.37
- -------------------------------------------------------------------------------
213,956,513.06 174,169,356.16 921,285.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 148,889.42 1,056,525.69 0.00 0.00 32,230,768.76
A-2 97,516.26 97,516.26 0.00 0.00 18,171,000.00
A-3 25,096.49 25,096.49 0.00 0.00 4,309,000.00
A-4 195,092.91 195,092.91 0.00 0.00 33,496,926.28
A-5 2,610.53 2,610.53 0.00 0.00 448,220.39
A-6 133,939.29 133,939.29 0.00 0.00 26,829,850.30
A-7 74,410.71 74,410.71 0.00 0.00 8,943,283.44
A-8 85,061.17 85,061.17 0.00 0.00 17,081,606.39
A-9 57,062.77 57,062.77 0.00 0.00 7,320,688.44
A-10 48,886.39 48,886.39 0.00 0.00 8,704,536.00
A-11 19,916.68 19,916.68 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 52,430.73 52,430.73 0.00 0.00 0.00
A-14 21,873.52 21,873.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,000.45 35,572.95 0.00 0.00 5,145,423.46
M-2 18,000.17 21,343.65 0.00 0.00 3,087,238.11
M-3 12,000.12 14,229.11 0.00 0.00 2,058,159.37
B-1 7,800.08 9,248.92 0.00 0.00 1,337,803.69
B-2 1,800.02 2,134.37 0.00 0.00 308,724.02
B-3 3,883.56 4,604.93 0.00 0.00 666,077.71
- -------------------------------------------------------------------------------
1,036,271.27 1,957,557.07 0.00 0.00 173,248,070.36
===============================================================================
Run: 02/25/97 09:23:52
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-1 560.234062 15.344394 2.517107 17.861501 0.000000 544.889668
A-2 1000.000000 0.000000 5.366587 5.366587 0.000000 1000.000000
A-3 1000.000000 0.000000 5.824203 5.824203 0.000000 1000.000000
A-4 963.172558 0.000000 5.609713 5.609713 0.000000 963.172558
A-5 912.872485 0.000000 5.316762 5.316762 0.000000 912.872485
A-6 918.909163 0.000000 4.587355 4.587355 0.000000 918.909164
A-7 918.909164 0.000000 7.645591 7.645591 0.000000 918.909164
A-8 845.980060 0.000000 4.212722 4.212722 0.000000 845.980060
A-9 845.980059 0.000000 6.594184 6.594184 0.000000 845.980059
A-10 1000.000000 0.000000 5.616197 5.616197 0.000000 1000.000000
A-11 1000.000000 0.000000 6.406623 6.406623 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-1 962.993602 1.041795 5.608671 6.650466 0.000000 961.951807
M-2 962.993602 1.041794 5.608669 6.650463 0.000000 961.951808
M-3 962.993598 1.041795 5.608670 6.650465 0.000000 961.951802
B-1 962.993598 1.041793 5.608671 6.650464 0.000000 961.951805
B-2 962.993659 1.041800 5.608675 6.650475 0.000000 961.951859
B-3 692.558762 0.749227 4.033599 4.782826 0.000000 691.809524
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,599.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,374.29
SUBSERVICER ADVANCES THIS MONTH 20,198.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,900,659.96
(B) TWO MONTHLY PAYMENTS: 1 255,766.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 227,765.37
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 467,946.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 173,248,070.36
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 732,864.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.75585780 % 5.91491300 % 1.32922920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.72521400 % 5.93993394 % 1.33485210 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1508 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,772,076.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,047,327.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53497195
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.18
POOL TRADING FACTOR: 80.97349685
................................................................................
Run: 02/25/97 09:23:54 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-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 47,116,339.60 8.113693 % 1,352,845.63
M 760944VP0 3,025,700.00 2,813,559.21 8.113693 % 2,439.44
R 760944VQ8 100.00 0.00 8.113693 % 0.00
B-1 3,429,100.00 2,578,227.48 8.113693 % 2,235.40
B-2 941,300.03 0.00 8.113693 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 52,508,126.29 1,357,520.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 313,958.69 1,666,804.32 0.00 0.00 45,763,493.97
M 18,748.09 21,187.53 0.00 0.00 2,811,119.77
R 0.00 0.00 0.00 0.00 0.00
B-1 17,179.96 19,415.36 0.00 0.00 2,533,390.41
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
349,886.74 1,707,407.21 0.00 0.00 51,108,004.15
===============================================================================
Run: 02/25/97 09:23:54
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 370.770002 10.645873 2.470618 13.116491 0.000000 360.124129
M 929.887038 0.806240 6.196282 7.002522 0.000000 929.080798
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 751.867102 0.651891 5.010049 5.661940 0.000000 738.791639
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:23:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,676.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,586.14
SUBSERVICER ADVANCES THIS MONTH 26,449.72
MASTER SERVICER ADVANCES THIS MONTH 6,789.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,631,511.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,963,430.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,108,004.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 172
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 929,568.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,156,249.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.73151950 % 5.35833100 % 4.91014950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.54271400 % 5.50035130 % 4.95693470 %
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 8.56229274
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.27
POOL TRADING FACTOR: 38.00608905
................................................................................
Run: 02/25/97 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 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 13,989,540.15 6.847394 % 95,946.19
A-2 760944XA1 25,550,000.00 25,550,000.00 6.847394 % 0.00
A-3 760944XB9 15,000,000.00 12,335,270.86 6.847394 % 19,498.30
A-4 32,700,000.00 32,700,000.00 6.847394 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.847394 % 0.00
B-1 2,684,092.00 2,579,059.14 6.847394 % 2,828.87
B-2 1,609,940.00 1,546,940.46 6.847394 % 1,696.78
B-3 1,341,617.00 1,289,117.35 6.847394 % 1,413.98
B-4 536,646.00 515,646.20 6.847394 % 565.59
B-5 375,652.00 360,952.14 6.847394 % 395.91
B-6 429,317.20 412,517.29 6.847394 % 452.47
- -------------------------------------------------------------------------------
107,329,364.20 91,279,043.59 122,798.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,806.83 175,753.02 0.00 0.00 13,893,593.96
A-2 145,756.37 145,756.37 0.00 0.00 25,550,000.00
A-3 70,369.65 89,867.95 0.00 0.00 12,315,772.56
A-4 186,545.34 186,545.34 0.00 0.00 32,700,000.00
A-5 3,863.19 3,863.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,712.89 17,541.76 0.00 0.00 2,576,230.27
B-2 8,824.91 10,521.69 0.00 0.00 1,545,243.68
B-3 7,354.09 8,768.07 0.00 0.00 1,287,703.37
B-4 2,941.63 3,507.22 0.00 0.00 515,080.61
B-5 2,059.14 2,455.05 0.00 0.00 360,556.23
B-6 2,353.32 2,805.79 0.00 0.00 412,064.82
- -------------------------------------------------------------------------------
524,587.36 647,385.45 0.00 0.00 91,156,245.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 516.181099 3.540189 2.944684 6.484873 0.000000 512.640911
A-2 1000.000000 0.000000 5.704750 5.704750 0.000000 1000.000000
A-3 822.351391 1.299887 4.691310 5.991197 0.000000 821.051504
A-4 1000.000000 0.000000 5.704750 5.704750 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 960.868383 1.053939 5.481515 6.535454 0.000000 959.814444
B-2 960.868393 1.053940 5.481515 6.535455 0.000000 959.814453
B-3 960.868377 1.053937 5.481512 6.535449 0.000000 959.814440
B-4 960.868431 1.053935 5.481509 6.535444 0.000000 959.814496
B-5 960.868410 1.053928 5.481509 6.535437 0.000000 959.814483
B-6 960.868304 1.053929 5.481518 6.535447 0.000000 959.814375
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,589.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,590.08
SUBSERVICER ADVANCES THIS MONTH 11,936.24
MASTER SERVICER ADVANCES THIS MONTH 3,129.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,491,055.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 290,214.07
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,156,245.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 318
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 459,367.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 22,677.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.65523350 % 7.34476650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.65340630 % 7.34659370 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 923,009.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26890930
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.64
POOL TRADING FACTOR: 84.93131976
................................................................................
Run: 02/25/97 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 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 3,172,616.52 7.087265 % 34,502.09
A-2 760944XF0 25,100,000.00 6,474,089.79 7.087265 % 333,422.38
A-3 760944XG8 29,000,000.00 7,480,024.05 5.997265 % 385,229.05
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.087265 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.087265 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.087265 % 0.00
R-I 760944XL7 100.00 0.00 7.087265 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.087265 % 0.00
M-1 760944XM5 5,029,000.00 4,855,400.72 7.087265 % 5,242.24
M-2 760944XN3 3,520,000.00 3,398,490.89 7.087265 % 3,669.26
M-3 760944XP8 2,012,000.00 1,942,546.47 7.087265 % 2,097.31
B-1 760944B80 1,207,000.00 1,165,334.80 7.087265 % 1,258.18
B-2 760944B98 402,000.00 388,123.09 7.087265 % 419.05
B-3 905,558.27 661,616.52 7.087265 % 714.33
- -------------------------------------------------------------------------------
201,163,005.27 158,215,242.85 766,553.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 18,707.10 53,209.19 0.00 0.00 3,138,114.43
A-2 38,174.01 371,596.39 0.00 0.00 6,140,667.41
A-3 37,322.15 422,551.20 0.00 0.00 7,094,795.00
A-4 6,783.29 6,783.29 0.00 0.00 0.00
A-5 307,374.94 307,374.94 0.00 0.00 52,129,000.00
A-6 207,943.46 207,943.46 0.00 0.00 35,266,000.00
A-7 243,416.37 243,416.37 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 28,629.53 33,871.77 0.00 0.00 4,850,158.48
M-2 20,038.96 23,708.22 0.00 0.00 3,394,821.63
M-3 11,454.08 13,551.39 0.00 0.00 1,940,449.16
B-1 6,871.31 8,129.49 0.00 0.00 1,164,076.62
B-2 2,288.54 2,707.59 0.00 0.00 387,704.04
B-3 3,901.17 4,615.50 0.00 0.00 660,902.19
- -------------------------------------------------------------------------------
932,904.91 1,699,458.80 0.00 0.00 157,448,688.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 622.081671 6.765116 3.668059 10.433175 0.000000 615.316555
A-2 257.931864 13.283760 1.520877 14.804637 0.000000 244.648104
A-3 257.931864 13.283760 1.286971 14.570731 0.000000 244.648103
A-5 1000.000000 0.000000 5.896429 5.896429 0.000000 1000.000000
A-6 1000.000000 0.000000 5.896429 5.896429 0.000000 1000.000000
A-7 1000.000000 0.000000 5.896429 5.896429 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-1 965.480358 1.042402 5.692887 6.735289 0.000000 964.437956
M-2 965.480366 1.042403 5.692886 6.735289 0.000000 964.437963
M-3 965.480353 1.042401 5.692883 6.735284 0.000000 964.437952
B-1 965.480365 1.042403 5.692883 6.735286 0.000000 964.437962
B-2 965.480323 1.042413 5.692886 6.735299 0.000000 964.437910
B-3 730.617280 0.788828 4.308028 5.096856 0.000000 729.828452
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,882.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,633.67
SUBSERVICER ADVANCES THIS MONTH 13,105.65
MASTER SERVICER ADVANCES THIS MONTH 1,439.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,123,869.42
(B) TWO MONTHLY PAYMENTS: 2 332,876.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 440,884.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,448,688.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 558
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 209,488.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 595,733.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.15529920 % 6.44466200 % 1.40003860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.12561740 % 6.46904673 % 1.40533580 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,614,792.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46353857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.48
POOL TRADING FACTOR: 78.26920698
................................................................................
Run: 02/25/97 09:24:00 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-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944YV4 35,100,000.00 0.00 6.573370 % 0.00
A-2 760944XR4 6,046,000.00 1,812,783.84 4.450000 % 595,313.36
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 35,134,312.24 6.250000 % 476,266.84
A-5 760944YM4 24,343,000.00 19,710,193.72 5.900000 % 651,507.36
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 29,920,153.86 7.000000 % 72,910.17
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 0.208619 % 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 7,098,272.50 6.500000 % 35,192.82
B 777,263.95 444,281.42 6.500000 % 2,202.70
- -------------------------------------------------------------------------------
259,085,063.95 179,085,529.02 1,833,393.25
===============================================================================
_______________________________________________________________________________
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 6,695.39 602,008.75 0.00 0.00 1,217,470.48
A-3 72,777.34 72,777.34 0.00 0.00 17,312,000.00
A-4 182,255.62 658,522.46 0.00 0.00 34,658,045.40
A-5 96,518.90 748,026.26 0.00 0.00 19,058,686.36
A-6 42,533.75 42,533.75 0.00 0.00 0.00
A-7 23,202.16 23,202.16 0.00 0.00 4,877,000.00
A-8 39,792.25 39,792.25 0.00 0.00 7,400,000.00
A-9 139,810.59 139,810.59 0.00 0.00 26,000,000.00
A-10 58,433.72 58,433.72 0.00 0.00 11,167,000.00
A-11 173,832.63 246,742.80 0.00 0.00 29,847,243.69
A-12 61,725.58 61,725.58 0.00 0.00 11,995,104.41
A-13 27,876.23 27,876.23 0.00 0.00 6,214,427.03
A-14 31,008.71 31,008.71 0.00 0.00 0.00
R-I 1.79 1.79 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 38,294.42 73,487.24 0.00 0.00 7,063,079.68
B 2,396.84 4,599.54 0.00 0.00 442,078.72
- -------------------------------------------------------------------------------
997,155.92 2,830,549.17 0.00 0.00 177,252,135.77
===============================================================================
Run: 02/25/97 09:24:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 299.831929 98.464003 1.107408 99.571411 0.000000 201.367926
A-3 1000.000000 0.000000 4.203867 4.203867 0.000000 1000.000000
A-4 662.648993 8.982608 3.437423 12.420031 0.000000 653.666385
A-5 809.686305 26.763643 3.964955 30.728598 0.000000 782.922662
A-7 1000.000000 0.000000 4.757466 4.757466 0.000000 1000.000000
A-8 1000.000000 0.000000 5.377331 5.377331 0.000000 1000.000000
A-9 1000.000000 0.000000 5.377330 5.377330 0.000000 1000.000000
A-10 1000.000000 0.000000 5.232714 5.232714 0.000000 1000.000000
A-11 747.910358 1.822526 4.345273 6.167799 0.000000 746.087831
A-12 735.887308 0.000000 3.786801 3.786801 0.000000 735.887308
A-13 735.887309 0.000000 3.300990 3.300990 0.000000 735.887309
R-I 0.000000 0.000000 17.850000 17.850000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 856.079948 4.244394 4.618460 8.862854 0.000000 851.835554
B 571.596586 2.833928 3.083701 5.917629 0.000000 568.762671
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,469.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,397.32
SUBSERVICER ADVANCES THIS MONTH 9,749.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 148,056.64
(B) TWO MONTHLY PAYMENTS: 1 609,541.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,857.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 177,252,135.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 751
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 945,497.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.78829520 % 3.96362100 % 0.24808340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.76582910 % 3.98476422 % 0.24940670 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2084 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,853,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,911,712.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12593170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.21
POOL TRADING FACTOR: 68.41464848
................................................................................
Run: 02/25/97 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 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 8,972,362.31 7.000000 % 902,126.86
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 0.124834 % 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 6,431,243.96 7.000000 % 6,780.44
M-2 760944ZS0 4,012,200.00 3,858,630.98 7.000000 % 4,068.14
M-3 760944ZT8 2,674,800.00 2,572,420.67 7.000000 % 2,712.10
B-1 1,604,900.00 1,543,471.62 7.000000 % 1,627.28
B-2 534,900.00 514,426.43 7.000000 % 542.36
B-3 1,203,791.32 817,252.00 7.000000 % 861.63
- -------------------------------------------------------------------------------
267,484,931.32 221,532,747.97 918,718.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 52,238.00 954,364.86 0.00 0.00 8,070,235.45
A-2 149,735.61 149,735.61 0.00 0.00 29,037,000.00
A-3 195,005.10 195,005.10 0.00 0.00 36,634,000.00
A-4 103,313.47 103,313.47 0.00 0.00 18,679,000.00
A-5 249,394.51 249,394.51 0.00 0.00 43,144,000.00
A-6 110,292.15 110,292.15 0.00 0.00 21,561,940.00
A-7 60,077.84 60,077.84 0.00 0.00 0.00
A-8 98,975.71 98,975.71 0.00 0.00 17,000,000.00
A-9 122,264.11 122,264.11 0.00 0.00 21,000,000.00
A-10 56,864.46 56,864.46 0.00 0.00 9,767,000.00
A-11 23,001.35 23,001.35 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 37,443.35 44,223.79 0.00 0.00 6,424,463.52
M-2 22,465.34 26,533.48 0.00 0.00 3,854,562.84
M-3 14,976.89 17,688.99 0.00 0.00 2,569,708.57
B-1 8,986.24 10,613.52 0.00 0.00 1,541,844.34
B-2 2,995.04 3,537.40 0.00 0.00 513,884.07
B-3 4,758.15 5,619.78 0.00 0.00 816,390.37
- -------------------------------------------------------------------------------
1,312,787.32 2,231,506.13 0.00 0.00 220,614,029.16
===============================================================================
Run: 02/25/97 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 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-1 166.327345 16.723396 0.968375 17.691771 0.000000 149.603950
A-2 1000.000000 0.000000 5.156718 5.156718 0.000000 1000.000000
A-3 1000.000000 0.000000 5.323063 5.323063 0.000000 1000.000000
A-4 1000.000000 0.000000 5.530996 5.530996 0.000000 1000.000000
A-5 1000.000000 0.000000 5.780514 5.780514 0.000000 1000.000000
A-6 1000.000000 0.000000 5.115131 5.115131 0.000000 1000.000000
A-8 1000.000000 0.000000 5.822101 5.822101 0.000000 1000.000000
A-9 1000.000000 0.000000 5.822100 5.822100 0.000000 1000.000000
A-10 1000.000000 0.000000 5.822101 5.822101 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-1 961.724483 1.013943 5.599257 6.613200 0.000000 960.710540
M-2 961.724485 1.013942 5.599257 6.613199 0.000000 960.710543
M-3 961.724492 1.013945 5.599256 6.613201 0.000000 960.710547
B-1 961.724481 1.013945 5.599252 6.613197 0.000000 960.710537
B-2 961.724491 1.013947 5.599252 6.613199 0.000000 960.710544
B-3 678.898399 0.715764 3.952612 4.668376 0.000000 678.182636
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,390.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,354.38
SUBSERVICER ADVANCES THIS MONTH 34,043.80
MASTER SERVICER ADVANCES THIS MONTH 2,642.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,567,416.04
(B) TWO MONTHLY PAYMENTS: 2 653,351.33
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,260,133.94
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,396,010.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 220,614,029.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 776
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 385,856.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 685,157.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.89610870 % 5.80604700 % 1.29784430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.87404620 % 5.82407881 % 1.30187490 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1249 %
BANKRUPTCY AMOUNT AVAILABLE 117,074.00
FRAUD AMOUNT AVAILABLE 2,248,646.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53991426
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.76
POOL TRADING FACTOR: 82.47718033
................................................................................
Run: 02/25/97 09:24:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 61,990,467.94 6.000000 % 531,770.42
A-2 760944ZB7 0.00 0.00 3.000000 % 0.00
A-3 760944ZD3 59,980,000.00 36,864,654.42 5.500000 % 709,027.23
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 6.010000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.464824 % 0.00
A-11 760944ZX9 2,727,000.00 2,404,993.47 0.000000 % 0.00
A-12 760944ZY7 5,930,000.00 5,930,000.00 0.000000 % 0.00
A-13 760944ZZ4 1,477,000.00 1,477,000.00 0.000000 % 0.00
A-14 760944A24 16,789,000.00 16,789,000.00 7.000000 % 0.00
A-15 760944A32 5,017,677.85 4,349,764.54 0.000000 % 39,209.41
A-16 760944A40 0.00 0.00 0.078029 % 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 6,934,776.39 7.000000 % 7,532.94
M-2 760944B49 4,801,400.00 4,622,863.33 7.000000 % 5,021.61
M-3 760944B56 3,200,900.00 3,081,876.80 7.000000 % 3,347.71
B-1 1,920,600.00 1,849,183.83 7.000000 % 2,008.69
B-2 640,200.00 616,394.62 7.000000 % 669.56
B-3 1,440,484.07 1,104,440.48 7.000000 % 1,199.70
- -------------------------------------------------------------------------------
320,088,061.92 259,717,444.36 1,299,787.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,158.91 840,929.33 0.00 0.00 61,458,697.52
A-2 154,579.45 154,579.45 0.00 0.00 0.00
A-3 168,530.48 877,557.71 0.00 0.00 36,155,627.19
A-4 199,899.97 199,899.97 0.00 0.00 34,356,514.27
A-5 63,054.01 63,054.01 0.00 0.00 10,837,000.00
A-6 14,807.83 14,807.83 0.00 0.00 2,545,000.00
A-7 37,121.40 37,121.40 0.00 0.00 6,380,000.00
A-8 40,184.87 40,184.87 0.00 0.00 6,906,514.27
A-9 196,898.14 196,898.14 0.00 0.00 39,415,000.00
A-10 97,960.96 97,960.96 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 97,685.13 97,685.13 0.00 0.00 16,789,000.00
A-15 0.00 39,209.41 0.00 0.00 4,310,555.13
A-16 16,844.62 16,844.62 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 40,349.31 47,882.25 0.00 0.00 6,927,243.45
M-2 26,897.67 31,919.28 0.00 0.00 4,617,841.72
M-3 17,931.59 21,279.30 0.00 0.00 3,078,529.09
B-1 10,759.30 12,767.99 0.00 0.00 1,847,175.14
B-2 3,586.44 4,256.00 0.00 0.00 615,725.06
B-3 6,426.08 7,625.78 0.00 0.00 1,103,240.77
- -------------------------------------------------------------------------------
1,502,676.16 2,802,463.43 0.00 0.00 258,417,657.08
===============================================================================
Run: 02/25/97 09:24:05
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-1 770.508215 6.609621 3.842679 10.452300 0.000000 763.898595
A-3 614.615779 11.821061 2.809778 14.630839 0.000000 602.794718
A-4 803.491996 0.000000 4.675038 4.675038 0.000000 803.491996
A-5 1000.000000 0.000000 5.818401 5.818401 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818401 5.818401 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818401 5.818401 0.000000 1000.000000
A-8 451.140785 0.000000 2.624918 2.624918 0.000000 451.140785
A-9 1000.000000 0.000000 4.995513 4.995513 0.000000 1000.000000
A-10 1000.000000 0.000000 8.698363 8.698363 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 5.818401 5.818401 0.000000 1000.000000
A-15 866.887965 7.814254 0.000000 7.814254 0.000000 859.073711
R-I 0.000000 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-1 962.815704 1.045864 5.602048 6.647912 0.000000 961.769840
M-2 962.815706 1.045864 5.602047 6.647911 0.000000 961.769842
M-3 962.815708 1.045865 5.602046 6.647911 0.000000 961.769843
B-1 962.815698 1.045866 5.602051 6.647917 0.000000 961.769832
B-2 962.815714 1.045861 5.602062 6.647923 0.000000 961.769853
B-3 766.714817 0.832845 4.461056 5.293901 0.000000 765.881965
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,371.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,310.75
SUBSERVICER ADVANCES THIS MONTH 40,788.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,805,819.48
(B) TWO MONTHLY PAYMENTS: 2 542,108.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,680,653.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 258,417,657.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 925
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,017,516.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.86928730 % 5.73272100 % 1.39799170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.84169740 % 5.65890676 % 1.40340070 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,653,691.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,449,884.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41247606
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.96
POOL TRADING FACTOR: 80.73330056
................................................................................
Run: 02/25/97 09:24:08 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-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 8,404,783.05 6.000000 % 1,092,484.96
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 5.885000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.298133 % 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 5.985000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.025714 % 0.00
A-13 760944XY9 0.00 0.00 0.376435 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,715,415.93 6.000000 % 8,534.94
M-2 760944YJ1 3,132,748.00 2,676,048.53 6.000000 % 13,314.51
B 481,961.44 411,699.93 6.000000 % 2,048.39
- -------------------------------------------------------------------------------
160,653,750.44 121,394,663.20 1,116,382.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 41,995.58 1,134,480.54 0.00 0.00 7,312,298.09
A-2 116,846.14 116,846.14 0.00 0.00 23,385,000.00
A-3 176,630.80 176,630.80 0.00 0.00 35,350,000.00
A-4 17,997.85 17,997.85 0.00 0.00 3,602,000.00
A-5 50,590.86 50,590.86 0.00 0.00 10,125,000.00
A-6 72,306.38 72,306.38 0.00 0.00 14,471,035.75
A-7 24,459.50 24,459.50 0.00 0.00 4,895,202.95
A-8 42,341.81 42,341.81 0.00 0.00 8,639,669.72
A-9 15,576.90 15,576.90 0.00 0.00 3,530,467.90
A-10 10,432.56 10,432.56 0.00 0.00 1,509,339.44
A-11 8,433.16 8,433.16 0.00 0.00 1,692,000.00
A-12 4,952.81 4,952.81 0.00 0.00 987,000.00
A-13 38,055.30 38,055.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,571.30 17,106.24 0.00 0.00 1,706,880.99
M-2 13,371.22 26,685.73 0.00 0.00 2,662,734.02
B 2,057.10 4,105.49 0.00 0.00 409,651.54
- -------------------------------------------------------------------------------
644,619.27 1,761,002.07 0.00 0.00 120,278,280.40
===============================================================================
Run: 02/25/97 09:24:08
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-1 241.329516 31.368908 1.205834 32.574742 0.000000 209.960608
A-2 1000.000000 0.000000 4.996628 4.996628 0.000000 1000.000000
A-3 1000.000000 0.000000 4.996628 4.996628 0.000000 1000.000000
A-4 1000.000000 0.000000 4.996627 4.996627 0.000000 1000.000000
A-5 1000.000000 0.000000 4.996628 4.996628 0.000000 1000.000000
A-6 578.841430 0.000000 2.892255 2.892255 0.000000 578.841430
A-7 916.361466 0.000000 4.578716 4.578716 0.000000 916.361466
A-8 936.245093 0.000000 4.588406 4.588406 0.000000 936.245093
A-9 936.245094 0.000000 4.130839 4.130839 0.000000 936.245094
A-10 936.245093 0.000000 6.471330 6.471330 0.000000 936.245093
A-11 1000.000000 0.000000 4.984137 4.984137 0.000000 1000.000000
A-12 1000.000000 0.000000 5.018045 5.018045 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 854.217632 4.250104 4.268210 8.518314 0.000000 849.967528
M-2 854.217617 4.250106 4.268208 8.518314 0.000000 849.967511
B 854.217570 4.250112 4.268205 8.518317 0.000000 849.967458
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,119.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,930.49
SUBSERVICER ADVANCES THIS MONTH 2,597.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 58,301.08
(B) TWO MONTHLY PAYMENTS: 1 195,742.35
(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 120,278,280.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 464
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 512,391.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.04334800 % 0.33914200 % 3.61751030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.02649250 % 0.34058646 % 3.63292110 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3765 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 628,280.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,451.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.74001355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.41
POOL TRADING FACTOR: 74.86801900
................................................................................
Run: 02/25/97 09:24:10 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-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 83,830,833.03 5.900000 % 916,393.84
A-2 760944C30 0.00 0.00 1.600000 % 0.00
A-3 760944C48 30,006,995.00 11,347,648.73 4.750000 % 343,649.87
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 41,491,143.76 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,163,675.44 0.000000 % 5,666.82
A-12 760944D54 0.00 0.00 0.134416 % 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 10,422,166.09 6.750000 % 11,732.82
M-2 760944E20 6,487,300.00 6,253,106.89 6.750000 % 7,039.47
M-3 760944E38 4,325,000.00 4,168,866.46 6.750000 % 4,693.13
B-1 2,811,100.00 2,709,618.59 6.750000 % 3,050.37
B-2 865,000.00 833,773.30 6.750000 % 938.63
B-3 1,730,037.55 1,361,228.45 6.750000 % 1,532.40
- -------------------------------------------------------------------------------
432,489,516.55 358,950,192.06 1,294,697.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 411,839.52 1,328,233.36 0.00 0.00 82,914,439.19
A-2 40,314.76 40,314.76 0.00 0.00 0.00
A-3 44,881.95 388,531.82 0.00 0.00 11,003,998.86
A-4 71,370.63 71,370.63 0.00 0.00 0.00
A-5 309,307.53 309,307.53 0.00 0.00 59,913,758.57
A-6 33,965.77 33,965.77 0.00 0.00 6,579,267.84
A-7 132,168.53 132,168.53 0.00 0.00 24,049,823.12
A-8 316,887.40 316,887.40 0.00 0.00 56,380,504.44
A-9 255,422.99 255,422.99 0.00 0.00 45,444,777.35
A-10 0.00 0.00 233,201.54 0.00 41,724,345.30
A-11 0.00 5,666.82 0.00 0.00 4,158,008.62
A-12 40,175.14 40,175.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,577.92 70,310.74 0.00 0.00 10,410,433.27
M-2 35,145.68 42,185.15 0.00 0.00 6,246,067.42
M-3 23,431.17 28,124.30 0.00 0.00 4,164,173.33
B-1 15,229.44 18,279.81 0.00 0.00 2,706,568.22
B-2 4,686.23 5,624.86 0.00 0.00 832,834.67
B-3 7,650.80 9,183.20 0.00 0.00 1,359,696.05
- -------------------------------------------------------------------------------
1,801,055.46 3,095,752.81 233,201.54 0.00 357,888,696.25
===============================================================================
Run: 02/25/97 09:24:10
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-1 618.504006 6.761155 3.038553 9.799708 0.000000 611.742851
A-3 378.166782 11.452325 1.495716 12.948041 0.000000 366.714456
A-5 963.750404 0.000000 4.975406 4.975406 0.000000 963.750404
A-6 966.588862 0.000000 4.990059 4.990059 0.000000 966.588862
A-7 973.681464 0.000000 5.350977 5.350977 0.000000 973.681465
A-8 990.697237 0.000000 5.568227 5.568227 0.000000 990.697237
A-9 984.076044 0.000000 5.531013 5.531013 0.000000 984.076044
A-10 1083.347966 0.000000 0.000000 0.000000 6.088972 1089.436938
A-11 858.422701 1.168325 0.000000 1.168325 0.000000 857.254375
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.899754 1.085116 5.417611 6.502727 0.000000 962.814638
M-2 963.899756 1.085116 5.417613 6.502729 0.000000 962.814641
M-3 963.899760 1.085117 5.417612 6.502729 0.000000 962.814643
B-1 963.899751 1.085116 5.417609 6.502725 0.000000 962.814635
B-2 963.899769 1.085121 5.417607 6.502728 0.000000 962.814647
B-3 786.820176 0.885767 4.422332 5.308099 0.000000 785.934415
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 105,892.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,133.15
SUBSERVICER ADVANCES THIS MONTH 25,584.98
MASTER SERVICER ADVANCES THIS MONTH 3,197.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,758,184.38
(B) TWO MONTHLY PAYMENTS: 1 271,960.08
(C) THREE OR MORE MONTHLY PAYMENTS: 2 486,727.06
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,276,313.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 357,888,696.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,320
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 472,168.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 657,198.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.74246380 % 5.87512200 % 1.38241450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.72899590 % 5.81763946 % 1.38497990 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1344 %
BANKRUPTCY AMOUNT AVAILABLE 105,546.00
FRAUD AMOUNT AVAILABLE 3,651,929.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,425,710.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28579665
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.24
POOL TRADING FACTOR: 82.75083732
................................................................................
Run: 02/25/97 09:24:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 13,579,789.56 6.500000 % 1,686,067.97
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 25,770,206.87 6.500000 % 28,060.36
A-11 760944G28 0.00 0.00 0.336485 % 0.00
R 760944G36 5,463,000.00 34,367.20 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,442,841.27 6.500000 % 7,015.41
M-2 760944G51 4,005,100.00 3,865,627.52 6.500000 % 4,209.16
M-3 760944G69 2,670,100.00 2,577,117.18 6.500000 % 2,806.14
B-1 1,735,600.00 1,675,159.97 6.500000 % 1,824.03
B-2 534,100.00 515,500.65 6.500000 % 561.31
B-3 1,068,099.02 1,014,353.02 6.500000 % 1,104.50
- -------------------------------------------------------------------------------
267,002,299.02 225,272,963.24 1,731,648.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,394.75 1,759,462.72 0.00 0.00 11,893,721.59
A-2 133,388.11 133,388.11 0.00 0.00 16,042,000.00
A-3 172,139.26 172,139.26 0.00 0.00 34,794,000.00
A-4 181,192.97 181,192.97 0.00 0.00 36,624,000.00
A-5 151,756.04 151,756.04 0.00 0.00 30,674,000.00
A-6 68,596.51 68,596.51 0.00 0.00 12,692,000.00
A-7 175,209.71 175,209.71 0.00 0.00 32,418,000.00
A-8 15,760.12 15,760.12 0.00 0.00 2,916,000.00
A-9 19,662.31 19,662.31 0.00 0.00 3,638,000.00
A-10 139,280.36 167,340.72 0.00 0.00 25,742,146.51
A-11 63,027.98 63,027.98 0.00 0.00 0.00
R 3.01 3.01 185.74 0.00 34,552.94
M-1 34,821.65 41,837.06 0.00 0.00 6,435,825.86
M-2 20,892.58 25,101.74 0.00 0.00 3,861,418.36
M-3 13,928.55 16,734.69 0.00 0.00 2,574,311.04
B-1 9,053.74 10,877.77 0.00 0.00 1,673,335.94
B-2 2,786.13 3,347.44 0.00 0.00 514,939.34
B-3 5,482.28 6,586.78 0.00 0.00 782,189.68
- -------------------------------------------------------------------------------
1,280,376.06 3,012,024.94 185.74 0.00 223,310,441.26
===============================================================================
Run: 02/25/97 09:24:13
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-1 280.846888 34.869976 1.517894 36.387870 0.000000 245.976911
A-2 1000.000000 0.000000 8.314930 8.314930 0.000000 1000.000000
A-3 1000.000000 0.000000 4.947383 4.947383 0.000000 1000.000000
A-4 1000.000000 0.000000 4.947383 4.947383 0.000000 1000.000000
A-5 1000.000000 0.000000 4.947383 4.947383 0.000000 1000.000000
A-6 1000.000000 0.000000 5.404705 5.404705 0.000000 1000.000000
A-7 1000.000000 0.000000 5.404704 5.404704 0.000000 1000.000000
A-8 1000.000000 0.000000 5.404705 5.404705 0.000000 1000.000000
A-9 1000.000000 0.000000 5.404703 5.404703 0.000000 1000.000000
A-10 965.176287 1.050950 5.216493 6.267443 0.000000 964.125338
R 6.290902 0.000000 0.000551 0.000551 0.034000 6.324902
M-1 965.176287 1.050951 5.216492 6.267443 0.000000 964.125337
M-2 965.176280 1.050950 5.216494 6.267444 0.000000 964.125330
M-3 965.176278 1.050949 5.216490 6.267439 0.000000 964.125329
B-1 965.176291 1.050951 5.216490 6.267441 0.000000 964.125340
B-2 965.176278 1.050946 5.216495 6.267441 0.000000 964.125332
B-3 949.680695 1.034080 5.132745 6.166825 0.000000 732.319444
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,576.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,568.70
SUBSERVICER ADVANCES THIS MONTH 17,561.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,357,358.60
(B) TWO MONTHLY PAYMENTS: 1 301,038.31
(C) THREE OR MORE MONTHLY PAYMENTS: 2 383,678.70
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 595,638.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 223,310,441.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 815
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 822,357.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85728770 % 5.71998800 % 1.42272450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.90583090 % 5.76397377 % 1.33019530 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3360 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,273,402.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27510583
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.02
POOL TRADING FACTOR: 83.63614923
................................................................................
Run: 02/25/97 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 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 8,349,317.13 6.500000 % 34,351.01
A-2 760944G85 50,000,000.00 35,627,652.10 6.375000 % 299,091.18
A-3 760944G93 16,984,000.00 14,090,242.62 6.050000 % 60,219.62
A-4 760944H27 0.00 0.00 2.950000 % 0.00
A-5 760944H35 85,916,000.00 72,320,682.74 6.100000 % 282,921.03
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 5.985000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.456414 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.185000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.319000 % 0.00
A-13 760944J33 0.00 0.00 0.314754 % 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 5,793,822.81 6.500000 % 6,460.89
M-2 760944J74 3,601,003.00 3,474,848.94 6.500000 % 3,874.92
M-3 760944J82 2,400,669.00 2,316,566.26 6.500000 % 2,583.28
B-1 760944J90 1,560,435.00 1,505,768.20 6.500000 % 1,679.13
B-2 760944K23 480,134.00 463,313.45 6.500000 % 516.66
B-3 760944K31 960,268.90 806,937.46 6.500000 % 899.85
- -------------------------------------------------------------------------------
240,066,876.90 204,101,503.23 692,597.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,158.89 79,509.90 0.00 0.00 8,314,966.12
A-2 188,993.27 488,084.45 0.00 0.00 35,328,560.92
A-3 70,933.73 131,153.35 0.00 0.00 14,030,023.00
A-4 34,587.52 34,587.52 0.00 0.00 0.00
A-5 367,088.95 650,009.98 0.00 0.00 72,037,761.71
A-6 78,307.68 78,307.68 0.00 0.00 14,762,000.00
A-7 99,725.48 99,725.48 0.00 0.00 18,438,000.00
A-8 30,613.20 30,613.20 0.00 0.00 5,660,000.00
A-9 46,625.62 46,625.62 0.00 0.00 9,362,278.19
A-10 31,278.45 31,278.45 0.00 0.00 5,041,226.65
A-11 22,632.08 22,632.08 0.00 0.00 4,397,500.33
A-12 10,300.61 10,300.61 0.00 0.00 1,691,346.35
A-13 53,456.03 53,456.03 0.00 0.00 0.00
R-I 1.21 1.21 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,337.01 37,797.90 0.00 0.00 5,787,361.92
M-2 18,794.39 22,669.31 0.00 0.00 3,470,974.02
M-3 12,529.60 15,112.88 0.00 0.00 2,313,982.98
B-1 8,144.23 9,823.36 0.00 0.00 1,504,089.07
B-2 2,505.92 3,022.58 0.00 0.00 462,796.79
B-3 4,364.49 5,264.34 0.00 0.00 806,037.61
- -------------------------------------------------------------------------------
1,157,378.36 1,849,975.93 0.00 0.00 203,408,905.66
===============================================================================
Run: 02/25/97 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 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-1 834.931713 3.435101 4.515889 7.950990 0.000000 831.496612
A-2 712.553042 5.981824 3.779865 9.761689 0.000000 706.571218
A-3 829.618619 3.545668 4.176503 7.722171 0.000000 826.072951
A-5 841.760356 3.292996 4.272649 7.565645 0.000000 838.467360
A-6 1000.000000 0.000000 5.304680 5.304680 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408693 5.408693 0.000000 1000.000000
A-8 1000.000000 0.000000 5.408693 5.408693 0.000000 1000.000000
A-9 879.500065 0.000000 4.380049 4.380049 0.000000 879.500065
A-10 879.500065 0.000000 5.456886 5.456886 0.000000 879.500065
A-11 879.500066 0.000000 4.526416 4.526416 0.000000 879.500066
A-12 879.500067 0.000000 5.356317 5.356317 0.000000 879.500067
R-I 0.000000 0.000000 12.110000 12.110000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.966965 1.076068 5.219210 6.295278 0.000000 963.890898
M-2 964.966966 1.076067 5.219210 6.295277 0.000000 963.890899
M-3 964.966957 1.076067 5.219212 6.295279 0.000000 963.890890
B-1 964.966948 1.076065 5.219205 6.295270 0.000000 963.890883
B-2 964.966968 1.076075 5.219210 6.295285 0.000000 963.890893
B-3 840.324476 0.937071 4.545060 5.482131 0.000000 839.387395
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,540.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,601.45
SUBSERVICER ADVANCES THIS MONTH 18,227.52
MASTER SERVICER ADVANCES THIS MONTH 3,956.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,364,373.28
(B) TWO MONTHLY PAYMENTS: 1 236,881.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 134,658.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 203,408,905.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 758
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 560,236.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 464,997.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.96366910 % 5.67621400 % 1.36011690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.94758390 % 5.68918990 % 1.36322620 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3151 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,031,600.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25087782
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.30
POOL TRADING FACTOR: 84.73010033
................................................................................
Run: 02/25/97 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 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 50,305,442.90 8.147567 % 1,385,005.51
M-1 760944E61 2,987,500.00 2,825,874.99 8.147567 % 2,259.42
M-2 760944E79 1,991,700.00 1,883,948.20 8.147567 % 1,506.30
R 760944E53 100.00 0.00 8.147567 % 0.00
B-1 863,100.00 816,405.92 8.147567 % 652.75
B-2 332,000.00 314,038.63 8.147567 % 251.09
B-3 796,572.42 31,682.34 8.147567 % 25.34
- -------------------------------------------------------------------------------
132,777,672.42 56,177,392.98 1,389,700.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 335,494.30 1,720,499.81 0.00 0.00 48,920,437.39
M-1 18,846.17 21,105.59 0.00 0.00 2,823,615.57
M-2 12,564.33 14,070.63 0.00 0.00 1,882,441.90
R 0.00 0.00 0.00 0.00 0.00
B-1 5,444.73 6,097.48 0.00 0.00 815,753.17
B-2 2,094.37 2,345.46 0.00 0.00 313,787.54
B-3 211.29 236.63 0.00 0.00 31,657.00
- -------------------------------------------------------------------------------
374,655.19 1,764,355.60 0.00 0.00 54,787,692.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 399.862987 11.008996 2.666744 13.675740 0.000000 388.853991
M-1 945.899578 0.756291 6.308341 7.064632 0.000000 945.143287
M-2 945.899583 0.756289 6.308345 7.064634 0.000000 945.143295
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 945.899571 0.756285 6.308342 7.064627 0.000000 945.143286
B-2 945.899488 0.756295 6.308343 7.064638 0.000000 945.143193
B-3 39.773333 0.031799 0.265249 0.297048 0.000000 39.741522
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,903.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,838.64
SUBSERVICER ADVANCES THIS MONTH 33,562.52
MASTER SERVICER ADVANCES THIS MONTH 1,779.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,421,680.73
(B) TWO MONTHLY PAYMENTS: 2 547,127.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,453,211.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,787,692.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 197
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,200.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,344,783.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.54748560 % 8.38384100 % 2.06867360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.29092480 % 8.58962524 % 2.11944990 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 294,650.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,637,368.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.59720612
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.20
POOL TRADING FACTOR: 41.26273007
................................................................................
Run: 02/25/97 09:24:19 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 19,296,404.63 6.500000 % 391,273.76
A-2 760944M39 10,308,226.00 5,200,431.41 5.200000 % 195,345.70
A-3 760944M47 53,602,774.00 27,042,242.72 6.750000 % 1,015,797.62
A-4 760944M54 19,600,000.00 14,744,034.77 6.500000 % 185,714.58
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 23,277,725.22 6.500000 % 1,270,297.39
A-8 760944M96 122,726,000.00 99,444,447.40 6.500000 % 1,873,787.03
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 63,725,898.24 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,220,763.42 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,424,052.53 0.000000 % 36,464.62
A-18 760944P36 0.00 0.00 0.379541 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,761,313.16 6.500000 % 13,942.44
M-2 760944P69 5,294,000.00 5,104,448.15 6.500000 % 5,576.89
M-3 760944P77 5,294,000.00 5,104,448.15 6.500000 % 5,576.89
B-1 2,382,300.00 2,297,001.65 6.500000 % 2,509.60
B-2 794,100.00 765,667.20 6.500000 % 836.53
B-3 2,117,643.10 1,175,017.94 6.500000 % 1,283.77
- -------------------------------------------------------------------------------
529,391,833.88 446,631,796.59 4,998,406.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,175.50 495,449.26 0.00 0.00 18,905,130.87
A-2 22,460.45 217,806.15 0.00 0.00 5,005,085.71
A-3 151,608.08 1,167,405.70 0.00 0.00 26,026,445.10
A-4 79,598.62 265,313.20 0.00 0.00 14,558,320.19
A-5 68,018.22 68,018.22 0.00 0.00 12,599,000.00
A-6 240,328.53 240,328.53 0.00 0.00 44,516,000.00
A-7 125,669.46 1,395,966.85 0.00 0.00 22,007,427.83
A-8 536,870.74 2,410,657.77 0.00 0.00 97,570,660.37
A-9 101,936.94 101,936.94 0.00 0.00 19,481,177.00
A-10 72,630.44 72,630.44 0.00 0.00 10,930,823.00
A-11 124,585.39 124,585.39 0.00 0.00 25,000,000.00
A-12 91,831.89 91,831.89 0.00 0.00 17,010,000.00
A-13 70,199.30 70,199.30 0.00 0.00 13,003,000.00
A-14 110,716.00 110,716.00 0.00 0.00 20,507,900.00
A-15 0.00 0.00 344,037.01 0.00 64,069,935.25
A-16 0.00 0.00 6,590.54 0.00 1,227,353.96
A-17 0.00 36,464.62 0.00 0.00 2,387,587.91
A-18 140,793.89 140,793.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,894.50 82,836.94 0.00 0.00 12,747,370.72
M-2 27,557.38 33,134.27 0.00 0.00 5,098,871.26
M-3 27,557.38 33,134.27 0.00 0.00 5,098,871.26
B-1 12,400.82 14,910.42 0.00 0.00 2,294,492.05
B-2 4,133.60 4,970.13 0.00 0.00 764,830.67
B-3 6,343.59 7,627.36 0.00 0.00 1,173,734.17
- -------------------------------------------------------------------------------
2,188,310.72 7,186,717.54 350,627.55 0.00 441,984,017.32
===============================================================================
Run: 02/25/97 09:24:19
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-1 643.213488 13.042459 3.472517 16.514976 0.000000 630.171029
A-2 504.493344 18.950467 2.178886 21.129353 0.000000 485.542877
A-3 504.493344 18.950467 2.828363 21.778830 0.000000 485.542877
A-4 752.246672 9.475234 4.061154 13.536388 0.000000 742.771438
A-5 1000.000000 0.000000 5.398700 5.398700 0.000000 1000.000000
A-6 1000.000000 0.000000 5.398700 5.398700 0.000000 1000.000000
A-7 595.932649 32.520862 3.217262 35.738124 0.000000 563.411788
A-8 810.296493 15.268053 4.374548 19.642601 0.000000 795.028440
A-9 1000.000000 0.000000 5.232586 5.232586 0.000000 1000.000000
A-10 1000.000000 0.000000 6.644554 6.644554 0.000000 1000.000000
A-11 1000.000000 0.000000 4.983416 4.983416 0.000000 1000.000000
A-12 1000.000000 0.000000 5.398700 5.398700 0.000000 1000.000000
A-13 1000.000000 0.000000 5.398700 5.398700 0.000000 1000.000000
A-14 1000.000000 0.000000 5.398700 5.398700 0.000000 1000.000000
A-15 1096.133241 0.000000 0.000000 0.000000 5.917695 1102.050936
A-16 1220.763420 0.000000 0.000000 0.000000 6.590540 1227.353960
A-17 868.340929 13.062309 0.000000 13.062309 0.000000 855.278620
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.194962 1.053436 5.205399 6.258835 0.000000 963.141526
M-2 964.194966 1.053436 5.205399 6.258835 0.000000 963.141530
M-3 964.194966 1.053436 5.205399 6.258835 0.000000 963.141530
B-1 964.194959 1.053436 5.205398 6.258834 0.000000 963.141523
B-2 964.194938 1.053432 5.205390 6.258822 0.000000 963.141506
B-3 554.870620 0.606226 2.995580 3.601806 0.000000 554.264394
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 102,498.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 47,107.10
SUBSERVICER ADVANCES THIS MONTH 39,901.93
MASTER SERVICER ADVANCES THIS MONTH 648.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,416,718.32
(B) TWO MONTHLY PAYMENTS: 5 1,173,836.63
(C) THREE OR MORE MONTHLY PAYMENTS: 2 422,041.19
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 883,975.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 441,984,017.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,571
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 94,007.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,159,568.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87496130 % 5.17105100 % 0.95398760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.81747250 % 5.19138981 % 0.96294160 %
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 4,483,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24497971
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.47
POOL TRADING FACTOR: 83.48901306
................................................................................
Run: 02/25/97 09:24:22 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-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944R59 10,190,000.00 7,471,685.28 6.500000 % 95,553.65
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 75,810,842.69 5.650000 % 969,527.30
A-9 760944S58 43,941,000.00 32,219,168.23 6.100000 % 412,043.48
A-10 760944S66 0.00 0.00 2.400000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.135000 % 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 6.290390 % 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 52,490,389.48 6.500000 % 878,924.27
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 35,145,663.74 6.500000 % 352,013.57
A-24 760944U48 0.00 0.00 0.232828 % 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 15,580,640.88 6.500000 % 17,327.28
M-2 760944U89 5,867,800.00 5,665,634.97 6.500000 % 6,300.77
M-3 760944U97 5,867,800.00 5,665,634.97 6.500000 % 6,300.77
B-1 2,640,500.00 2,549,526.09 6.500000 % 2,835.34
B-2 880,200.00 849,874.19 6.500000 % 945.15
B-3 2,347,160.34 2,107,518.13 6.500000 % 2,343.77
- -------------------------------------------------------------------------------
586,778,060.34 506,609,754.08 2,744,115.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 40,378.41 135,932.06 0.00 0.00 7,376,131.63
A-2 28,047.75 28,047.75 0.00 0.00 5,190,000.00
A-3 16,207.16 16,207.16 0.00 0.00 2,999,000.00
A-4 172,729.93 172,729.93 0.00 0.00 31,962,221.74
A-5 267,048.07 267,048.07 0.00 0.00 49,415,000.00
A-6 12,775.51 12,775.51 0.00 0.00 2,364,000.00
A-7 63,455.62 63,455.62 0.00 0.00 11,741,930.42
A-8 356,120.57 1,325,647.87 0.00 0.00 74,841,315.39
A-9 163,403.53 575,447.01 0.00 0.00 31,807,124.75
A-10 64,289.92 64,289.92 0.00 0.00 0.00
A-11 84,743.46 84,743.46 0.00 0.00 16,614,005.06
A-12 23,482.30 23,482.30 0.00 0.00 3,227,863.84
A-13 29,905.39 29,905.39 0.00 0.00 5,718,138.88
A-14 54,313.19 54,313.19 0.00 0.00 10,050,199.79
A-15 8,355.88 8,355.88 0.00 0.00 1,116,688.87
A-16 12,533.81 12,533.81 0.00 0.00 2,748,772.60
A-17 283,668.06 1,162,592.33 0.00 0.00 51,611,465.21
A-18 251,619.11 251,619.11 0.00 0.00 46,560,000.00
A-19 194,788.64 194,788.64 0.00 0.00 36,044,000.00
A-20 21,643.78 21,643.78 0.00 0.00 4,005,000.00
A-21 13,580.73 13,580.73 0.00 0.00 2,513,000.00
A-22 209,592.63 209,592.63 0.00 0.00 38,783,354.23
A-23 189,933.86 541,947.43 0.00 0.00 34,793,650.17
A-24 98,067.89 98,067.89 0.00 0.00 0.00
R-I 0.73 0.73 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 84,200.75 101,528.03 0.00 0.00 15,563,313.60
M-2 30,618.17 36,918.94 0.00 0.00 5,659,334.20
M-3 30,618.17 36,918.94 0.00 0.00 5,659,334.20
B-1 13,778.12 16,613.46 0.00 0.00 2,546,690.75
B-2 4,592.89 5,538.04 0.00 0.00 848,929.04
B-3 11,389.43 13,733.20 0.00 0.00 2,105,174.36
- -------------------------------------------------------------------------------
2,835,883.46 5,579,998.81 0.00 0.00 503,865,638.73
===============================================================================
Run: 02/25/97 09:24:22
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-1 733.237025 9.377198 3.962553 13.339751 0.000000 723.859826
A-2 1000.000000 0.000000 5.404191 5.404191 0.000000 1000.000000
A-3 1000.000000 0.000000 5.404188 5.404188 0.000000 1000.000000
A-4 976.571901 0.000000 5.277580 5.277580 0.000000 976.571901
A-5 1000.000000 0.000000 5.404190 5.404190 0.000000 1000.000000
A-6 1000.000000 0.000000 5.404192 5.404192 0.000000 1000.000000
A-7 995.753937 0.000000 5.381243 5.381243 0.000000 995.753937
A-8 733.237027 9.377198 3.444373 12.821571 0.000000 723.859829
A-9 733.237028 9.377199 3.718703 13.095902 0.000000 723.859829
A-11 995.753936 0.000000 5.079066 5.079066 0.000000 995.753936
A-12 995.753936 0.000000 7.243984 7.243984 0.000000 995.753936
A-13 995.753935 0.000000 5.207710 5.207710 0.000000 995.753935
A-14 995.753936 0.000000 5.381244 5.381244 0.000000 995.753936
A-15 995.753937 0.000000 7.450957 7.450957 0.000000 995.753937
A-16 995.753937 0.000000 4.540423 4.540423 0.000000 995.753937
A-17 672.789827 11.265516 3.635884 14.901400 0.000000 661.524311
A-18 1000.000000 0.000000 5.404191 5.404191 0.000000 1000.000000
A-19 1000.000000 0.000000 5.404190 5.404190 0.000000 1000.000000
A-20 1000.000000 0.000000 5.404190 5.404190 0.000000 1000.000000
A-21 1000.000000 0.000000 5.404190 5.404190 0.000000 1000.000000
A-22 997.770883 0.000000 5.392144 5.392144 0.000000 997.770883
A-23 774.645443 7.758730 4.186331 11.945061 0.000000 766.886713
R-I 0.000000 0.000000 1.460000 1.460000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.546700 1.073788 5.217998 6.291786 0.000000 964.472913
M-2 965.546707 1.073787 5.217998 6.291785 0.000000 964.472920
M-3 965.546707 1.073787 5.217998 6.291785 0.000000 964.472920
B-1 965.546711 1.073789 5.217997 6.291786 0.000000 964.472922
B-2 965.546683 1.073790 5.218007 6.291797 0.000000 964.472893
B-3 897.901219 0.998556 4.852429 5.850985 0.000000 896.902663
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 116,957.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 53,429.57
SUBSERVICER ADVANCES THIS MONTH 56,329.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,560,645.75
(B) TWO MONTHLY PAYMENTS: 6 1,994,601.30
(C) THREE OR MORE MONTHLY PAYMENTS: 2 887,789.77
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 952,352.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 503,865,638.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,791
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,180,713.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.60082810 % 5.31215800 % 1.08701390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.57313270 % 5.33514888 % 1.09171850 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2327 %
BANKRUPTCY AMOUNT AVAILABLE 104,596.00
FRAUD AMOUNT AVAILABLE 5,084,081.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,084,081.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13542911
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.11
POOL TRADING FACTOR: 85.86988383
................................................................................
Run: 02/25/97 09:24:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,371,541.37 6.500000 % 214,843.79
A-2 760944K56 85,878,000.00 48,082,960.45 6.500000 % 1,232,649.82
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 0.159898 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,675,849.01 6.500000 % 12,923.22
M-2 760944L97 3,305,815.00 2,854,297.48 6.500000 % 13,785.06
B 826,454.53 580,886.71 6.500000 % 2,805.44
- -------------------------------------------------------------------------------
206,613,407.53 154,355,077.99 1,477,007.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 18,229.23 233,073.02 0.00 0.00 3,156,697.58
A-2 259,974.63 1,492,624.45 0.00 0.00 46,850,310.63
A-3 70,072.04 70,072.04 0.00 0.00 12,960,000.00
A-4 14,922.75 14,922.75 0.00 0.00 2,760,000.00
A-5 121,544.83 121,544.83 0.00 0.00 23,954,120.07
A-6 59,776.14 59,776.14 0.00 0.00 9,581,648.02
A-7 28,526.24 28,526.24 0.00 0.00 5,276,000.00
A-8 118,579.50 118,579.50 0.00 0.00 21,931,576.52
A-9 71,723.92 71,723.92 0.00 0.00 13,907,398.73
A-10 38,174.62 38,174.62 0.00 0.00 6,418,799.63
A-11 20,530.00 20,530.00 0.00 0.00 0.00
R 1.02 1.02 0.00 0.00 0.00
M-1 14,467.76 27,390.98 0.00 0.00 2,662,925.79
M-2 15,432.60 29,217.66 0.00 0.00 2,840,512.42
B 3,140.74 5,946.18 0.00 0.00 578,081.27
- -------------------------------------------------------------------------------
855,096.02 2,332,103.35 0.00 0.00 152,878,070.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 338.542160 21.572828 1.830428 23.403256 0.000000 316.969332
A-2 559.898466 14.353499 3.027255 17.380754 0.000000 545.544967
A-3 1000.000000 0.000000 5.406793 5.406793 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406793 5.406793 0.000000 1000.000000
A-5 905.295543 0.000000 4.593531 4.593531 0.000000 905.295543
A-6 905.295542 0.000000 5.647783 5.647783 0.000000 905.295542
A-7 1000.000000 0.000000 5.406793 5.406793 0.000000 1000.000000
A-8 946.060587 0.000000 5.115154 5.115154 0.000000 946.060587
A-9 910.553663 0.000000 4.695952 4.695952 0.000000 910.553663
A-10 910.553663 0.000000 5.415349 5.415349 0.000000 910.553663
R 0.000000 0.000000 10.210000 10.210000 0.000000 0.000000
M-1 863.417186 4.169940 4.668317 8.838257 0.000000 859.247246
M-2 863.417185 4.169943 4.668319 8.838262 0.000000 859.247242
B 702.865904 3.394549 3.800245 7.194794 0.000000 699.471355
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,857.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,620.57
SUBSERVICER ADVANCES THIS MONTH 15,574.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,327,667.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 193,744.11
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,878,070.66
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 731,537.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.04092510 % 3.58274300 % 0.37633150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.02198050 % 3.59988727 % 0.37813220 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1604 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 780,276.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,293,856.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05695579
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.50
POOL TRADING FACTOR: 73.99232823
................................................................................
Run: 02/25/97 09:24:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 7,757,813.43 6.000000 % 766,257.24
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 33,744,384.36 6.000000 % 162,313.50
A-5 760944Q43 10,500,000.00 3,368,941.06 6.000000 % 259,693.35
A-6 760944Q50 25,817,000.00 17,567,113.55 6.000000 % 180,816.87
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,023,694.07 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237290 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,668,796.00 6.000000 % 8,322.68
M-2 760944R34 775,500.00 667,638.90 6.000000 % 3,329.67
M-3 760944R42 387,600.00 333,690.34 6.000000 % 1,664.19
B-1 542,700.00 467,218.11 6.000000 % 2,330.13
B-2 310,100.00 266,969.47 6.000000 % 1,331.44
B-3 310,260.75 267,107.84 6.000000 % 1,332.13
- -------------------------------------------------------------------------------
155,046,660.75 118,060,367.13 1,387,391.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 38,599.34 804,856.58 0.00 0.00 6,991,556.19
A-2 113,477.22 113,477.22 0.00 0.00 22,807,000.00
A-3 8,209.65 8,209.65 0.00 0.00 1,650,000.00
A-4 167,896.65 330,210.15 0.00 0.00 33,582,070.86
A-5 16,762.32 276,455.67 0.00 0.00 3,109,247.71
A-6 87,405.94 268,222.81 0.00 0.00 17,386,296.68
A-7 57,069.48 57,069.48 0.00 0.00 11,470,000.00
A-8 0.00 0.00 79,726.59 0.00 16,103,420.66
A-9 23,231.26 23,231.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,303.17 16,625.85 0.00 0.00 1,660,473.32
M-2 3,321.86 6,651.53 0.00 0.00 664,309.23
M-3 1,660.29 3,324.48 0.00 0.00 332,026.15
B-1 2,324.66 4,654.79 0.00 0.00 464,887.98
B-2 1,328.32 2,659.76 0.00 0.00 265,638.03
B-3 1,329.00 2,661.13 0.00 0.00 265,775.71
- -------------------------------------------------------------------------------
530,919.16 1,918,310.36 79,726.59 0.00 116,752,702.52
===============================================================================
Run: 02/25/97 09:24:27
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-1 279.339386 27.591000 1.389865 28.980865 0.000000 251.748387
A-2 1000.000000 0.000000 4.975543 4.975543 0.000000 1000.000000
A-3 1000.000000 0.000000 4.975545 4.975545 0.000000 1000.000000
A-4 901.340466 4.335528 4.484659 8.820187 0.000000 897.004938
A-5 320.851530 24.732700 1.596411 26.329111 0.000000 296.118830
A-6 680.447517 7.003791 3.385596 10.389387 0.000000 673.443726
A-7 1000.000000 0.000000 4.975543 4.975543 0.000000 1000.000000
A-8 1202.257958 0.000000 0.000000 0.000000 5.981887 1208.239845
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 860.914156 4.293582 4.283517 8.577099 0.000000 856.620574
M-2 860.914120 4.293578 4.283507 8.577085 0.000000 856.620542
M-3 860.914190 4.293576 4.283514 8.577090 0.000000 856.620614
B-1 860.914151 4.293588 4.283508 8.577096 0.000000 856.620564
B-2 860.914124 4.293583 4.283521 8.577104 0.000000 856.620542
B-3 860.914054 4.293582 4.283526 8.577108 0.000000 856.620472
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,294.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,619.03
SUBSERVICER ADVANCES THIS MONTH 17,990.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 974,876.68
(B) TWO MONTHLY PAYMENTS: 1 55,367.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 820,490.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,752,702.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 502
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 718,869.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.89021750 % 2.26166100 % 0.84812160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.87106990 % 2.27558647 % 0.85334360 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2376 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 597,733.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,738,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63117646
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.81
POOL TRADING FACTOR: 75.30165561
................................................................................
Run: 02/25/97 09:24:30 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-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944X78 45,572,000.00 0.00 4.750000 % 0.00
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 50,205,311.43 5.750000 % 2,322,073.78
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 25,251,471.75 6.000000 % 1,032,032.79
A-18 760944Z84 0.00 0.00 3.000000 % 0.00
A-19 760944Z92 49,683,000.00 47,950,570.53 6.750000 % 52,115.48
A-20 7609442A5 5,593,279.30 4,705,227.73 0.000000 % 45,648.30
A-21 7609442B3 0.00 0.00 0.157916 % 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 14,148,328.16 6.750000 % 15,377.23
M-2 7609442F4 5,330,500.00 5,144,627.24 6.750000 % 5,591.48
M-3 7609442G2 5,330,500.00 5,144,627.24 6.750000 % 5,591.48
B-1 2,665,200.00 2,572,265.37 6.750000 % 2,795.69
B-2 799,500.00 771,621.72 6.750000 % 838.64
B-3 1,865,759.44 1,646,968.70 6.750000 % 1,790.02
- -------------------------------------------------------------------------------
533,047,438.74 460,730,595.17 3,483,854.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 239,886.09 2,561,959.87 0.00 0.00 47,883,237.65
A-4 63,309.65 63,309.65 0.00 0.00 11,287,000.00
A-5 86,660.77 86,660.77 0.00 0.00 20,857,631.08
A-6 30,331.27 30,331.27 0.00 0.00 0.00
A-7 204,527.43 204,527.43 0.00 0.00 37,443,000.00
A-8 114,980.46 114,980.46 0.00 0.00 20,499,000.00
A-9 13,293.51 13,293.51 0.00 0.00 2,370,000.00
A-10 269,342.95 269,342.95 0.00 0.00 48,019,128.22
A-11 116,292.98 116,292.98 0.00 0.00 20,733,000.00
A-12 270,485.98 270,485.98 0.00 0.00 48,222,911.15
A-13 290,796.06 290,796.06 0.00 0.00 52,230,738.70
A-14 121,527.07 121,527.07 0.00 0.00 21,279,253.46
A-15 85,809.75 85,809.75 0.00 0.00 15,185,886.80
A-16 27,762.33 27,762.33 0.00 0.00 5,062,025.89
A-17 125,899.94 1,157,932.73 0.00 0.00 24,219,438.96
A-18 62,949.97 62,949.97 0.00 0.00 0.00
A-19 268,958.40 321,073.88 0.00 0.00 47,898,455.05
A-20 0.00 45,648.30 0.00 0.00 4,659,579.43
A-21 60,458.80 60,458.80 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 79,359.05 94,736.28 0.00 0.00 14,132,950.93
M-2 28,856.61 34,448.09 0.00 0.00 5,139,035.76
M-3 28,856.61 34,448.09 0.00 0.00 5,139,035.76
B-1 14,428.03 17,223.72 0.00 0.00 2,569,469.68
B-2 4,328.08 5,166.72 0.00 0.00 770,783.08
B-3 9,238.01 11,028.03 0.00 0.00 1,645,178.68
- -------------------------------------------------------------------------------
2,618,339.80 6,102,194.69 0.00 0.00 457,246,740.28
===============================================================================
Run: 02/25/97 09:24:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
___________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 845.719821 39.115858 4.040935 43.156793 0.000000 806.603963
A-4 1000.000000 0.000000 5.609077 5.609077 0.000000 1000.000000
A-5 839.172443 0.000000 3.486653 3.486653 0.000000 839.172443
A-7 1000.000000 0.000000 5.462368 5.462368 0.000000 1000.000000
A-8 1000.000000 0.000000 5.609077 5.609077 0.000000 1000.000000
A-9 1000.000000 0.000000 5.609076 5.609076 0.000000 1000.000000
A-10 992.376792 0.000000 5.566317 5.566317 0.000000 992.376792
A-11 1000.000000 0.000000 5.609076 5.609076 0.000000 1000.000000
A-12 983.117799 0.000000 5.514383 5.514383 0.000000 983.117799
A-13 954.414928 0.000000 5.313731 5.313731 0.000000 954.414928
A-14 954.414928 0.000000 5.450720 5.450720 0.000000 954.414928
A-15 954.414928 0.000000 5.393041 5.393041 0.000000 954.414928
A-16 954.414927 0.000000 5.234422 5.234422 0.000000 954.414927
A-17 861.178356 35.196535 4.293702 39.490237 0.000000 825.981821
A-19 965.130337 1.048960 5.413490 6.462450 0.000000 964.081377
A-20 841.228817 8.161277 0.000000 8.161277 0.000000 833.067541
R-I 0.000000 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-1 965.130336 1.048960 5.413490 6.462450 0.000000 964.081376
M-2 965.130333 1.048960 5.413490 6.462450 0.000000 964.081373
M-3 965.130333 1.048960 5.413490 6.462450 0.000000 964.081373
B-1 965.130335 1.048961 5.413489 6.462450 0.000000 964.081375
B-2 965.130356 1.048956 5.413483 6.462439 0.000000 964.081401
B-3 882.733682 0.959406 4.951319 5.910725 0.000000 881.774276
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 100,847.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 48,763.47
SUBSERVICER ADVANCES THIS MONTH 37,850.76
MASTER SERVICER ADVANCES THIS MONTH 4,801.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,144,250.66
(B) TWO MONTHLY PAYMENTS: 2 528,756.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 895,563.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 457,246,740.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,602
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 695,646.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,982,720.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54675410 % 5.35882100 % 1.09442500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.50479720 % 5.33869797 % 1.10154060 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1585 %
BANKRUPTCY AMOUNT AVAILABLE 141,216.00
FRAUD AMOUNT AVAILABLE 4,604,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,604,516.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22863711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.80
POOL TRADING FACTOR: 85.77974624
................................................................................
Run: 02/25/97 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 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 16,436,749.72 10.500000 % 97,378.65
A-2 760944V96 67,648,000.00 30,853,663.78 6.625000 % 908,867.44
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 0.125556 % 0.00
R 760944X37 267,710.00 21,668.01 7.000000 % 107.17
M-1 760944X45 7,801,800.00 7,553,469.86 7.000000 % 7,997.64
M-2 760944X52 2,600,600.00 2,517,823.28 7.000000 % 2,665.88
M-3 760944X60 2,600,600.00 2,517,823.28 7.000000 % 2,665.88
B-1 1,300,350.00 1,258,960.05 7.000000 % 1,332.99
B-2 390,100.00 377,683.17 7.000000 % 399.89
B-3 910,233.77 802,459.84 7.000000 % 849.65
- -------------------------------------------------------------------------------
260,061,393.77 218,503,300.99 1,022,265.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 143,504.76 240,883.41 0.00 0.00 16,339,371.07
A-2 169,962.74 1,078,830.18 0.00 0.00 29,944,796.34
A-3 112,288.79 112,288.79 0.00 0.00 20,384,000.00
A-4 290,130.77 290,130.77 0.00 0.00 52,668,000.00
A-5 272,701.32 272,701.32 0.00 0.00 49,504,000.00
A-6 58,664.66 58,664.66 0.00 0.00 10,079,000.00
A-7 112,236.40 112,236.40 0.00 0.00 19,283,000.00
A-8 6,111.51 6,111.51 0.00 0.00 1,050,000.00
A-9 18,596.45 18,596.45 0.00 0.00 3,195,000.00
A-10 22,811.69 22,811.69 0.00 0.00 0.00
R 126.12 233.29 0.00 0.00 21,560.84
M-1 43,964.85 51,962.49 0.00 0.00 7,545,472.22
M-2 14,654.95 17,320.83 0.00 0.00 2,515,157.40
M-3 14,654.95 17,320.83 0.00 0.00 2,515,157.40
B-1 7,327.75 8,660.74 0.00 0.00 1,257,627.06
B-2 2,198.30 2,598.19 0.00 0.00 377,283.28
B-3 4,670.70 5,520.35 0.00 0.00 801,610.19
- -------------------------------------------------------------------------------
1,294,606.71 2,316,871.90 0.00 0.00 217,481,035.80
===============================================================================
Run: 02/25/97 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 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-1 806.553301 4.778382 7.041796 11.820178 0.000000 801.774919
A-2 456.091293 13.435245 2.512458 15.947703 0.000000 442.656048
A-3 1000.000000 0.000000 5.508673 5.508673 0.000000 1000.000000
A-4 1000.000000 0.000000 5.508673 5.508673 0.000000 1000.000000
A-5 1000.000000 0.000000 5.508672 5.508672 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820484 5.820484 0.000000 1000.000000
A-7 1000.000000 0.000000 5.820484 5.820484 0.000000 1000.000000
A-8 1000.000000 0.000000 5.820486 5.820486 0.000000 1000.000000
A-9 1000.000000 0.000000 5.820485 5.820485 0.000000 1000.000000
R 80.938366 0.400321 0.471107 0.871428 0.000000 80.538045
M-1 968.170148 1.025102 5.635219 6.660321 0.000000 967.145046
M-2 968.170145 1.025102 5.635219 6.660321 0.000000 967.145044
M-3 968.170145 1.025102 5.635219 6.660321 0.000000 967.145044
B-1 968.170146 1.025101 5.635214 6.660315 0.000000 967.145046
B-2 968.170136 1.025096 5.635222 6.660318 0.000000 967.145040
B-3 881.597526 0.933431 5.131330 6.064761 0.000000 880.664085
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,681.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,921.56
SUBSERVICER ADVANCES THIS MONTH 24,145.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,005,416.20
(B) TWO MONTHLY PAYMENTS: 2 313,773.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,193,185.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 217,481,035.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 836
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 790,913.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.12220030 % 5.76152200 % 1.11627740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.09718780 % 5.78247523 % 1.12033700 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1255 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,187,032.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,187,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49624606
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.41
POOL TRADING FACTOR: 83.62680544
................................................................................
Run: 02/25/97 09:24:35 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-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 205,549,492.00 151,092,492.66 6.739132 % 1,630,738.33
A-2 7609442W7 76,450,085.00 92,991,374.29 6.739132 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.739132 % 0.00
M-1 7609442T4 8,228,000.00 7,969,937.02 6.739132 % 8,422.50
M-2 7609442U1 2,992,100.00 2,898,255.81 6.739132 % 3,062.83
M-3 7609442V9 1,496,000.00 1,449,079.46 6.739132 % 1,531.36
B-1 2,244,050.00 2,173,667.65 6.739132 % 2,297.10
B-2 1,047,225.00 1,014,379.84 6.739132 % 1,071.98
B-3 1,196,851.02 1,159,312.99 6.739132 % 1,225.13
- -------------------------------------------------------------------------------
299,203,903.02 260,748,499.72 1,648,349.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 848,394.87 2,479,133.20 0.00 0.00 149,461,754.33
A-2 0.00 0.00 520,929.84 0.00 93,512,304.13
A-3 40,315.07 40,315.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,646.92 53,069.42 0.00 0.00 7,961,514.52
M-2 16,235.78 19,298.61 0.00 0.00 2,895,192.98
M-3 8,117.62 9,648.98 0.00 0.00 1,447,548.10
B-1 12,176.70 14,473.80 0.00 0.00 2,171,370.55
B-2 5,682.47 6,754.45 0.00 0.00 1,013,307.86
B-3 6,494.38 7,719.51 0.00 0.00 1,158,087.86
- -------------------------------------------------------------------------------
982,063.81 2,630,413.04 520,929.84 0.00 259,621,080.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 735.066242 7.933556 4.127448 12.061004 0.000000 727.132687
A-2 1216.367180 0.000000 0.000000 0.000000 6.813986 1223.181166
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.636001 1.023639 5.426218 6.449857 0.000000 967.612363
M-2 968.636011 1.023639 5.426216 6.449855 0.000000 967.612373
M-3 968.636003 1.023636 5.426217 6.449853 0.000000 967.612366
B-1 968.636015 1.023640 5.426216 6.449856 0.000000 967.612375
B-2 968.636005 1.023639 5.426217 6.449856 0.000000 967.612366
B-3 968.636005 1.023619 5.426223 6.449842 0.000000 967.612377
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,922.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,341.37
SUBSERVICER ADVANCES THIS MONTH 30,798.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,349,758.57
(B) TWO MONTHLY PAYMENTS: 1 317,288.13
(C) THREE OR MORE MONTHLY PAYMENTS: 2 797,625.64
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 113,785.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 259,621,080.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 956
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 851,864.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.60892480 % 4.72381300 % 1.66726190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.58795450 % 4.73931300 % 1.67273250 %
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 7.31376073
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.65
POOL TRADING FACTOR: 86.77061954
................................................................................
Run: 02/28/97 09:36:25 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 26,408,071.05 6.100000 % 367,734.02
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 26,408,071.05 367,734.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,105.56 501,839.58 0.00 0.00 26,040,337.03
A-2 85,739.62 85,739.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
219,845.18 587,579.20 0.00 0.00 26,040,337.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 722.139606 10.055839 3.667172 13.723011 0.000000 712.083768
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-February-97
DISTRIBUTION DATE 28-February-97
Run: 02/28/97 09:36:25 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 26,040,337.03
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 908,952.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 325,980.32
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: 71.20818205
................................................................................
Run: 02/25/97 09:24:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 82,675,292.21 6.500000 % 499,031.03
A-2 7609443C0 22,306,000.00 11,983,546.91 6.500000 % 245,791.41
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 24,710,570.51 6.500000 % 26,029.19
A-9 7609443K2 0.00 0.00 0.533258 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,429,593.57 6.500000 % 6,772.69
M-2 7609443N6 3,317,000.00 3,214,312.27 6.500000 % 3,385.84
M-3 7609443P1 1,990,200.00 1,928,587.38 6.500000 % 2,031.50
B-1 1,326,800.00 1,285,724.90 6.500000 % 1,354.33
B-2 398,000.00 385,678.72 6.500000 % 406.26
B-3 928,851.36 757,381.77 6.500000 % 797.80
- -------------------------------------------------------------------------------
265,366,951.36 232,702,688.24 785,600.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 447,140.02 946,171.05 0.00 0.00 82,176,261.18
A-2 64,811.67 310,603.08 0.00 0.00 11,737,755.50
A-3 173,290.15 173,290.15 0.00 0.00 32,041,000.00
A-4 243,290.90 243,290.90 0.00 0.00 44,984,000.00
A-5 56,788.07 56,788.07 0.00 0.00 10,500,000.00
A-6 58,232.11 58,232.11 0.00 0.00 10,767,000.00
A-7 5,624.72 5,624.72 0.00 0.00 1,040,000.00
A-8 133,644.34 159,673.53 0.00 0.00 24,684,541.32
A-9 103,250.65 103,250.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,773.74 41,546.43 0.00 0.00 6,422,820.88
M-2 17,384.25 20,770.09 0.00 0.00 3,210,926.43
M-3 10,430.54 12,462.04 0.00 0.00 1,926,555.88
B-1 6,953.70 8,308.03 0.00 0.00 1,284,370.57
B-2 2,085.90 2,492.16 0.00 0.00 385,272.46
B-3 4,096.21 4,894.01 0.00 0.00 756,583.97
- -------------------------------------------------------------------------------
1,361,796.97 2,147,397.02 0.00 0.00 231,917,088.19
===============================================================================
Run: 02/25/97 09:24:37
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-1 797.769940 4.815368 4.314649 9.130017 0.000000 792.954572
A-2 537.234238 11.019072 2.905571 13.924643 0.000000 526.215166
A-3 1000.000000 0.000000 5.408388 5.408388 0.000000 1000.000000
A-4 1000.000000 0.000000 5.408387 5.408387 0.000000 1000.000000
A-5 1000.000000 0.000000 5.408388 5.408388 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408388 5.408388 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408385 5.408385 0.000000 1000.000000
A-8 969.041981 1.020753 5.240955 6.261708 0.000000 968.021228
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.041985 1.020752 5.240956 6.261708 0.000000 968.021233
M-2 969.041987 1.020754 5.240956 6.261710 0.000000 968.021233
M-3 969.041996 1.020752 5.240951 6.261703 0.000000 968.021244
B-1 969.041981 1.020749 5.240956 6.261705 0.000000 968.021232
B-2 969.042010 1.020754 5.240955 6.261709 0.000000 968.021256
B-3 815.396093 0.858910 4.409974 5.268884 0.000000 814.537183
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,835.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,515.03
SUBSERVICER ADVANCES THIS MONTH 38,002.34
MASTER SERVICER ADVANCES THIS MONTH 1,871.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,306,980.51
(B) TWO MONTHLY PAYMENTS: 1 250,844.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 948,827.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 231,917,088.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 824
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 260,419.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 540,479.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.98319000 % 4.97308100 % 1.04372900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96916790 % 4.98467072 % 1.04616140 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5332 %
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 7.43642049
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.97
POOL TRADING FACTOR: 87.39486473
................................................................................
Run: 02/25/97 09:24:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 57,924,995.41 7.967784 % 2,522,197.29
M-1 7609442K3 3,625,500.00 3,216,181.71 7.967784 % 74,964.75
M-2 7609442L1 2,416,900.00 2,144,032.43 7.967784 % 49,974.43
R 7609442J6 100.00 0.00 7.967784 % 0.00
B-1 886,200.00 786,148.16 7.967784 % 18,324.03
B-2 322,280.00 285,894.65 7.967784 % 6,663.81
B-3 805,639.55 397,570.57 7.967784 % 9,266.82
- -------------------------------------------------------------------------------
161,126,619.55 64,754,822.93 2,681,391.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 375,544.90 2,897,742.19 0.00 0.00 55,402,798.12
M-1 20,851.46 95,816.21 0.00 0.00 3,141,216.96
M-2 13,900.40 63,874.83 0.00 0.00 2,094,058.00
R 0.00 0.00 0.00 0.00 0.00
B-1 5,096.83 23,420.86 0.00 0.00 767,824.13
B-2 1,853.54 8,517.35 0.00 0.00 279,230.84
B-3 2,577.57 11,844.39 0.00 0.00 388,303.75
- -------------------------------------------------------------------------------
419,824.70 3,101,215.83 0.00 0.00 62,073,431.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 378.421607 16.477411 2.453419 18.930830 0.000000 361.944196
M-1 887.100182 20.677079 5.751334 26.428413 0.000000 866.423103
M-2 887.100182 20.677078 5.751334 26.428412 0.000000 866.423104
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 887.100158 20.677082 5.751332 26.428414 0.000000 866.423076
B-2 887.100192 20.677082 5.751334 26.428416 0.000000 866.423110
B-3 493.484425 11.502439 3.199408 14.701847 0.000000 481.981986
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,767.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,816.63
SUBSERVICER ADVANCES THIS MONTH 12,779.04
MASTER SERVICER ADVANCES THIS MONTH 2,484.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 446,611.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 252,014.13
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,011,163.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,073,431.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 221
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 332,152.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,344,091.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 284,888.22
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.45278940 % 8.27770600 % 2.26950410 %
PREPAYMENT PERCENT 94.72639470 % 0.00000000 % 5.27360530 %
NEXT DISTRIBUTION 89.25364120 % 8.43400277 % 2.31235600 %
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 8.42590168
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.02
POOL TRADING FACTOR: 38.52462863
................................................................................
Run: 02/28/97 09:36:26 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 44,709,806.42 6.470000 % 154,853.00
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,000,935.75 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
- -------------------------------------------------------------------------------
115,808,503.22 112,019,145.39 154,853.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 240,574.95 395,427.95 0.00 0.00 44,554,953.42
A-2 329,888.84 329,888.84 0.00 0.00 61,308,403.22
A-3 0.00 0.00 32,289.90 0.00 6,033,225.65
S-1 14,689.67 14,689.67 0.00 0.00 0.00
S-2 5,108.54 5,108.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
590,262.00 745,115.00 32,289.90 0.00 111,896,582.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 903.228413 3.128343 4.860100 7.988443 0.000000 900.100069
A-2 1000.000000 0.000000 5.380810 5.380810 0.000000 1000.000000
A-3 1200.187150 0.000000 0.000000 0.000000 6.457980 1206.645130
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-February-97
DISTRIBUTION DATE 28-February-97
Run: 02/28/97 09:36:27 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 2,800.48
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,896,582.29
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 1,890,895.46
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: 96.62207798
................................................................................
Run: 02/25/97 09:24:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 49,142,191.46 5.500000 % 1,136,697.01
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 28,998,876.56 6.000000 % 454,678.80
A-9 7609445W4 0.00 0.00 3.000000 % 0.00
A-10 7609445X2 43,420,000.00 35,959,420.61 6.500000 % 240,749.09
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 38,974,095.25 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,553,484.24 6.500000 % 0.00
A-14 7609446B9 478,414.72 392,467.19 0.000000 % 3,106.67
A-15 7609446C7 0.00 0.00 0.500903 % 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 11,340,795.14 6.500000 % 11,927.91
M-2 7609446G8 4,252,700.00 4,123,722.73 6.500000 % 4,337.21
M-3 7609446H6 4,252,700.00 4,123,722.73 6.500000 % 4,337.21
B-1 2,126,300.00 2,061,812.86 6.500000 % 2,168.55
B-2 638,000.00 618,650.54 6.500000 % 650.68
B-3 1,488,500.71 1,443,357.02 6.500000 % 1,518.08
- -------------------------------------------------------------------------------
425,269,315.43 372,224,233.67 1,860,171.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 224,822.32 1,361,519.33 0.00 0.00 48,005,494.45
A-3 207,943.27 207,943.27 0.00 0.00 41,665,000.00
A-4 52,455.78 52,455.78 0.00 0.00 10,090,000.00
A-5 39,707.11 39,707.11 0.00 0.00 7,344,000.00
A-6 243,696.08 243,696.08 0.00 0.00 45,072,637.34
A-7 103,020.05 103,020.05 0.00 0.00 19,054,000.00
A-8 144,728.69 599,407.49 0.00 0.00 28,544,197.76
A-9 72,364.35 72,364.35 0.00 0.00 0.00
A-10 194,423.28 435,172.37 0.00 0.00 35,718,671.52
A-11 358,283.11 358,283.11 0.00 0.00 66,266,000.00
A-12 0.00 0.00 210,722.84 0.00 39,184,818.09
A-13 0.00 0.00 30,026.25 0.00 5,583,510.49
A-14 0.00 3,106.67 0.00 0.00 389,360.52
A-15 155,088.82 155,088.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,316.75 73,244.66 0.00 0.00 11,328,867.23
M-2 22,295.90 26,633.11 0.00 0.00 4,119,385.52
M-3 22,295.90 26,633.11 0.00 0.00 4,119,385.52
B-1 11,147.69 13,316.24 0.00 0.00 2,059,644.31
B-2 3,344.88 3,995.56 0.00 0.00 617,999.86
B-3 7,803.85 9,321.93 0.00 0.00 1,412,117.83
- -------------------------------------------------------------------------------
1,924,737.83 3,784,909.04 240,749.09 0.00 370,575,090.44
===============================================================================
Run: 02/25/97 09:24:41
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-2 854.423915 19.763488 3.908934 23.672422 0.000000 834.660427
A-3 1000.000000 0.000000 4.990838 4.990838 0.000000 1000.000000
A-4 1000.000000 0.000000 5.198789 5.198789 0.000000 1000.000000
A-5 1000.000000 0.000000 5.406742 5.406742 0.000000 1000.000000
A-6 991.980926 0.000000 5.363384 5.363384 0.000000 991.980926
A-7 1000.000000 0.000000 5.406741 5.406741 0.000000 1000.000000
A-8 577.851039 9.060234 2.883961 11.944195 0.000000 568.790805
A-10 828.176430 5.544659 4.477736 10.022395 0.000000 822.631772
A-11 1000.000000 0.000000 5.406741 5.406741 0.000000 1000.000000
A-12 1201.272816 0.000000 0.000000 0.000000 6.494971 1207.767787
A-13 1201.272819 0.000000 0.000000 0.000000 6.494971 1207.767789
A-14 820.349320 6.493676 0.000000 6.493676 0.000000 813.855644
R-I 0.000000 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-1 969.671681 1.019872 5.242764 6.262636 0.000000 968.651809
M-2 969.671674 1.019872 5.242763 6.262635 0.000000 968.651802
M-3 969.671674 1.019872 5.242763 6.262635 0.000000 968.651802
B-1 969.671664 1.019870 5.242764 6.262634 0.000000 968.651794
B-2 969.671693 1.019875 5.242759 6.262634 0.000000 968.651818
B-3 969.671704 1.019872 5.242759 6.262631 0.000000 948.684687
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:42 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 73,083.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 39,033.07
SUBSERVICER ADVANCES THIS MONTH 53,974.39
MASTER SERVICER ADVANCES THIS MONTH 11,850.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,753,859.65
(B) TWO MONTHLY PAYMENTS: 1 257,912.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 606,450.26
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 2,264,315.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 370,575,090.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,302
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 1,669,869.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,041,373.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.62290610 % 5.26803800 % 1.10905540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.60931600 % 5.28034365 % 1.10478650 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5018 %
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 7.35692649
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.58
POOL TRADING FACTOR: 87.13892044
................................................................................
Run: 02/25/97 09:24:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,708,671.40 6.000000 % 466,445.92
A-2 7609445A2 54,914,000.00 31,342,741.12 6.000000 % 351,444.94
A-3 7609445B0 15,096,000.00 9,864,838.81 6.000000 % 171,479.69
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 6.130000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.777169 % 0.00
A-9 7609445H7 0.00 0.00 0.323045 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 676,840.19 6.000000 % 3,205.04
M-2 7609445L8 2,868,200.00 2,502,336.99 6.000000 % 11,849.33
B 620,201.82 541,089.89 6.000000 % 2,562.23
- -------------------------------------------------------------------------------
155,035,301.82 121,982,095.72 1,006,987.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 78,326.44 544,772.36 0.00 0.00 15,242,225.48
A-2 156,280.89 507,725.83 0.00 0.00 30,991,296.18
A-3 49,187.96 220,667.65 0.00 0.00 9,693,359.12
A-4 31,029.07 31,029.07 0.00 0.00 6,223,000.00
A-5 46,129.37 46,129.37 0.00 0.00 9,251,423.55
A-6 186,003.22 186,003.22 0.00 0.00 37,303,669.38
A-7 27,563.84 27,563.84 0.00 0.00 5,410,802.13
A-8 15,155.27 15,155.27 0.00 0.00 3,156,682.26
A-9 32,747.36 32,747.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,374.85 6,579.89 0.00 0.00 673,635.15
M-2 12,477.12 24,326.45 0.00 0.00 2,490,487.66
B 2,697.97 5,260.20 0.00 0.00 538,527.66
- -------------------------------------------------------------------------------
640,973.36 1,647,960.51 0.00 0.00 120,975,108.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 919.280864 27.296695 4.583710 31.880405 0.000000 891.984169
A-2 570.760482 6.399915 2.845921 9.245836 0.000000 564.360567
A-3 653.473689 11.359280 3.258344 14.617624 0.000000 642.114409
A-4 1000.000000 0.000000 4.986192 4.986192 0.000000 1000.000000
A-5 972.298849 0.000000 4.848068 4.848068 0.000000 972.298849
A-6 967.268303 0.000000 4.822984 4.822984 0.000000 967.268303
A-7 914.450250 0.000000 4.658415 4.658415 0.000000 914.450250
A-8 914.450249 0.000000 4.390287 4.390287 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 872.441596 4.131271 4.350155 8.481426 0.000000 868.310325
M-2 872.441598 4.131277 4.350157 8.481434 0.000000 868.310320
B 872.441635 4.131268 4.350165 8.481433 0.000000 868.310367
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,418.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,959.51
SUBSERVICER ADVANCES THIS MONTH 13,818.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,421,949.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,975,108.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 500
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 429,364.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.95015320 % 2.60626500 % 0.44358140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.93932870 % 2.61551558 % 0.44515580 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3232 %
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 6.69891729
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.79
POOL TRADING FACTOR: 78.03068537
................................................................................
Run: 02/25/97 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 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 10,267,716.79 6.500000 % 469,092.18
A-2 7609443X4 70,702,000.00 39,284,731.85 6.500000 % 1,548,508.61
A-3 7609443Y2 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 7609443Z9 81,754,000.00 81,754,000.00 6.500000 % 0.00
A-5 7609444A3 63,362,000.00 63,362,000.00 6.500000 % 0.00
A-6 7609444B1 17,598,000.00 17,598,000.00 6.500000 % 0.00
A-7 7609444C9 1,000,000.00 1,000,000.00 6.500000 % 0.00
A-8 7609444D7 29,500,000.00 28,599,958.24 6.500000 % 30,205.78
A-9 7609444E5 0.00 0.00 0.445927 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,343,044.10 6.500000 % 8,811.49
M-2 7609444H8 3,129,000.00 3,033,534.56 6.500000 % 3,203.86
M-3 7609444J4 3,129,000.00 3,033,534.56 6.500000 % 3,203.86
B-1 1,251,600.00 1,213,413.82 6.500000 % 1,281.54
B-2 625,800.00 606,706.91 6.500000 % 640.77
B-3 1,251,647.88 1,130,581.96 6.500000 % 1,194.07
- -------------------------------------------------------------------------------
312,906,747.88 270,440,222.79 2,066,142.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 55,476.29 524,568.47 0.00 0.00 9,798,624.61
A-2 212,254.69 1,760,763.30 0.00 0.00 37,736,223.24
A-3 60,583.63 60,583.63 0.00 0.00 11,213,000.00
A-4 441,715.36 441,715.36 0.00 0.00 81,754,000.00
A-5 342,343.72 342,343.72 0.00 0.00 63,362,000.00
A-6 95,081.67 95,081.67 0.00 0.00 17,598,000.00
A-7 5,402.98 5,402.98 0.00 0.00 1,000,000.00
A-8 154,525.05 184,730.83 0.00 0.00 28,569,752.46
A-9 100,243.32 100,243.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,077.31 53,888.80 0.00 0.00 8,334,232.61
M-2 16,390.14 19,594.00 0.00 0.00 3,030,330.70
M-3 16,390.14 19,594.00 0.00 0.00 3,030,330.70
B-1 6,556.05 7,837.59 0.00 0.00 1,212,132.28
B-2 3,278.03 3,918.80 0.00 0.00 606,066.14
B-3 6,108.48 7,302.55 0.00 0.00 1,129,387.89
- -------------------------------------------------------------------------------
1,561,426.86 3,627,569.02 0.00 0.00 268,374,080.63
===============================================================================
Run: 02/25/97 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 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-1 518.964710 23.709486 2.803957 26.513443 0.000000 495.255224
A-2 555.638198 21.901907 3.002103 24.904010 0.000000 533.736291
A-3 1000.000000 0.000000 5.402981 5.402981 0.000000 1000.000000
A-4 1000.000000 0.000000 5.402982 5.402982 0.000000 1000.000000
A-5 1000.000000 0.000000 5.402982 5.402982 0.000000 1000.000000
A-6 1000.000000 0.000000 5.402982 5.402982 0.000000 1000.000000
A-7 1000.000000 0.000000 5.402980 5.402980 0.000000 1000.000000
A-8 969.490110 1.023925 5.238137 6.262062 0.000000 968.466185
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.490111 1.023925 5.238137 6.262062 0.000000 968.466186
M-2 969.490112 1.023925 5.238140 6.262065 0.000000 968.466187
M-3 969.490112 1.023925 5.238140 6.262065 0.000000 968.466187
B-1 969.490109 1.023921 5.238135 6.262056 0.000000 968.466187
B-2 969.490109 1.023921 5.238143 6.262064 0.000000 968.466187
B-3 903.274777 0.953966 4.880382 5.834348 0.000000 902.320779
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,600.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,465.81
SUBSERVICER ADVANCES THIS MONTH 38,451.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,419,758.52
(B) TWO MONTHLY PAYMENTS: 4 1,235,568.18
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,693,716.10
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 338,913.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 268,374,080.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 947
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,780,517.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.58053480 % 5.32839100 % 1.09107390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.53794510 % 5.36374227 % 1.09831260 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4454 %
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 7.32230546
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.59
POOL TRADING FACTOR: 85.76807066
................................................................................
Run: 02/25/97 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 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4151
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444K1 31,032,000.00 0.00 6.500000 % 0.00
A-2 7609444L9 29,271,000.00 26,078,018.75 6.000000 % 1,204,853.84
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 6.085000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.398699 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.194500 % 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 785,000.00 687,394.32 6.500000 % 3,242.29
M-2 7609444Y1 2,903,500.00 2,542,483.32 6.500000 % 11,992.35
B 627,984.63 549,901.95 6.500000 % 2,593.78
- -------------------------------------------------------------------------------
156,939,684.63 120,473,108.84 1,222,682.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 130,140.30 1,334,994.14 0.00 0.00 24,873,164.91
A-3 151,352.79 151,352.79 0.00 0.00 28,657,000.00
A-4 25,571.75 25,571.75 0.00 0.00 4,730,000.00
A-5 14,420.29 14,420.29 0.00 0.00 0.00
A-6 134,806.42 134,806.42 0.00 0.00 24,935,106.59
A-7 53,141.92 53,141.92 0.00 0.00 10,500,033.66
A-8 29,822.22 29,822.22 0.00 0.00 4,846,170.25
A-9 91,620.40 91,620.40 0.00 0.00 16,947,000.00
A-10 19,489.29 19,489.29 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 3,716.26 6,958.55 0.00 0.00 684,152.03
M-2 13,745.40 25,737.75 0.00 0.00 2,530,490.97
B 2,972.93 5,566.71 0.00 0.00 547,308.17
- -------------------------------------------------------------------------------
670,801.86 1,893,484.12 0.00 0.00 119,250,426.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 890.916564 41.162032 4.446049 45.608081 0.000000 849.754532
A-3 1000.000000 0.000000 5.281529 5.281529 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406290 5.406290 0.000000 1000.000000
A-6 974.560564 0.000000 5.268757 5.268757 0.000000 974.560564
A-7 935.744141 0.000000 4.735912 4.735912 0.000000 935.744141
A-8 935.744141 0.000000 5.758355 5.758355 0.000000 935.744142
A-9 1000.000000 0.000000 5.406290 5.406290 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-1 875.661554 4.130306 4.734089 8.864395 0.000000 871.531248
M-2 875.661553 4.130308 4.734080 8.864388 0.000000 871.531245
B 875.661479 4.130308 4.734081 8.864389 0.000000 871.531171
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,589.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,436.01
SUBSERVICER ADVANCES THIS MONTH 19,350.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,675,466.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,101.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,250,426.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 517
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 654,436.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.86255330 % 2.68099500 % 0.45645200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.84533530 % 2.69570776 % 0.45895700 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1937 %
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 7.09407947
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.67
POOL TRADING FACTOR: 75.98487716
................................................................................
Run: 02/25/97 09:24:50 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 167,000,000.00 123,469,218.50 6.991740 % 1,469,391.74
A-2 760947LS8 99,787,000.00 73,776,185.04 6.991740 % 878,001.16
A-3 7609446Y9 100,000,000.00 121,102,300.72 6.991740 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.991740 % 0.00
M-1 7609447B8 10,702,300.00 10,385,200.89 6.991740 % 10,842.04
M-2 7609447C6 3,891,700.00 3,776,392.55 6.991740 % 3,942.51
M-3 7609447D4 3,891,700.00 3,776,392.55 6.991740 % 3,942.51
B-1 1,751,300.00 1,699,410.60 6.991740 % 1,774.17
B-2 778,400.00 755,336.72 6.991740 % 788.56
B-3 1,362,164.15 1,321,804.55 6.991740 % 1,379.95
- -------------------------------------------------------------------------------
389,164,664.15 340,062,242.12 2,370,062.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 718,059.43 2,187,451.17 0.00 0.00 121,999,826.76
A-2 429,059.86 1,307,061.02 0.00 0.00 72,898,183.88
A-3 0.00 0.00 704,294.16 0.00 121,806,594.88
A-4 37,620.67 37,620.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,397.17 71,239.21 0.00 0.00 10,374,358.85
M-2 21,962.35 25,904.86 0.00 0.00 3,772,450.04
M-3 21,962.35 25,904.86 0.00 0.00 3,772,450.04
B-1 9,883.26 11,657.43 0.00 0.00 1,697,636.43
B-2 4,392.81 5,181.37 0.00 0.00 754,548.16
B-3 7,687.20 9,067.15 0.00 0.00 1,320,424.60
- -------------------------------------------------------------------------------
1,311,025.10 3,681,087.74 704,294.16 0.00 338,396,473.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 739.336638 8.798753 4.299757 13.098510 0.000000 730.537885
A-2 739.336637 8.798753 4.299757 13.098510 0.000000 730.537885
A-3 1211.023007 0.000000 0.000000 0.000000 7.042942 1218.065949
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.370938 1.013057 5.643382 6.656439 0.000000 969.357881
M-2 970.370930 1.013056 5.643382 6.656438 0.000000 969.357875
M-3 970.370930 1.013056 5.643382 6.656438 0.000000 969.357875
B-1 970.370924 1.013059 5.643385 6.656444 0.000000 969.357866
B-2 970.370915 1.013052 5.643384 6.656436 0.000000 969.357862
B-3 970.370972 1.013057 5.643387 6.656444 0.000000 969.357915
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:51 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 64,596.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,167.30
SUBSERVICER ADVANCES THIS MONTH 38,591.06
MASTER SERVICER ADVANCES THIS MONTH 2,237.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,496,157.38
(B) TWO MONTHLY PAYMENTS: 4 733,322.53
(C) THREE OR MORE MONTHLY PAYMENTS: 2 452,683.14
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 849,127.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 338,396,473.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,332
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 292,288.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,310,747.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.61454020 % 5.27491300 % 1.11054730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.58980670 % 5.29534446 % 1.11484880 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,588,571.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43265426
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.46
POOL TRADING FACTOR: 86.95457343
................................................................................
Run: 02/25/97 09:24:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 18,409,392.91 6.500000 % 520,846.91
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 16,467,203.06 6.500000 % 239,557.96
A-4 760947AD3 73,800,000.00 70,204,675.71 6.500000 % 85,438.07
A-5 760947AE1 13,209,000.00 15,781,136.50 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,325,914.40 0.000000 % 6,642.48
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215684 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 800,030.73 6.500000 % 3,727.88
M-2 760947AL5 2,907,400.00 2,558,303.21 6.500000 % 11,920.84
B 726,864.56 639,588.57 6.500000 % 2,980.27
- -------------------------------------------------------------------------------
181,709,071.20 143,109,245.09 871,114.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 99,667.29 620,514.20 0.00 0.00 17,888,546.00
A-2 91,620.05 91,620.05 0.00 0.00 16,923,000.00
A-3 89,152.40 328,710.36 0.00 0.00 16,227,645.10
A-4 380,083.69 465,521.76 0.00 0.00 70,119,237.64
A-5 0.00 0.00 85,438.08 0.00 15,866,574.58
A-6 0.00 6,642.48 0.00 0.00 1,319,271.92
A-7 5,363.90 5,363.90 0.00 0.00 0.00
A-8 25,709.02 25,709.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,331.32 8,059.20 0.00 0.00 796,302.85
M-2 13,850.50 25,771.34 0.00 0.00 2,546,382.37
B 3,462.68 6,442.95 0.00 0.00 636,608.30
- -------------------------------------------------------------------------------
713,240.85 1,584,355.26 85,438.08 0.00 142,323,568.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 423.360153 11.977898 2.292045 14.269943 0.000000 411.382256
A-2 1000.000000 0.000000 5.413937 5.413937 0.000000 1000.000000
A-3 588.114395 8.555641 3.184014 11.739655 0.000000 579.558754
A-4 951.282869 1.157697 5.150186 6.307883 0.000000 950.125171
A-5 1194.726058 0.000000 0.000000 0.000000 6.468172 1201.194230
A-6 757.879033 3.796773 0.000000 3.796773 0.000000 754.082259
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 879.928212 4.100176 4.763880 8.864056 0.000000 875.828036
M-2 879.928187 4.100172 4.763878 8.864050 0.000000 875.828015
B 879.928126 4.100172 4.763872 8.864044 0.000000 875.827953
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:24:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,966.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,892.78
SUBSERVICER ADVANCES THIS MONTH 10,324.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 586,553.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 471,861.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,323,568.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 612
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 118,514.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.18025910 % 2.36863800 % 0.45110280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.17789200 % 2.34865191 % 0.45148150 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2154 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,569,156.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00645176
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.01
POOL TRADING FACTOR: 78.32496629
................................................................................
Run: 02/25/97 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 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 205,217,561.00 134,358,786.77 7.000000 % 2,949,951.35
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 9,020,470.28 7.000000 % 144,857.76
A-4 760947BA8 100,000,000.00 120,451,909.70 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,164,026.54 0.000000 % 6,552.49
A-6 760947AV3 0.00 0.00 0.357965 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,477,982.25 7.000000 % 11,409.92
M-2 760947AY7 3,940,650.00 3,825,977.87 7.000000 % 3,803.29
M-3 760947AZ4 3,940,700.00 3,826,026.43 7.000000 % 3,803.34
B-1 2,364,500.00 2,295,693.52 7.000000 % 2,282.08
B-2 788,200.00 765,263.55 7.000000 % 760.73
B-3 1,773,245.53 1,606,922.62 7.000000 % 1,597.39
- -------------------------------------------------------------------------------
394,067,185.32 339,131,359.53 3,125,018.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 783,541.76 3,733,493.11 0.00 0.00 131,408,835.42
A-2 287,726.76 287,726.76 0.00 0.00 49,338,300.00
A-3 52,604.79 197,462.55 0.00 0.00 8,875,612.52
A-4 0.00 0.00 702,440.86 0.00 121,154,350.56
A-5 0.00 6,552.49 0.00 0.00 2,157,474.05
A-6 101,136.25 101,136.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,936.29 78,346.21 0.00 0.00 11,466,572.33
M-2 22,312.00 26,115.29 0.00 0.00 3,822,174.58
M-3 22,312.29 26,115.63 0.00 0.00 3,822,223.09
B-1 13,387.83 15,669.91 0.00 0.00 2,293,411.44
B-2 4,462.80 5,223.53 0.00 0.00 764,502.82
B-3 9,371.11 10,968.50 0.00 0.00 1,605,325.23
- -------------------------------------------------------------------------------
1,363,791.88 4,488,810.23 702,440.86 0.00 336,708,782.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 654.713886 14.374751 3.818103 18.192854 0.000000 640.339135
A-2 1000.000000 0.000000 5.831712 5.831712 0.000000 1000.000000
A-3 721.637622 11.588621 4.208383 15.797004 0.000000 710.049002
A-4 1204.519097 0.000000 0.000000 0.000000 7.024409 1211.543506
A-5 908.518571 2.750918 0.000000 2.750918 0.000000 905.767653
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.900207 0.965143 5.662011 6.627154 0.000000 969.935064
M-2 970.900199 0.965143 5.662010 6.627153 0.000000 969.935056
M-3 970.900203 0.965143 5.662012 6.627155 0.000000 969.935060
B-1 970.900199 0.965143 5.662013 6.627156 0.000000 969.935056
B-2 970.900216 0.965148 5.662015 6.627163 0.000000 969.935067
B-3 906.204241 0.900817 5.284722 6.185539 0.000000 905.303413
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,206.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,520.09
SUBSERVICER ADVANCES THIS MONTH 59,433.43
MASTER SERVICER ADVANCES THIS MONTH 3,623.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,061,832.04
(B) TWO MONTHLY PAYMENTS: 2 438,932.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 152,179.40
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,627,958.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 336,708,782.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,266
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 465,721.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,085,246.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.93763400 % 5.67710400 % 1.38526180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.89370300 % 5.67581573 % 1.39387870 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3568 %
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 7.59898901
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.27
POOL TRADING FACTOR: 85.44451164
................................................................................
Run: 02/25/97 09:24:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 117,893,269.32 6.500000 % 952,933.36
A-2 760947BC4 1,321,915.43 1,074,612.37 0.000000 % 9,724.12
A-3 760947BD2 0.00 0.00 0.305342 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,030,519.80 6.500000 % 4,872.02
M-2 760947BG5 2,491,000.00 2,197,795.18 6.500000 % 10,390.59
B 622,704.85 549,408.96 6.500000 % 2,597.46
- -------------------------------------------------------------------------------
155,671,720.28 122,745,605.63 980,517.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 638,148.58 1,591,081.94 0.00 0.00 116,940,335.96
A-2 0.00 9,724.12 0.00 0.00 1,064,888.25
A-3 31,211.30 31,211.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,578.13 10,450.15 0.00 0.00 1,025,647.78
M-2 11,896.52 22,287.11 0.00 0.00 2,187,404.59
B 2,973.92 5,571.38 0.00 0.00 546,811.50
- -------------------------------------------------------------------------------
689,808.45 1,670,326.00 0.00 0.00 121,765,088.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 785.598991 6.350010 4.252396 10.602406 0.000000 779.248980
A-2 812.920665 7.356083 0.000000 7.356083 0.000000 805.564581
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 882.294349 4.171250 4.775796 8.947046 0.000000 878.123099
M-2 882.294332 4.171253 4.775801 8.947054 0.000000 878.123079
B 882.294333 4.171254 4.775810 8.947064 0.000000 878.123079
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,584.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,913.82
SUBSERVICER ADVANCES THIS MONTH 14,245.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 726,224.31
(B) TWO MONTHLY PAYMENTS: 1 348,344.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 294,457.33
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,765,088.08
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 400,095.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.89513180 % 2.65331500 % 0.45155300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.88495640 % 2.63873038 % 0.45303280 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3062 %
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 7.04594859
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.68
POOL TRADING FACTOR: 78.21914466
................................................................................
Run: 02/25/97 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 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 13,152,431.80 7.750000 % 608,042.57
A-2 760947BS9 40,324,000.00 28,607,485.02 7.750000 % 379,279.25
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 2,748,469.40 7.750000 % 72,885.05
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 26,078,041.40 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 8,013,877.87 7.750000 % 370,485.02
A-9 760947BZ3 2,074,847.12 1,922,250.51 0.000000 % 2,435.82
A-10 760947CE9 0.00 0.00 0.318892 % 0.00
R 760947CA7 355,000.00 38,021.35 7.750000 % 420.70
M-1 760947CB5 4,463,000.00 4,348,713.03 7.750000 % 3,934.73
M-2 760947CC3 2,028,600.00 1,976,652.32 7.750000 % 1,788.48
M-3 760947CD1 1,623,000.00 1,581,438.76 7.750000 % 1,430.89
B-1 974,000.00 949,058.14 7.750000 % 858.71
B-2 324,600.00 316,287.75 7.750000 % 286.18
B-3 730,456.22 711,750.98 7.750000 % 643.99
- -------------------------------------------------------------------------------
162,292,503.34 125,926,516.64 1,442,491.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 84,921.49 692,964.06 0.00 0.00 12,544,389.23
A-2 184,710.35 563,989.60 0.00 0.00 28,228,205.77
A-3 41,968.65 41,968.65 0.00 0.00 6,500,000.00
A-4 17,746.08 90,631.13 0.00 0.00 2,675,584.35
A-5 99,246.15 99,246.15 0.00 0.00 15,371,000.00
A-6 87,882.58 87,882.58 0.00 0.00 13,611,038.31
A-7 0.00 0.00 168,378.46 0.00 26,246,419.86
A-8 51,743.31 422,228.33 0.00 0.00 7,643,392.85
A-9 0.00 2,435.82 0.00 0.00 1,919,814.69
A-10 33,455.74 33,455.74 0.00 0.00 0.00
R 245.49 666.19 0.00 0.00 37,600.65
M-1 28,078.40 32,013.13 0.00 0.00 4,344,778.30
M-2 12,762.68 14,551.16 0.00 0.00 1,974,863.84
M-3 10,210.90 11,641.79 0.00 0.00 1,580,007.87
B-1 6,127.79 6,986.50 0.00 0.00 948,199.43
B-2 2,042.18 2,328.36 0.00 0.00 316,001.57
B-3 4,595.58 5,239.57 0.00 0.00 711,106.99
- -------------------------------------------------------------------------------
665,737.37 2,108,228.76 168,378.46 0.00 124,652,403.71
===============================================================================
Run: 02/25/97 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 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-1 505.862762 23.386253 3.266211 26.652464 0.000000 482.476509
A-2 709.440656 9.405794 4.580655 13.986449 0.000000 700.034862
A-3 1000.000000 0.000000 6.456715 6.456715 0.000000 1000.000000
A-4 549.693880 14.577010 3.549216 18.126226 0.000000 535.116870
A-5 1000.000000 0.000000 6.456714 6.456714 0.000000 1000.000000
A-6 698.467610 0.000000 4.509806 4.509806 0.000000 698.467610
A-7 1212.932158 0.000000 0.000000 0.000000 7.831556 1220.763714
A-8 515.793131 23.845338 3.330328 27.175666 0.000000 491.947792
A-9 926.454046 1.173976 0.000000 1.173976 0.000000 925.280071
R 107.102394 1.185070 0.691521 1.876591 0.000000 105.917324
M-1 974.392344 0.881633 6.291374 7.173007 0.000000 973.510710
M-2 974.392349 0.881633 6.291373 7.173006 0.000000 973.510717
M-3 974.392335 0.881633 6.291374 7.173007 0.000000 973.510702
B-1 974.392341 0.881632 6.291366 7.172998 0.000000 973.510708
B-2 974.392329 0.881639 6.291374 7.173013 0.000000 973.510690
B-3 974.392387 0.881627 6.291383 7.173010 0.000000 973.510760
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,235.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,421.37
SUBSERVICER ADVANCES THIS MONTH 23,892.55
MASTER SERVICER ADVANCES THIS MONTH 1,675.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,982,930.26
(B) TWO MONTHLY PAYMENTS: 3 720,498.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 395,496.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,652,403.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 478
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 227,633.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,160,039.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.02938630 % 6.37623600 % 1.59437810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.95408650 % 6.33734270 % 1.60944050 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3186 %
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 8.25105805
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.11
POOL TRADING FACTOR: 76.80724688
................................................................................
Run: 02/25/97 09:27:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,601,619.24 6.500000 % 480,349.51
A-II 760947BJ9 22,971,650.00 18,195,347.52 7.000000 % 354,507.38
A-II 760947BK6 31,478,830.00 22,365,303.86 7.500000 % 155,257.57
IO 760947BL4 0.00 0.00 0.335454 % 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 1,040,530.00 932,185.92 7.037727 % 4,034.32
M-2 760947BQ3 1,539,985.00 1,379,635.71 7.037727 % 5,970.79
B 332,976.87 298,306.01 7.037727 % 1,291.01
- -------------------------------------------------------------------------------
83,242,471.87 64,772,398.26 1,001,410.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 116,862.49 597,212.00 0.00 0.00 21,121,269.73
A-II 106,006.84 460,514.22 0.00 0.00 17,840,840.14
A-III 139,608.40 294,865.97 0.00 0.00 22,210,046.29
IO 18,084.14 18,084.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,460.23 9,494.55 0.00 0.00 928,151.60
M-2 8,081.13 14,051.92 0.00 0.00 1,373,664.92
B 1,747.31 3,038.32 0.00 0.00 297,015.00
- -------------------------------------------------------------------------------
395,850.54 1,397,261.12 0.00 0.00 63,770,987.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 834.738729 18.561865 4.515849 23.077714 0.000000 816.176864
A-II 792.078389 15.432386 4.614681 20.047067 0.000000 776.646003
A-II 710.487139 4.932126 4.434993 9.367119 0.000000 705.555012
R-I 0.000000 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-1 895.876063 3.877177 5.247545 9.124722 0.000000 891.998886
M-2 895.876070 3.877177 5.247538 9.124715 0.000000 891.998893
B 895.876071 3.877176 5.247532 9.124708 0.000000 891.998895
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,564.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,276.28
SUBSERVICER ADVANCES THIS MONTH 11,178.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 794,364.71
(B) TWO MONTHLY PAYMENTS: 1 288,006.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,770,987.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 310
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 720,472.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.97030880 % 3.56914600 % 0.46054500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.92474320 % 3.60950426 % 0.46575250 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3366 %
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 7.62448400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.46
POOL TRADING FACTOR: 76.60871457
Run: 02/25/97 09:27:25 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 4,678.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,263.79
SUBSERVICER ADVANCES THIS MONTH 2,604.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 260,530.73
(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 21,951,617.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 106
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 382,058.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.28208010 % 3.29301000 % 0.42490980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.35032312 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04529042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.52
POOL TRADING FACTOR: 81.85679492
Run: 02/25/97 09:27:25 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 3,182.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,038.66
SUBSERVICER ADVANCES THIS MONTH 3,442.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 50,480.50
(B) TWO MONTHLY PAYMENTS: 1 288,006.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,582,571.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 277,232.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.06712880 % 3.48338500 % 0.44948610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.53535372 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44952954
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.94
POOL TRADING FACTOR: 78.06221815
Run: 02/25/97 09:27:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,703.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,558.48
SUBSERVICER ADVANCES THIS MONTH 5,131.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 483,353.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,236,797.79
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 61,181.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.59295910 % 3.90337100 % 0.50366940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.91364890 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31155658
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.10
POOL TRADING FACTOR: 71.23361572
................................................................................
Run: 02/25/97 09:25:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 11,216,314.46 8.000000 % 531,734.88
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 30,848,360.08 8.000000 % 1,342,724.85
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 2,373,889.63 0.000000 % 5,206.28
A-12 760947CW9 0.00 0.00 0.333477 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,542,122.33 8.000000 % 4,738.86
M-2 760947CU3 2,572,900.00 2,519,093.09 8.000000 % 2,153.98
M-3 760947CV1 2,058,400.00 2,015,352.83 8.000000 % 1,723.25
B-1 1,029,200.00 1,007,676.38 8.000000 % 861.63
B-2 617,500.00 604,586.26 8.000000 % 516.96
B-3 926,311.44 772,423.66 8.000000 % 660.46
- -------------------------------------------------------------------------------
205,832,763.60 149,302,818.72 1,890,321.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 74,734.14 606,469.02 0.00 0.00 10,684,579.58
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 6,871.20 6,871.20 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-7 205,542.18 1,548,267.03 0.00 0.00 29,505,635.23
A-8 13,992.27 13,992.27 0.00 0.00 2,100,000.00
A-9 90,390.06 90,390.06 0.00 0.00 13,566,000.00
A-10 338,059.91 338,059.91 0.00 0.00 50,737,000.00
A-11 0.00 5,206.28 0.00 0.00 2,368,683.35
A-12 41,467.93 41,467.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,927.08 41,665.94 0.00 0.00 5,537,383.47
M-2 16,784.68 18,938.66 0.00 0.00 2,516,939.11
M-3 13,428.27 15,151.52 0.00 0.00 2,013,629.58
B-1 6,714.13 7,575.76 0.00 0.00 1,006,814.75
B-2 4,028.35 4,545.31 0.00 0.00 604,069.30
B-3 5,146.65 5,807.11 0.00 0.00 771,763.20
- -------------------------------------------------------------------------------
1,020,545.18 2,910,866.33 0.00 0.00 147,412,497.57
===============================================================================
Run: 02/25/97 09:25:00
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-2 388.726501 18.428463 2.590079 21.018542 0.000000 370.298038
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 6.871200 6.871200 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 618.860916 26.936924 4.123461 31.060385 0.000000 591.923992
A-8 1000.000000 0.000000 6.662986 6.662986 0.000000 1000.000000
A-9 1000.000000 0.000000 6.662985 6.662985 0.000000 1000.000000
A-10 1000.000000 0.000000 6.662986 6.662986 0.000000 1000.000000
A-11 854.577383 1.874211 0.000000 1.874211 0.000000 852.703173
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.087065 0.837180 6.523643 7.360823 0.000000 978.249884
M-2 979.087057 0.837180 6.523643 7.360823 0.000000 978.249878
M-3 979.087072 0.837179 6.523645 7.360824 0.000000 978.249893
B-1 979.087038 0.837184 6.523640 7.360824 0.000000 978.249854
B-2 979.087061 0.837182 6.523644 7.360826 0.000000 978.249879
B-3 833.870367 0.713011 5.556069 6.269080 0.000000 833.157367
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,745.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,822.17
SUBSERVICER ADVANCES THIS MONTH 51,991.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,178,153.23
(B) TWO MONTHLY PAYMENTS: 5 1,547,105.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1 570,884.94
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,502,414.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 147,412,497.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 606
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,762,244.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.51885570 % 6.85812400 % 1.62302030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.41597350 % 6.82978196 % 1.64270860 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3329 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,574,469.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,245,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47730428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.53
POOL TRADING FACTOR: 71.61760596
................................................................................
Run: 02/25/97 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 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4161
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CX7 20,960,000.00 0.00 8.000000 % 0.00
A-2 760947CY5 21,457,000.00 6,614,466.50 8.000000 % 752,998.42
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 1,293,326.44 0.000000 % 1,684.15
A-8 760947DD0 0.00 0.00 0.378900 % 0.00
R 760947DE8 160,000.00 17,834.16 8.000000 % 150.15
M-1 760947DF5 4,067,400.00 3,986,901.08 8.000000 % 3,410.48
M-2 760947DG3 1,355,800.00 1,328,967.01 8.000000 % 1,136.83
M-3 760947DH1 1,694,700.00 1,661,159.77 8.000000 % 1,420.99
B-1 611,000.00 598,907.56 8.000000 % 512.32
B-2 474,500.00 465,109.05 8.000000 % 397.86
B-3 610,170.76 526,840.46 8.000000 % 450.67
- -------------------------------------------------------------------------------
135,580,848.50 99,319,512.03 762,161.87
===============================================================================
_______________________________________________________________________________
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 44,068.73 797,067.15 0.00 0.00 5,861,468.08
A-3 56,997.48 56,997.48 0.00 0.00 8,555,000.00
A-4 324,935.65 324,935.65 0.00 0.00 48,771,000.00
A-5 103,268.38 103,268.38 0.00 0.00 15,500,000.00
A-6 66,666.67 66,666.67 0.00 0.00 10,000,000.00
A-7 0.00 1,684.15 0.00 0.00 1,291,642.29
A-8 31,340.43 31,340.43 0.00 0.00 0.00
R 118.82 268.97 0.00 0.00 17,684.01
M-1 26,562.63 29,973.11 0.00 0.00 3,983,490.60
M-2 8,854.21 9,991.04 0.00 0.00 1,327,830.18
M-3 11,067.44 12,488.43 0.00 0.00 1,659,738.78
B-1 3,990.21 4,502.53 0.00 0.00 598,395.24
B-2 3,098.78 3,496.64 0.00 0.00 464,711.19
B-3 3,510.06 3,960.73 0.00 0.00 526,389.79
- -------------------------------------------------------------------------------
684,479.49 1,446,641.36 0.00 0.00 98,557,350.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 308.266137 35.093369 2.053816 37.147185 0.000000 273.172768
A-3 1000.000000 0.000000 6.662476 6.662476 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662477 6.662477 0.000000 1000.000000
A-5 1000.000000 0.000000 6.662476 6.662476 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 947.993508 1.234463 0.000000 1.234463 0.000000 946.759045
R 111.463500 0.938438 0.742625 1.681063 0.000000 110.525063
M-1 980.208753 0.838491 6.530617 7.369108 0.000000 979.370261
M-2 980.208740 0.838494 6.530617 7.369111 0.000000 979.370246
M-3 980.208751 0.838491 6.530619 7.369110 0.000000 979.370260
B-1 980.208773 0.838494 6.530622 7.369116 0.000000 979.370278
B-2 980.208746 0.838483 6.530622 7.369105 0.000000 979.370263
B-3 863.431181 0.738597 5.752586 6.491183 0.000000 862.692585
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,342.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,494.89
SUBSERVICER ADVANCES THIS MONTH 20,754.99
MASTER SERVICER ADVANCES THIS MONTH 543.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,559,652.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 137,940.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,557,350.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 389
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 63,520.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 677,037.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.25959570 % 7.11751400 % 1.62288990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.19879350 % 7.07309962 % 1.63417950 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3766 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,033,867.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,662,750.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56666158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.57
POOL TRADING FACTOR: 72.69267839
................................................................................
Run: 02/25/97 09:25:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 42,133,063.78 7.888240 % 923,412.14
R 760947DP3 100.00 0.00 7.888240 % 0.00
M-1 760947DL2 12,120,000.00 6,778,057.26 7.888240 % 148,551.75
M-2 760947DM0 3,327,400.00 3,239,335.25 7.888240 % 2,486.02
M-3 760947DN8 2,139,000.00 2,082,388.08 7.888240 % 1,598.12
B-1 951,000.00 925,830.33 7.888240 % 710.53
B-2 142,700.00 138,923.24 7.888240 % 106.62
B-3 95,100.00 92,583.02 7.888240 % 71.05
B-4 950,747.29 549,728.93 7.888240 % 421.89
- -------------------------------------------------------------------------------
95,065,047.29 55,939,909.89 1,077,358.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 276,907.57 1,200,319.71 0.00 0.00 41,209,651.64
R 0.00 0.00 0.00 0.00 0.00
M-1 44,546.85 193,098.60 0.00 0.00 6,629,505.51
M-2 21,289.61 23,775.63 0.00 0.00 3,236,849.23
M-3 13,685.91 15,284.03 0.00 0.00 2,080,789.96
B-1 6,084.76 6,795.29 0.00 0.00 925,119.80
B-2 913.04 1,019.66 0.00 0.00 138,816.62
B-3 608.48 679.53 0.00 0.00 92,511.97
B-4 3,612.94 4,034.83 0.00 0.00 549,307.04
- -------------------------------------------------------------------------------
367,649.16 1,445,007.28 0.00 0.00 54,862,551.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 559.246390 12.256761 3.675488 15.932249 0.000000 546.989629
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 559.245649 12.256745 3.675483 15.932228 0.000000 546.988904
M-2 973.533465 0.747136 6.398272 7.145408 0.000000 972.786329
M-3 973.533464 0.747134 6.398275 7.145409 0.000000 972.786330
B-1 973.533470 0.747140 6.398275 7.145415 0.000000 972.786330
B-2 973.533567 0.747162 6.398318 7.145480 0.000000 972.786405
B-3 973.533333 0.747108 6.398318 7.145426 0.000000 972.786225
B-4 578.207202 0.443714 3.800105 4.243819 0.000000 577.763456
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,799.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 41,535.33
MASTER SERVICER ADVANCES THIS MONTH 7,347.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,783,731.50
(B) TWO MONTHLY PAYMENTS: 6 876,808.73
(C) THREE OR MORE MONTHLY PAYMENTS: 3 829,528.59
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,269,072.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,862,551.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 340
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 1,003,069.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,034,427.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.31843340 % 21.62996100 % 3.05160580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.11435450 % 21.77650203 % 3.10914340 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 579,317.00
SPECIAL HAZARD AMOUNT AVAILABLE 856,555.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31610557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.98
POOL TRADING FACTOR: 57.71053961
................................................................................
Run: 02/25/97 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 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 47,727,532.86 7.921794 % 1,383,429.75
M-1 760947DR9 2,949,000.00 2,820,953.57 7.921794 % 2,332.98
M-2 760947DS7 1,876,700.00 1,795,213.17 7.921794 % 1,484.67
R 760947DT5 100.00 0.00 7.921794 % 0.00
B-1 1,072,500.00 1,025,931.77 7.921794 % 848.46
B-2 375,400.00 359,100.01 7.921794 % 296.98
B-3 965,295.81 833,964.63 7.921794 % 689.71
- -------------------------------------------------------------------------------
107,242,895.81 54,562,696.01 1,389,082.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 315,051.19 1,698,480.94 0.00 0.00 46,344,103.11
M-1 18,621.22 20,954.20 0.00 0.00 2,818,620.59
M-2 11,850.27 13,334.94 0.00 0.00 1,793,728.50
R 0.00 0.00 0.00 0.00 0.00
B-1 6,772.21 7,620.67 0.00 0.00 1,025,083.31
B-2 2,370.44 2,667.42 0.00 0.00 358,803.03
B-3 5,505.03 6,194.74 0.00 0.00 833,274.92
- -------------------------------------------------------------------------------
360,170.36 1,749,252.91 0.00 0.00 53,173,613.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 477.256716 13.833758 3.150389 16.984147 0.000000 463.422958
M-1 956.579712 0.791109 6.314418 7.105527 0.000000 955.788603
M-2 956.579725 0.791107 6.314419 7.105526 0.000000 955.788618
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 956.579739 0.791105 6.314415 7.105520 0.000000 955.788634
B-2 956.579675 0.791103 6.314438 7.105541 0.000000 955.788572
B-3 863.947218 0.714496 5.702946 6.417442 0.000000 863.232712
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,624.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 379.78
SUBSERVICER ADVANCES THIS MONTH 18,062.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,648,336.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 149,477.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,173,613.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 231
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,343,958.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.47282730 % 8.46029800 % 4.06687460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.15620420 % 8.67413138 % 4.16966450 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 554,948.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29075196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.34
POOL TRADING FACTOR: 49.58241109
................................................................................
Run: 02/25/97 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 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 25,452,636.13 7.850000 % 935,937.07
A-2 760947EC1 6,468,543.00 4,242,106.11 9.250000 % 155,989.51
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 15,722,430.40 0.000000 % 955.36
A-8 760947EH0 0.00 0.00 0.480849 % 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 3,061,442.29 8.500000 % 14,916.71
M-2 760947EN7 1,860,998.00 1,836,865.57 8.500000 % 8,950.03
M-3 760947EP2 1,550,831.00 1,530,720.66 8.500000 % 7,458.35
B-1 760947EQ0 558,299.00 551,059.28 8.500000 % 2,685.01
B-2 760947ER8 248,133.00 244,915.34 8.500000 % 1,193.34
B-3 124,066.00 122,457.19 8.500000 % 596.67
B-4 620,337.16 587,763.24 8.500000 % 2,863.83
- -------------------------------------------------------------------------------
124,066,559.16 62,084,396.21 1,131,545.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 166,491.56 1,102,428.63 0.00 0.00 24,516,699.06
A-2 32,697.39 188,686.90 0.00 0.00 4,086,116.60
A-3 60,028.50 60,028.50 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-7 124,551.66 125,507.02 0.00 0.00 15,721,475.04
A-8 18,657.03 18,657.03 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 21,683.77 36,600.48 0.00 0.00 3,046,525.58
M-2 13,010.26 21,960.29 0.00 0.00 1,827,915.54
M-3 10,841.88 18,300.23 0.00 0.00 1,523,262.31
B-1 3,903.08 6,588.09 0.00 0.00 548,374.27
B-2 1,734.70 2,928.04 0.00 0.00 243,722.00
B-3 867.35 1,464.02 0.00 0.00 121,860.52
B-4 4,163.04 7,026.87 0.00 0.00 584,899.41
- -------------------------------------------------------------------------------
458,630.22 1,590,176.10 0.00 0.00 60,952,850.33
===============================================================================
Run: 02/25/97 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 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-1 655.805508 24.115093 4.289775 28.404868 0.000000 631.690416
A-2 655.805505 24.115092 5.054831 29.169923 0.000000 631.690413
A-3 1000.000000 0.000000 6.874542 6.874542 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-7 343.688701 0.020884 2.722671 2.743555 0.000000 343.667817
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.032534 4.809262 6.991014 11.800276 0.000000 982.223272
M-2 987.032533 4.809264 6.991012 11.800276 0.000000 982.223270
M-3 987.032539 4.809260 6.991013 11.800273 0.000000 982.223279
B-1 987.032540 4.809269 6.991021 11.800290 0.000000 982.223271
B-2 987.032519 4.809276 6.991009 11.800285 0.000000 982.223243
B-3 987.032628 4.809295 6.991037 11.800332 0.000000 982.223333
B-4 947.489975 4.616570 6.710931 11.327501 0.000000 942.873405
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,653.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,058.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,354,920.89
(B) TWO MONTHLY PAYMENTS: 2 595,170.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 312,552.46
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 816,460.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,952,850.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 235
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 832,374.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 257,182.46
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.04241020 % 10.49809300 % 2.45949690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.86301500 % 10.49615136 % 2.49354810 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4718 %
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 9.16443407
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.70
POOL TRADING FACTOR: 49.12915353
................................................................................
Run: 02/25/97 09:25:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DZ1 301,391,044.00 144,781,948.49 8.157294 % 5,623,904.22
R 760947EA5 100.00 0.00 8.157294 % 0.00
B-1 4,660,688.00 4,548,664.89 8.157294 % 10,634.78
B-2 2,330,345.00 2,274,333.44 8.157294 % 5,317.39
B-3 2,330,343.10 2,150,581.64 8.157294 % 5,028.05
- -------------------------------------------------------------------------------
310,712,520.10 153,755,528.46 5,644,884.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 983,861.70 6,607,765.92 0.00 0.00 139,158,044.27
R 0.00 0.00 0.00 0.00 0.00
B-1 30,910.32 41,545.10 0.00 0.00 4,538,030.11
B-2 15,455.17 20,772.56 0.00 0.00 2,269,016.05
B-3 14,614.22 19,642.27 0.00 0.00 2,101,012.22
- -------------------------------------------------------------------------------
1,044,841.41 6,689,725.85 0.00 0.00 148,066,102.65
===============================================================================
Run: 02/25/97 09:25:10
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
____________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 480.379067 18.659825 3.264403 21.924228 0.000000 461.719242
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 975.964255 2.281805 6.632137 8.913942 0.000000 973.682450
B-2 975.964263 2.281804 6.632138 8.913942 0.000000 973.682459
B-3 922.860518 2.157644 6.271274 8.428918 0.000000 901.589221
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,226.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 81,641.35
MASTER SERVICER ADVANCES THIS MONTH 11,158.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,119,739.57
(B) TWO MONTHLY PAYMENTS: 8 1,967,941.07
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,053,588.40
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,674,408.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,066,102.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 629
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 1,508,879.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,188,950.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 248,048.84
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.16373510 % 5.83626490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.98372870 % 6.01627130 %
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 8.64178648
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.89
POOL TRADING FACTOR: 47.65372911
................................................................................
Run: 02/25/97 09:25:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947FE6 34,803,800.00 17,948,596.57 7.650000 % 2,111,501.91
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 16,684,322.86 0.000000 % 1,415.35
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.453362 % 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 4,665,735.60 8.500000 % 3,198.96
M-2 760947FT3 2,834,750.00 2,799,442.14 8.500000 % 1,919.38
M-3 760947FU0 2,362,291.00 2,332,867.76 8.500000 % 1,599.48
B-1 760947FV8 944,916.00 933,146.73 8.500000 % 639.79
B-2 760947FW6 566,950.00 559,888.44 8.500000 % 383.88
B-3 377,967.00 373,259.27 8.500000 % 255.92
B-4 944,921.62 933,152.22 8.500000 % 639.78
- -------------------------------------------------------------------------------
188,983,349.15 96,893,411.59 2,121,554.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,228.03 2,225,729.94 0.00 0.00 15,837,094.66
A-2 265,489.23 265,489.23 0.00 0.00 40,142,000.00
A-3 64,157.64 64,157.64 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-7 127,485.73 128,901.08 0.00 0.00 16,682,907.51
A-8 26,045.41 26,045.41 0.00 0.00 0.00
A-9 31,428.15 31,428.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,992.85 36,191.81 0.00 0.00 4,662,536.64
M-2 19,795.71 21,715.09 0.00 0.00 2,797,522.76
M-3 16,496.42 18,095.90 0.00 0.00 2,331,268.28
B-1 6,598.57 7,238.36 0.00 0.00 932,506.94
B-2 3,959.15 4,343.03 0.00 0.00 559,504.56
B-3 2,639.43 2,895.35 0.00 0.00 373,003.35
B-4 6,598.61 7,238.39 0.00 0.00 932,512.44
- -------------------------------------------------------------------------------
717,914.93 2,839,469.38 0.00 0.00 94,771,857.14
===============================================================================
Run: 02/25/97 09:25:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 515.707956 60.668717 3.282056 63.950773 0.000000 455.039239
A-2 1000.000000 0.000000 6.613752 6.613752 0.000000 1000.000000
A-3 1000.000000 0.000000 6.738540 6.738540 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-7 259.135366 0.021983 1.980066 2.002049 0.000000 259.113383
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.544634 0.677088 6.983232 7.660320 0.000000 986.867545
M-2 987.544630 0.677090 6.983230 7.660320 0.000000 986.867540
M-3 987.544617 0.677088 6.983229 7.660317 0.000000 986.867528
B-1 987.544639 0.677087 6.983234 7.660321 0.000000 986.867552
B-2 987.544651 0.677097 6.983244 7.660341 0.000000 986.867555
B-3 987.544600 0.677096 6.983229 7.660325 0.000000 986.867504
B-4 987.544575 0.677093 6.983235 7.660328 0.000000 986.867503
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,978.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 40,958.65
MASTER SERVICER ADVANCES THIS MONTH 2,988.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,069,183.26
(B) TWO MONTHLY PAYMENTS: 5 1,073,812.32
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,065,003.56
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 758,137.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,771,857.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 370
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 353,499.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,055,019.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.92624250 % 10.16847400 % 2.90528360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.64127500 % 10.33147178 % 2.96860980 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4546 %
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 9.20688442
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.14
POOL TRADING FACTOR: 50.14825780
................................................................................
Run: 02/25/97 09:25:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 14,260,402.42 8.000000 % 1,689,179.12
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 1,051,485.04 928,202.34 0.000000 % 23,976.85
A-6 760947EZ0 0.00 0.00 0.373744 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,469,877.43 8.000000 % 5,515.84
M-2 760947FC0 525,100.00 489,928.05 8.000000 % 1,838.50
M-3 760947FD8 525,100.00 489,928.05 8.000000 % 1,838.50
B-1 630,100.00 587,895.00 8.000000 % 2,206.12
B-2 315,000.00 293,900.84 8.000000 % 1,102.89
B-3 367,575.59 342,954.82 8.000000 % 1,286.96
- -------------------------------------------------------------------------------
105,020,175.63 64,533,403.95 1,726,944.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,016.05 1,784,195.17 0.00 0.00 12,571,223.30
A-2 121,598.46 121,598.46 0.00 0.00 18,250,000.00
A-3 44,135.24 44,135.24 0.00 0.00 6,624,000.00
A-4 138,564.38 138,564.38 0.00 0.00 20,796,315.00
A-5 0.00 23,976.85 0.00 0.00 904,225.49
A-6 20,087.88 20,087.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,793.69 15,309.53 0.00 0.00 1,464,361.59
M-2 3,264.36 5,102.86 0.00 0.00 488,089.55
M-3 3,264.36 5,102.86 0.00 0.00 488,089.55
B-1 3,917.10 6,123.22 0.00 0.00 585,688.88
B-2 1,958.24 3,061.13 0.00 0.00 292,797.95
B-3 2,285.09 3,572.05 0.00 0.00 341,667.86
- -------------------------------------------------------------------------------
443,884.85 2,170,829.63 0.00 0.00 62,806,459.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 262.332642 31.073935 1.747904 32.821839 0.000000 231.258707
A-2 1000.000000 0.000000 6.662929 6.662929 0.000000 1000.000000
A-3 1000.000000 0.000000 6.662929 6.662929 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662929 6.662929 0.000000 1000.000000
A-5 882.753729 22.802845 0.000000 22.802845 0.000000 859.950884
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 933.018554 3.501231 6.216637 9.717868 0.000000 929.517323
M-2 933.018568 3.501238 6.216644 9.717882 0.000000 929.517330
M-3 933.018568 3.501238 6.216644 9.717882 0.000000 929.517330
B-1 933.018568 3.501222 6.216632 9.717854 0.000000 929.517347
B-2 933.018540 3.501238 6.216635 9.717873 0.000000 929.517302
B-3 933.018485 3.501212 6.216653 9.717865 0.000000 929.517273
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,727.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,654.28
MASTER SERVICER ADVANCES THIS MONTH 3,132.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 839,832.28
(B) TWO MONTHLY PAYMENTS: 1 77,558.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 150,717.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,806,459.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 311
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 297,715.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,484,022.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22298160 % 1.92555100 % 3.85146730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.08632750 % 1.94272167 % 3.94257290 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3741 %
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 8.58455419
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.23
POOL TRADING FACTOR: 59.80418409
................................................................................
Run: 02/25/97 09:25:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 49,151,811.03 7.925557 % 625,648.35
R 760947GA3 100.00 0.00 7.925557 % 0.00
M-1 760947GB1 16,170,335.00 8,294,368.57 7.925557 % 105,578.16
M-2 760947GC9 3,892,859.00 3,778,302.31 7.925557 % 4,349.00
M-3 760947GD7 1,796,704.00 1,743,831.67 7.925557 % 2,007.23
B-1 1,078,022.00 1,046,298.62 7.925557 % 1,204.34
B-2 299,451.00 290,638.95 7.925557 % 334.54
B-3 718,681.74 539,454.66 7.925557 % 620.91
- -------------------------------------------------------------------------------
119,780,254.74 64,844,705.81 739,742.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 324,414.08 950,062.43 0.00 0.00 48,526,162.68
R 0.00 0.00 0.00 0.00 0.00
M-1 54,744.88 160,323.04 0.00 0.00 8,188,790.41
M-2 24,937.73 29,286.73 0.00 0.00 3,773,953.31
M-3 11,509.72 13,516.95 0.00 0.00 1,741,824.44
B-1 6,905.83 8,110.17 0.00 0.00 1,045,094.28
B-2 1,918.29 2,252.83 0.00 0.00 290,304.41
B-3 3,560.54 4,181.45 0.00 0.00 538,833.73
- -------------------------------------------------------------------------------
427,991.07 1,167,733.60 0.00 0.00 64,104,963.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 512.937873 6.529133 3.385517 9.914650 0.000000 506.408739
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 512.937337 6.529126 3.385513 9.914639 0.000000 506.408211
M-2 970.572607 1.117174 6.406019 7.523193 0.000000 969.455434
M-3 970.572598 1.117173 6.406019 7.523192 0.000000 969.455425
B-1 970.572604 1.117176 6.406020 7.523196 0.000000 969.455429
B-2 970.572648 1.117178 6.406023 7.523201 0.000000 969.455470
B-3 750.616900 0.863957 4.954265 5.818222 0.000000 749.752916
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:17 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 20,034.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,836.65
SUBSERVICER ADVANCES THIS MONTH 21,450.60
MASTER SERVICER ADVANCES THIS MONTH 3,121.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 1,106,530.42
(B) TWO MONTHLY PAYMENTS: 2 356,202.15
(C) THREE OR MORE MONTHLY PAYMENTS: 2 431,595.24
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 992,742.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,104,963.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 645
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 420,687.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 665,103.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.79926600 % 21.30706300 % 2.89367070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.69798060 % 21.37832621 % 2.92369320 %
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 8.41737534
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.59
POOL TRADING FACTOR: 53.51880692
................................................................................
Run: 02/25/97 09:27:29 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 53,605,754.86 7.948522 % 1,486,195.10
II A 760947GF2 199,529,000.00 107,087,237.27 7.443329 % 4,737,124.94
III 760947GG0 151,831,000.00 103,941,517.63 7.146859 % 3,029,984.73
R 760947GL9 1,000.00 569.87 7.948522 % 15.80
I M 760947GH8 10,069,000.00 9,706,130.96 7.948522 % 17,842.46
II M 760947GJ4 21,982,000.00 21,144,197.94 7.443329 % 39,291.51
III 760947GK1 12,966,000.00 12,324,084.27 7.146859 % 34,060.98
I B 1,855,785.84 1,788,906.59 7.948522 % 3,288.49
II B 3,946,359.39 3,795,951.43 7.443329 % 7,053.88
III 2,509,923.08 2,385,662.78 7.146859 % 6,593.43
- -------------------------------------------------------------------------------
498,755,068.31 315,780,013.60 9,361,451.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 354,814.41 1,841,009.51 0.00 0.00 52,119,559.76
II A 663,755.90 5,400,880.84 0.00 0.00 102,350,112.33
III A 618,596.85 3,648,581.58 0.00 0.00 100,911,532.90
R 3.77 19.57 0.00 0.00 554.07
I M 64,244.50 82,086.96 0.00 0.00 9,688,288.50
II M 131,057.50 170,349.01 0.00 0.00 21,104,906.43
III M 73,345.47 107,406.45 0.00 0.00 12,290,023.29
I B 11,840.70 15,129.19 0.00 0.00 1,785,618.10
II B 23,528.34 30,582.22 0.00 0.00 3,788,897.55
III B 14,198.02 20,791.45 0.00 0.00 2,379,069.35
- -------------------------------------------------------------------------------
1,955,385.46 11,316,836.78 0.00 0.00 306,418,562.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 569.879922 15.799661 3.772013 19.571674 0.000000 554.080261
II A 536.700115 23.741536 3.326614 27.068150 0.000000 512.958579
III 684.586926 19.956298 4.074246 24.030544 0.000000 664.630628
R 569.870000 15.800000 3.770000 19.570000 0.000000 554.070000
I M 963.961760 1.772019 6.380425 8.152444 0.000000 962.189741
II M 961.886905 1.787440 5.962037 7.749477 0.000000 960.099465
III 950.492385 2.626946 5.656754 8.283700 0.000000 947.865440
I B 963.961763 1.772019 6.380424 8.152443 0.000000 962.189744
II B 961.886908 1.787440 5.962037 7.749477 0.000000 960.099468
III 950.492387 2.626946 5.656755 8.283701 0.000000 947.865441
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:30 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,022.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,591.08
SUBSERVICER ADVANCES THIS MONTH 49,652.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 67 4,361,259.78
(B) TWO MONTHLY PAYMENTS: 9 685,090.57
(C) THREE OR MORE MONTHLY PAYMENTS: 2 215,019.22
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 648,048.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 306,418,562.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,668,510.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.80361910 % 13.67230700 % 2.52407390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.34408890 % 14.06025076 % 2.59566030 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.81964200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 263.79
POOL TRADING FACTOR: 61.43668140
Run: 02/25/97 09:27:31 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 13,387.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,802.49
SUBSERVICER ADVANCES THIS MONTH 16,428.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 1,468,742.34
(B) TWO MONTHLY PAYMENTS: 4 353,328.42
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 219,342.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,594,020.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 923
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,387,668.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.34286180 % 14.90925900 % 2.74787890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 15.23459035 % 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 8.33689304
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 269.46
POOL TRADING FACTOR: 59.99957442
Run: 02/25/97 09:27:31 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 27,092.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,274.13
SUBSERVICER ADVANCES THIS MONTH 19,240.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 1,725,697.44
(B) TWO MONTHLY PAYMENTS: 5 331,762.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 278,147.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,243,916.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,323
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,538,128.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.10986670 % 16.01500900 % 2.87512430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 16.58618113 % 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 7.82533286
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.40
POOL TRADING FACTOR: 56.43812943
Run: 02/25/97 09:27:31 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 24,543.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,514.46
SUBSERVICER ADVANCES THIS MONTH 13,983.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 1,166,820.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 215,019.22
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 150,558.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,580,625.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,249
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,742,713.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.60253670 % 10.38681200 % 2.01065100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.63329017 % 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 7.52877795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 245.68
POOL TRADING FACTOR: 69.08299035
................................................................................
Run: 02/25/97 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 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 64,760.73 8.250000 % 64,760.73
A-2 760947HC8 10,286,000.00 64,767.03 7.750000 % 64,767.03
A-3 760947HD6 25,078,000.00 157,906.63 8.000000 % 157,906.63
A-4 760947HE4 1,719,000.00 1,719,000.00 8.000000 % 1,719,000.00
A-5 760947HF1 22,300,000.00 22,300,000.00 8.000000 % 426,583.41
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 569,607.66 498,292.95 0.000000 % 2,800.58
R-I 760947HM6 1,000.00 1,000.00 8.000000 % 1,000.00
R-II 760947HN4 1,000.00 1,000.00 8.000000 % 1,000.00
M-1 760947HP9 1,574,800.00 1,479,909.41 8.000000 % 5,205.06
M-2 760947HQ7 1,049,900.00 986,637.59 8.000000 % 3,470.15
M-3 760947HR5 892,400.00 838,627.84 8.000000 % 2,949.58
B-1 209,800.00 197,158.37 8.000000 % 693.43
B-2 367,400.00 345,262.06 8.000000 % 1,214.34
B-3 367,731.33 345,573.44 8.000000 % 1,215.42
- -------------------------------------------------------------------------------
104,981,638.99 59,279,896.05 2,452,566.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 442.97 65,203.70 0.00 0.00 0.00
A-2 416.16 65,183.19 0.00 0.00 0.00
A-3 1,047.36 158,953.99 0.00 0.00 0.00
A-4 11,401.76 1,730,401.76 0.00 0.00 0.00
A-5 147,911.16 574,494.57 0.00 0.00 21,873,416.59
A-6 104,781.46 104,781.46 0.00 0.00 17,800,000.00
A-7 33,926.71 33,926.71 0.00 0.00 5,280,000.00
A-8 46,263.69 46,263.69 0.00 0.00 7,200,000.00
A-9 15,868.94 15,868.94 0.00 0.00 0.00
A-10 0.00 2,800.58 0.00 0.00 495,492.37
R-I 6.64 1,006.64 0.00 0.00 0.00
R-II 6.64 1,006.64 0.00 0.00 0.00
M-1 9,815.92 15,020.98 0.00 0.00 1,474,704.35
M-2 6,544.15 10,014.30 0.00 0.00 983,167.44
M-3 5,562.44 8,512.02 0.00 0.00 835,678.26
B-1 1,307.71 2,001.14 0.00 0.00 196,464.94
B-2 2,290.05 3,504.39 0.00 0.00 344,047.72
B-3 2,292.11 3,507.53 0.00 0.00 344,358.02
- -------------------------------------------------------------------------------
389,885.87 2,842,452.23 0.00 0.00 56,827,329.69
===============================================================================
Run: 02/25/97 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 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 6.296619 6.296619 0.043070 6.339689 0.000000 0.000000
A-2 6.296620 6.296620 0.040459 6.337079 0.000000 0.000000
A-3 6.296620 6.296620 0.041764 6.338384 0.000000 0.000000
A-4 1000.000000 1000.00000 6.632787 1006.632787 0.000000 0.000000
A-5 1000.000000 19.129301 6.632787 25.762088 0.000000 980.870699
A-6 1000.000000 0.000000 5.886599 5.886599 0.000000 1000.000000
A-7 1000.000000 0.000000 6.425513 6.425513 0.000000 1000.000000
A-8 1000.000000 0.000000 6.425513 6.425513 0.000000 1000.000000
A-10 874.800297 4.916682 0.000000 4.916682 0.000000 869.883614
R-I 1000.000000 1000.00000 6.640000 1006.640000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.640000 1006.640000 0.000000 0.000000
M-1 939.744355 3.305220 6.233122 9.538342 0.000000 936.439135
M-2 939.744347 3.305220 6.233117 9.538337 0.000000 936.439128
M-3 939.744330 3.305222 6.233124 9.538346 0.000000 936.439108
B-1 939.744376 3.305195 6.233127 9.538322 0.000000 936.439180
B-2 939.744311 3.305226 6.233125 9.538351 0.000000 936.439086
B-3 939.744351 3.305212 6.233110 9.538322 0.000000 936.439166
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:20 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 12,094.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 19,484.33
SUBSERVICER ADVANCES THIS MONTH 9,292.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 840,410.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,827,329.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 225
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,243,681.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.86652880 % 5.62280500 % 1.51066630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58248810 % 5.79571496 % 1.57081810 %
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 8.64025161
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.23
POOL TRADING FACTOR: 54.13073204
................................................................................
Run: 02/25/97 09:25:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,162,655.71 7.650000 % 853,739.34
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 4,957,957.22 8.000000 % 109,059.79
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 0.839272 % 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 2,760,984.59 8.000000 % 2,072.59
M-2 760947GY1 1,277,000.00 1,254,993.00 8.000000 % 942.09
M-3 760947GZ8 1,277,000.00 1,254,993.00 8.000000 % 942.09
B-1 613,000.00 602,435.94 8.000000 % 452.23
B-2 408,600.00 401,558.45 8.000000 % 301.44
B-3 510,571.55 501,772.69 8.000000 % 376.65
- -------------------------------------------------------------------------------
102,156,471.55 57,282,960.60 967,886.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,158.31 873,897.65 0.00 0.00 2,308,916.37
A-2 137,617.56 137,617.56 0.00 0.00 20,646,342.00
A-3 33,047.11 142,106.90 0.00 0.00 4,848,897.43
A-4 144,902.42 144,902.42 0.00 0.00 21,739,268.00
A-5 922.27 922.27 0.00 0.00 0.00
A-6 40,056.12 40,056.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,403.25 20,475.84 0.00 0.00 2,758,912.00
M-2 8,365.12 9,307.21 0.00 0.00 1,254,050.91
M-3 8,365.12 9,307.21 0.00 0.00 1,254,050.91
B-1 4,015.52 4,467.75 0.00 0.00 601,983.71
B-2 2,676.58 2,978.02 0.00 0.00 401,257.01
B-3 3,344.55 3,721.20 0.00 0.00 501,396.04
- -------------------------------------------------------------------------------
421,873.93 1,389,760.15 0.00 0.00 56,315,074.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 73.811685 19.925008 0.470465 20.395473 0.000000 53.886678
A-2 1000.000000 0.000000 6.665469 6.665469 0.000000 1000.000000
A-3 494.437946 10.876112 3.295661 14.171773 0.000000 483.561834
A-4 1000.000000 0.000000 6.665469 6.665469 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-1 982.766637 0.737734 6.550598 7.288332 0.000000 982.028903
M-2 982.766641 0.737737 6.550603 7.288340 0.000000 982.028904
M-3 982.766641 0.737737 6.550603 7.288340 0.000000 982.028904
B-1 982.766623 0.737732 6.550604 7.288336 0.000000 982.028891
B-2 982.766642 0.737739 6.550612 7.288351 0.000000 982.028904
B-3 982.766647 0.737722 6.550600 7.288322 0.000000 982.028944
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:22 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 12,552.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 28,892.48
MASTER SERVICER ADVANCES THIS MONTH 3,570.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,926,819.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 152,344.36
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,360,176.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,315,074.38
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 428,534.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 924,885.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.16971470 % 9.20163800 % 2.62864740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.97542100 % 9.35276012 % 2.67181880 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8395 %
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 9.16235704
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.76
POOL TRADING FACTOR: 55.12629159
................................................................................
Run: 02/25/97 09:25:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 17,743,166.06 6.600000 % 480,379.08
A-2 760947HT1 23,921,333.00 20,291,443.71 7.000000 % 320,252.72
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 6,431,463.63 8.000000 % 264,937.50
A-9 760947JF9 63,512,857.35 29,741,446.18 0.000000 % 1,258,241.70
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 0.495086 % 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 5,424,093.83 8.000000 % 3,809.28
M-2 760947JH5 2,499,831.00 2,465,497.28 8.000000 % 1,731.49
M-3 760947JJ1 2,499,831.00 2,465,497.28 8.000000 % 1,731.49
B-1 760947JK8 799,945.00 788,958.22 8.000000 % 554.08
B-2 760947JL6 699,952.00 690,338.57 8.000000 % 484.82
B-3 999,934.64 986,201.14 8.000000 % 692.59
- -------------------------------------------------------------------------------
199,986,492.99 128,538,105.90 2,332,814.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 97,563.34 577,942.42 0.00 0.00 17,262,786.98
A-2 118,337.55 438,590.27 0.00 0.00 19,971,190.99
A-3 70,857.35 70,857.35 0.00 0.00 12,694,000.00
A-4 73,454.96 73,454.96 0.00 0.00 12,686,000.00
A-5 56,011.10 56,011.10 0.00 0.00 9,469,000.00
A-6 40,233.61 40,233.61 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 42,865.84 307,803.34 0.00 0.00 6,166,526.13
A-9 209,905.08 1,468,146.78 0.00 0.00 28,483,204.48
A-10 0.00 0.00 0.00 0.00 0.00
A-11 60,699.09 60,699.09 0.00 0.00 0.00
A-12 53,018.09 53,018.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,151.71 39,960.99 0.00 0.00 5,420,284.55
M-2 16,432.60 18,164.09 0.00 0.00 2,463,765.79
M-3 16,432.60 18,164.09 0.00 0.00 2,463,765.79
B-1 5,258.42 5,812.50 0.00 0.00 788,404.14
B-2 4,601.12 5,085.94 0.00 0.00 689,853.75
B-3 6,573.05 7,265.64 0.00 0.00 985,508.55
- -------------------------------------------------------------------------------
908,395.51 3,241,210.26 0.00 0.00 126,205,291.15
===============================================================================
Run: 02/25/97 09:25:23
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-1 765.187427 20.716710 4.207493 24.924203 0.000000 744.470717
A-2 848.257232 13.387746 4.946946 18.334692 0.000000 834.869486
A-3 1000.000000 0.000000 5.581956 5.581956 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790238 5.790238 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915208 5.915208 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040176 6.040176 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 344.112554 14.175361 2.293517 16.468878 0.000000 329.937193
A-9 468.274416 19.810819 3.304923 23.115742 0.000000 448.463597
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-1 986.265586 0.692643 6.573483 7.266126 0.000000 985.572942
M-2 986.265584 0.692643 6.573484 7.266127 0.000000 985.572941
M-3 986.265584 0.692643 6.573484 7.266127 0.000000 985.572941
B-1 986.265581 0.692648 6.573477 7.266125 0.000000 985.572933
B-2 986.265587 0.692647 6.573479 7.266126 0.000000 985.572939
B-3 986.265602 0.692645 6.573480 7.266125 0.000000 985.572967
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,369.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 269.41
SUBSERVICER ADVANCES THIS MONTH 11,892.90
MASTER SERVICER ADVANCES THIS MONTH 7,876.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 940,751.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 548,748.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,205,291.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 431
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 979,349.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,242,526.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.01031720 % 8.06859000 % 1.92109330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.83253410 % 8.19919358 % 1.95528230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4925 %
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 8.78229207
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.77
POOL TRADING FACTOR: 63.10690750
................................................................................
Run: 02/25/97 09:25:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 43,317,371.37 6.600000 % 1,119,024.03
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 34,693,251.01 7.200000 % 2,339,286.14
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 142,330.60 137,077.61 0.000000 % 189.60
A-10 760947JV4 0.00 0.00 0.613556 % 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 5,696,517.19 7.500000 % 4,393.55
M-2 760947JZ5 2,883,900.00 2,848,258.57 7.500000 % 2,196.78
M-3 760947KA8 2,883,900.00 2,848,258.57 7.500000 % 2,196.78
B-1 922,800.00 911,395.34 7.500000 % 702.93
B-2 807,500.00 797,520.32 7.500000 % 615.10
B-3 1,153,493.52 1,139,237.80 7.500000 % 878.66
- -------------------------------------------------------------------------------
230,710,285.52 180,635,747.39 3,469,483.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 238,116.82 1,357,140.85 0.00 0.00 42,198,347.34
A-2 42,423.07 42,423.07 0.00 0.00 8,936,000.00
A-3 78,207.72 78,207.72 0.00 0.00 12,520,000.00
A-4 208,047.05 2,547,333.19 0.00 0.00 32,353,964.87
A-5 0.00 0.00 0.00 0.00 0.00
A-6 441,268.93 441,268.93 0.00 0.00 62,474,897.61
A-7 30,484.27 30,484.27 0.00 0.00 4,315,962.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 189.60 0.00 0.00 136,888.01
A-10 92,308.49 92,308.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,583.99 39,977.54 0.00 0.00 5,692,123.64
M-2 17,792.00 19,988.78 0.00 0.00 2,846,061.79
M-3 17,792.00 19,988.78 0.00 0.00 2,846,061.79
B-1 5,693.14 6,396.07 0.00 0.00 910,692.41
B-2 4,981.81 5,596.91 0.00 0.00 796,905.22
B-3 7,116.39 7,995.05 0.00 0.00 1,138,359.14
- -------------------------------------------------------------------------------
1,219,815.68 4,689,299.25 0.00 0.00 177,166,263.82
===============================================================================
Run: 02/25/97 09:25:27
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-1 779.064192 20.125680 4.282538 24.408218 0.000000 758.938512
A-2 1000.000000 0.000000 4.747434 4.747434 0.000000 1000.000000
A-3 597.043395 0.000000 3.729505 3.729505 0.000000 597.043395
A-4 907.368929 61.181800 5.441272 66.623072 0.000000 846.187129
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 863.192398 0.000000 6.096849 6.096849 0.000000 863.192398
A-7 863.192400 0.000000 6.096854 6.096854 0.000000 863.192400
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 963.093038 1.332110 0.000000 1.332110 0.000000 961.760928
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.641248 0.761738 6.169422 6.931160 0.000000 986.879510
M-2 987.641239 0.761739 6.169423 6.931162 0.000000 986.879500
M-3 987.641239 0.761739 6.169423 6.931162 0.000000 986.879500
B-1 987.641244 0.761736 6.169419 6.931155 0.000000 986.879508
B-2 987.641263 0.761734 6.169424 6.931158 0.000000 986.879529
B-3 987.641266 0.761738 6.169423 6.931161 0.000000 986.879528
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:28 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 36,023.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 34,075.36
MASTER SERVICER ADVANCES THIS MONTH 4,067.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,442,085.37
(B) TWO MONTHLY PAYMENTS: 1 148,662.89
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,316,768.59
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 561,058.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 177,166,263.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 604
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 497,524.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,330,139.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.11008710 % 6.31197700 % 1.57793600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.96167080 % 6.42574211 % 1.60761840 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6119 %
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 8.40927120
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.97
POOL TRADING FACTOR: 76.79166250
................................................................................
Run: 02/25/97 09:25:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KP5 11,300,000.00 0.00 7.650000 % 0.00
A-2 760947KQ3 105,000,000.00 71,658,140.35 7.500000 % 2,467,685.83
A-3 760947KR1 47,939,000.00 32,716,377.06 7.250000 % 1,126,651.34
A-4 760947KS9 27,875,000.00 19,023,530.10 7.650000 % 655,111.83
A-5 760947KT7 30,655,000.00 30,156,744.80 7.650000 % 873,208.26
A-6 760947KU4 20,568,000.00 15,846,792.70 7.650000 % 349,424.31
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 32,464,940.37 7.500000 % 46,858.92
A-17 760947LF6 1,348,796.17 1,260,293.83 0.000000 % 83,777.38
A-18 760947LG4 0.00 0.00 0.483531 % 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 11,194,762.76 7.500000 % 16,158.18
M-2 760947LL3 5,670,200.00 5,597,430.76 7.500000 % 8,079.16
M-3 760947LM1 4,536,100.00 4,477,885.37 7.500000 % 6,463.25
B-1 2,041,300.00 2,015,102.70 7.500000 % 2,908.54
B-2 1,587,600.00 1,567,225.35 7.500000 % 2,262.09
B-3 2,041,838.57 2,015,634.37 7.500000 % 2,909.31
- -------------------------------------------------------------------------------
453,612,334.74 378,816,860.52 5,641,498.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 447,793.19 2,915,479.02 0.00 0.00 69,190,454.52
A-3 197,630.46 1,324,281.80 0.00 0.00 31,589,725.72
A-4 121,255.99 776,367.82 0.00 0.00 18,368,418.27
A-5 192,219.12 1,065,427.38 0.00 0.00 29,283,536.54
A-6 101,007.47 450,431.78 0.00 0.00 15,497,368.39
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,385.40 13,385.40 0.00 0.00 2,100,000.00
A-9 79,537.53 79,537.53 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-15 624,902.04 624,902.04 0.00 0.00 100,000,000.00
A-16 202,874.08 249,733.00 0.00 0.00 32,418,081.45
A-17 0.00 83,777.38 0.00 0.00 1,176,516.45
A-18 152,617.62 152,617.62 0.00 0.00 0.00
A-19 59,365.69 59,365.69 0.00 0.00 9,500,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 69,956.30 86,114.48 0.00 0.00 11,178,604.58
M-2 34,978.46 43,057.62 0.00 0.00 5,589,351.60
M-3 27,982.39 34,445.64 0.00 0.00 4,471,422.12
B-1 12,592.42 15,500.96 0.00 0.00 2,012,194.16
B-2 9,793.62 12,055.71 0.00 0.00 1,564,963.26
B-3 12,595.74 15,505.05 0.00 0.00 1,800,239.85
- -------------------------------------------------------------------------------
2,511,999.19 8,153,497.59 0.00 0.00 372,962,876.91
===============================================================================
Run: 02/25/97 09:25:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
____________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 682.458480 23.501770 4.264697 27.766467 0.000000 658.956710
A-3 682.458480 23.501770 4.122540 27.624310 0.000000 658.956710
A-4 682.458479 23.501770 4.349991 27.851761 0.000000 658.956709
A-5 983.746364 28.485019 6.270400 34.755419 0.000000 955.261345
A-6 770.458610 16.988735 4.910904 21.899639 0.000000 753.469875
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.374000 6.374000 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165700 6.165700 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 6.249020 6.249020 0.000000 1000.000000
A-16 987.166369 1.424846 6.168823 7.593669 0.000000 985.741523
A-17 934.384200 62.112706 0.000000 62.112706 0.000000 872.271494
A-19 1000.000000 0.000000 6.249020 6.249020 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-1 987.166368 1.424846 6.168823 7.593669 0.000000 985.741522
M-2 987.166372 1.424846 6.168823 7.593669 0.000000 985.741526
M-3 987.166370 1.424847 6.168821 7.593668 0.000000 985.741523
B-1 987.166365 1.424847 6.168824 7.593671 0.000000 985.741518
B-2 987.166383 1.424849 6.168821 7.593670 0.000000 985.741534
B-3 987.166370 1.424848 6.168823 7.593671 0.000000 881.675896
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:31 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 78,849.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,757.10
SUBSERVICER ADVANCES THIS MONTH 56,719.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,522,165.19
(B) TWO MONTHLY PAYMENTS: 2 402,636.16
(C) THREE OR MORE MONTHLY PAYMENTS: 2 426,827.35
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,083,297.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 372,962,876.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,331
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,318,771.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 258,817.81
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88370440 % 5.63361400 % 1.48268180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.84084130 % 5.69477007 % 1.44636750 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4802 %
BANKRUPTCY AMOUNT AVAILABLE 165,000.00
FRAUD AMOUNT AVAILABLE 3,959,720.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,959,720.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26787271
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.12
POOL TRADING FACTOR: 82.22062064
................................................................................
Run: 02/25/97 09:25:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,778,976.80 7.250000 % 540,434.79
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 41,839,564.80 7.250000 % 521,317.39
A-4 760947KE0 434,639.46 387,459.48 0.000000 % 2,074.64
A-5 760947KF7 0.00 0.00 0.538456 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,700,207.24 7.250000 % 6,109.43
M-2 760947KM2 901,000.00 849,632.13 7.250000 % 3,053.02
M-3 760947KN0 721,000.00 679,894.29 7.250000 % 2,443.09
B-1 360,000.00 339,475.66 7.250000 % 1,219.85
B-2 361,000.00 340,418.64 7.250000 % 1,223.24
B-3 360,674.91 340,112.07 7.250000 % 1,222.14
- -------------------------------------------------------------------------------
120,152,774.37 89,850,641.11 1,079,097.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 119,215.12 659,649.91 0.00 0.00 19,238,542.01
A-2 142,215.09 142,215.09 0.00 0.00 23,594,900.00
A-3 252,182.36 773,499.75 0.00 0.00 41,318,247.41
A-4 0.00 2,074.64 0.00 0.00 385,384.84
A-5 40,221.75 40,221.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,247.78 16,357.21 0.00 0.00 1,694,097.81
M-2 5,121.04 8,174.06 0.00 0.00 846,579.11
M-3 4,097.97 6,541.06 0.00 0.00 677,451.20
B-1 2,046.15 3,266.00 0.00 0.00 338,255.81
B-2 2,051.83 3,275.07 0.00 0.00 339,195.40
B-3 2,049.98 3,272.12 0.00 0.00 338,889.93
- -------------------------------------------------------------------------------
579,449.07 1,658,546.66 0.00 0.00 88,771,543.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 564.339671 15.419847 3.401481 18.821328 0.000000 548.919825
A-2 1000.000000 0.000000 6.027366 6.027366 0.000000 1000.000000
A-3 739.627078 9.215690 4.458003 13.673693 0.000000 730.411388
A-4 891.450307 4.773244 0.000000 4.773244 0.000000 886.677063
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 942.987931 3.388480 5.683738 9.072218 0.000000 939.599451
M-2 942.987936 3.388479 5.683729 9.072208 0.000000 939.599456
M-3 942.987920 3.388474 5.683731 9.072205 0.000000 939.599445
B-1 942.987944 3.388472 5.683750 9.072222 0.000000 939.599472
B-2 942.987922 3.388476 5.683740 9.072216 0.000000 939.599446
B-3 942.987883 3.388481 5.683733 9.072214 0.000000 939.599403
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:33 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 18,202.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,328.73
SUBSERVICER ADVANCES THIS MONTH 853.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 63,828.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,771,543.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 351
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 756,106.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.24973300 % 3.61012600 % 1.14014100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.20912630 % 3.62517986 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5373 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 972,353.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06002740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.68
POOL TRADING FACTOR: 73.88222535
................................................................................
Run: 02/25/97 09:25:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 57,814,812.91 6.020000 % 299,848.81
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,100,880.49 7.000000 % 1,003.16
B-2 1,257,300.00 1,196,625.78 7.000000 % 1,090.40
B-3 604,098.39 574,946.12 7.000000 % 523.91
- -------------------------------------------------------------------------------
100,579,098.39 60,687,265.30 302,466.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 299,159.64 599,008.45 0.00 0.00 57,514,964.10
R 94,526.54 94,526.54 0.00 0.00 0.00
B-1 6,623.77 7,626.93 0.00 0.00 1,099,877.33
B-2 7,199.85 8,290.25 0.00 0.00 1,195,535.38
B-3 3,459.34 3,983.25 0.00 0.00 574,422.21
- -------------------------------------------------------------------------------
410,969.14 713,435.42 0.00 0.00 60,384,799.02
===============================================================================
Run: 02/25/97 09:25:34
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 592.601684 3.073450 3.066386 6.139836 0.000000 589.528235
B-1 951.742448 0.867260 5.726437 6.593697 0.000000 950.875188
B-2 951.742448 0.867255 5.726438 6.593693 0.000000 950.875193
B-3 951.742513 0.867259 5.726451 6.593710 0.000000 950.875254
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:35 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 16,796.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,436.07
SUBSERVICER ADVANCES THIS MONTH 22,765.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,621,441.20
(B) TWO MONTHLY PAYMENTS: 2 421,743.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 101,506.74
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 894,881.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,384,799.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 247,166.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.26679550 % 4.73320450 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.24742160 % 4.75257840 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 684,585.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,118,504.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65471595
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.17
POOL TRADING FACTOR: 60.03712500
................................................................................
Run: 02/25/97 09:25:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 30,038,542.41 7.500000 % 4,955,648.84
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 0.00
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 0.00
A-4 760947LY5 19,651,199.00 0.00 7.500000 % 0.00
A-5 760947LZ2 75,000,000.00 69,441,232.11 7.500000 % 3,269,312.73
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 1,143,935.08 0.000000 % 1,106.94
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,639,442.60 7.500000 % 8,233.30
M-2 760947MJ7 5,987,500.00 5,910,801.43 7.500000 % 4,574.05
M-3 760947MK4 4,790,000.00 4,728,641.14 7.500000 % 3,659.24
B-1 2,395,000.00 2,364,320.57 7.500000 % 1,829.62
B-2 1,437,000.00 1,418,592.34 7.500000 % 1,097.77
B-3 2,155,426.27 2,125,404.34 7.500000 % 1,644.74
- -------------------------------------------------------------------------------
478,999,910.73 415,189,613.02 8,247,107.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 187,487.83 5,143,136.67 0.00 0.00 25,082,893.57
A-2 354,989.61 354,989.61 0.00 0.00 56,875,000.00
A-3 146,677.02 146,677.02 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 433,422.69 3,702,735.42 0.00 0.00 66,171,919.38
A-6 606,756.04 606,756.04 0.00 0.00 97,212,000.00
A-7 77,564.06 77,564.06 0.00 0.00 12,427,000.00
A-8 331,943.84 331,943.84 0.00 0.00 53,182,701.00
A-9 256,406.58 256,406.58 0.00 0.00 41,080,426.00
A-10 19,358.71 19,358.71 0.00 0.00 3,101,574.00
A-11 0.00 1,106.94 0.00 0.00 1,142,828.14
R 0.00 0.00 0.00 0.00 0.00
M-1 66,406.89 74,640.19 0.00 0.00 10,631,209.30
M-2 36,892.71 41,466.76 0.00 0.00 5,906,227.38
M-3 29,514.17 33,173.41 0.00 0.00 4,724,981.90
B-1 14,757.08 16,586.70 0.00 0.00 2,362,490.95
B-2 8,854.25 9,952.02 0.00 0.00 1,417,494.57
B-3 13,265.87 14,910.61 0.00 0.00 2,123,759.59
- -------------------------------------------------------------------------------
2,584,297.35 10,831,404.58 0.00 0.00 406,942,505.78
===============================================================================
Run: 02/25/97 09:25:36
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-1 440.112266 72.608112 2.746994 75.355106 0.000000 367.504155
A-2 1000.000000 0.000000 6.241576 6.241576 0.000000 1000.000000
A-3 1000.000000 0.000000 6.241575 6.241575 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 925.883095 43.590836 5.778969 49.369805 0.000000 882.292258
A-6 1000.000000 0.000000 6.241576 6.241576 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241576 6.241576 0.000000 1000.000000
A-8 1000.000000 0.000000 6.241575 6.241575 0.000000 1000.000000
A-9 1000.000000 0.000000 6.241575 6.241575 0.000000 1000.000000
A-10 1000.000000 0.000000 6.241576 6.241576 0.000000 1000.000000
A-11 973.160530 0.941688 0.000000 0.941688 0.000000 972.218842
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.190220 0.763934 6.161623 6.925557 0.000000 986.426286
M-2 987.190218 0.763933 6.161622 6.925555 0.000000 986.426285
M-3 987.190217 0.763933 6.161622 6.925555 0.000000 986.426284
B-1 987.190217 0.763933 6.161620 6.925553 0.000000 986.426284
B-2 987.190216 0.763932 6.161621 6.925553 0.000000 986.426284
B-3 986.071465 0.763069 6.154639 6.917708 0.000000 985.308391
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 84,182.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 147,404.33
SUBSERVICER ADVANCES THIS MONTH 60,814.42
MASTER SERVICER ADVANCES THIS MONTH 1,789.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,614,082.35
(B) TWO MONTHLY PAYMENTS: 6 1,287,892.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,127,197.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 406,942,505.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,416
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 215,103.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,925,719.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.43376740 % 1.42697200 % 5.13926030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30552360 % 1.45075656 % 5.23963420 %
BANKRUPTCY AMOUNT AVAILABLE 150,433.00
FRAUD AMOUNT AVAILABLE 4,248,782.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,248,782.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.20529019
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.31
POOL TRADING FACTOR: 84.95669762
................................................................................
Run: 02/25/97 09:25:41 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 71,162,185.93 7.000000 % 1,774,961.08
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 1,141,026.74 0.000000 % 5,068.33
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,164,451.04 7.000000 % 8,080.68
M-2 760947MS7 911,000.00 865,970.53 7.000000 % 3,232.98
M-3 760947MT5 1,367,000.00 1,299,431.08 7.000000 % 4,851.24
B-1 455,000.00 432,509.97 7.000000 % 1,614.72
B-2 455,000.00 432,509.97 7.000000 % 1,614.72
B-3 455,670.95 433,147.83 7.000000 % 1,617.09
SPRE 0.00 0.00 0.508024 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 151,446,233.09 1,801,040.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 414,598.58 2,189,559.66 0.00 0.00 69,387,224.85
A-2 198,087.67 198,087.67 0.00 0.00 34,000,000.00
A-3 81,565.52 81,565.52 0.00 0.00 14,000,000.00
A-4 148,653.15 148,653.15 0.00 0.00 25,515,000.00
A-5 0.00 5,068.33 0.00 0.00 1,135,958.41
R 0.00 0.00 0.00 0.00 0.00
M-1 12,610.32 20,691.00 0.00 0.00 2,156,370.36
M-2 5,045.23 8,278.21 0.00 0.00 862,737.55
M-3 7,570.62 12,421.86 0.00 0.00 1,294,579.84
B-1 2,519.84 4,134.56 0.00 0.00 430,895.25
B-2 2,519.84 4,134.56 0.00 0.00 430,895.25
B-3 2,523.57 4,140.66 0.00 0.00 431,530.74
SPRED 64,035.82 64,035.82 0.00 0.00 0.00
- -------------------------------------------------------------------------------
939,730.16 2,740,771.00 0.00 0.00 149,645,192.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 701.105280 17.487301 4.084715 21.572016 0.000000 683.617979
A-2 1000.000000 0.000000 5.826108 5.826108 0.000000 1000.000000
A-3 1000.000000 0.000000 5.826109 5.826109 0.000000 1000.000000
A-4 1000.000000 0.000000 5.826108 5.826108 0.000000 1000.000000
A-5 934.416314 4.150587 0.000000 4.150587 0.000000 930.265727
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.571383 3.548827 5.538129 9.086956 0.000000 947.022556
M-2 950.571383 3.548825 5.538123 9.086948 0.000000 947.022558
M-3 950.571383 3.548822 5.538127 9.086949 0.000000 947.022560
B-1 950.571363 3.548835 5.538110 9.086945 0.000000 947.022528
B-2 950.571363 3.548835 5.538110 9.086945 0.000000 947.022528
B-3 950.571525 3.548833 5.538141 9.086974 0.000000 947.022715
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:42 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 30,386.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,333.83
SUBSERVICER ADVANCES THIS MONTH 38,172.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,779,694.86
(B) TWO MONTHLY PAYMENTS: 4 1,731,929.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 412,022.54
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,645,192.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 573
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,235,100.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.25560510 % 2.88070700 % 0.86368780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.22447110 % 2.88261032 % 0.87086920 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,554,399.00
SPECIAL HAZARD AMOUNT AVAILABLE 910,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.74144774
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.32
POOL TRADING FACTOR: 82.15181882
................................................................................
Run: 02/25/97 09:25:43 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 10,563,379.71 7.500000 % 164,591.20
A-2 760947MW8 152,100,000.00 110,455,802.67 7.500000 % 1,494,405.04
A-3 760947MX6 9,582,241.00 9,582,241.00 7.500000 % 0.00
A-4 760947MY4 34,448,155.00 34,448,155.00 7.500000 % 0.00
A-5 760947MZ1 49,922,745.00 49,922,745.00 7.500000 % 0.00
A-6 760947NA5 44,355,201.00 44,355,201.00 7.500000 % 0.00
A-7 760947NB3 42,424,530.00 41,934,340.92 7.500000 % 31,434.63
A-8 760947NC1 22,189,665.00 17,337,915.05 8.500000 % 174,105.40
A-9 760947ND9 24,993,667.00 19,553,734.32 7.000000 % 195,212.38
A-10 760947NE7 9,694,332.00 7,562,548.68 7.250000 % 76,499.20
A-11 760947NF4 19,384,664.00 15,121,097.08 7.125000 % 152,998.41
A-12 760947NG2 917,418.09 876,696.11 0.000000 % 950.22
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,032,499.66 7.500000 % 7,520.52
M-2 760947NL1 5,638,762.00 5,573,609.61 7.500000 % 4,178.06
M-3 760947NM9 4,511,009.00 4,458,887.10 7.500000 % 3,342.45
B-1 760947NN7 2,255,508.00 2,229,447.01 7.500000 % 1,671.23
B-2 760947NP2 1,353,299.00 1,337,662.46 7.500000 % 1,002.73
B-3 760947NQ0 2,029,958.72 2,003,519.45 7.500000 % 1,501.88
SPRE 0.00 0.00 0.522681 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 387,349,481.83 2,309,413.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 66,008.53 230,599.73 0.00 0.00 10,398,788.51
A-2 690,217.12 2,184,622.16 0.00 0.00 108,961,397.63
A-3 59,877.59 59,877.59 0.00 0.00 9,582,241.00
A-4 215,259.91 215,259.91 0.00 0.00 34,448,155.00
A-5 311,957.66 311,957.66 0.00 0.00 49,922,745.00
A-6 277,167.14 277,167.14 0.00 0.00 44,355,201.00
A-7 262,039.65 293,474.28 0.00 0.00 41,902,906.29
A-8 122,786.81 296,892.21 0.00 0.00 17,163,809.65
A-9 114,041.70 309,254.08 0.00 0.00 19,358,521.94
A-10 45,681.69 122,180.89 0.00 0.00 7,486,049.48
A-11 89,764.39 242,762.80 0.00 0.00 14,968,098.67
A-12 0.00 950.22 0.00 0.00 875,745.89
R 0.00 0.00 0.00 0.00 0.00
M-1 62,691.16 70,211.68 0.00 0.00 10,024,979.14
M-2 34,828.42 39,006.48 0.00 0.00 5,569,431.55
M-3 27,862.73 31,205.18 0.00 0.00 4,455,544.65
B-1 13,931.38 15,602.61 0.00 0.00 2,227,775.78
B-2 8,358.80 9,361.53 0.00 0.00 1,336,659.73
B-3 12,519.61 14,021.49 0.00 0.00 2,002,017.57
SPRED 168,684.69 168,684.69 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,583,678.98 4,893,092.33 0.00 0.00 385,040,068.48
===============================================================================
Run: 02/25/97 09:25:43
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-1 697.252786 10.864106 4.356999 15.221105 0.000000 686.388680
A-2 726.205146 9.825148 4.537917 14.363065 0.000000 716.379998
A-3 1000.000000 0.000000 6.248809 6.248809 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248808 6.248808 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248808 6.248808 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248808 6.248808 0.000000 1000.000000
A-7 988.445621 0.740954 6.176607 6.917561 0.000000 987.704667
A-8 781.350915 7.846238 5.533513 13.379751 0.000000 773.504677
A-9 782.347557 7.810474 4.562824 12.373298 0.000000 774.537083
A-10 780.100030 7.891126 4.712206 12.603332 0.000000 772.208903
A-11 780.054639 7.892755 4.630691 12.523446 0.000000 772.161884
A-12 955.612408 1.035755 0.000000 1.035755 0.000000 954.576653
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.445621 0.740954 6.176606 6.917560 0.000000 987.704666
M-2 988.445622 0.740953 6.176608 6.917561 0.000000 987.704668
M-3 988.445623 0.740954 6.176607 6.917561 0.000000 987.704669
B-1 988.445623 0.740955 6.176604 6.917559 0.000000 987.704668
B-2 988.445613 0.740952 6.176610 6.917562 0.000000 987.704661
B-3 986.975464 0.739852 6.167421 6.907273 0.000000 986.235607
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:45 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 77,497.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,964.96
SUBSERVICER ADVANCES THIS MONTH 68,916.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 6,044,350.52
(B) TWO MONTHLY PAYMENTS: 7 2,287,648.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,392.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 644,961.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 385,040,068.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,390
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,018,928.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.36677090 % 5.19182600 % 1.44140260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.33191370 % 5.20723867 % 1.44897710 %
BANKRUPTCY AMOUNT AVAILABLE 137,410.00
FRAUD AMOUNT AVAILABLE 3,997,454.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,474,154.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29341233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.51
POOL TRADING FACTOR: 85.35561745
................................................................................
Run: 02/25/97 09:25:46 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 161,500,000.00 125,614,285.98 7.500000 % 2,427,553.06
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 20,423,091.77 8.500000 % 298,032.93
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 20,423,091.77 7.000000 % 298,032.93
A-8 760947PK1 42,208,985.00 41,801,554.14 7.500000 % 94,342.15
A-9 760947PL9 49,657,668.00 40,846,210.21 7.250000 % 596,066.76
A-10 760947PM7 479,655.47 450,221.85 0.000000 % 12,484.09
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,990,524.48 7.500000 % 22,547.67
M-2 760947PQ8 5,604,400.00 5,550,302.39 7.500000 % 12,526.51
M-3 760947PR6 4,483,500.00 4,440,222.09 7.500000 % 10,021.16
B-1 2,241,700.00 2,220,061.55 7.500000 % 5,010.47
B-2 1,345,000.00 1,332,017.11 7.500000 % 3,006.24
B-3 2,017,603.30 1,998,128.00 7.500000 % 4,509.56
SPRE 0.00 0.00 0.471640 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 394,155,180.34 3,784,133.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 784,869.56 3,212,422.62 0.00 0.00 123,186,732.92
A-2 45,913.09 45,913.09 0.00 0.00 7,348,151.00
A-3 144,623.08 442,656.01 0.00 0.00 20,125,058.84
A-4 99,455.40 99,455.40 0.00 0.00 15,917,318.00
A-5 273,673.38 273,673.38 0.00 0.00 43,800,000.00
A-6 324,909.04 324,909.04 0.00 0.00 52,000,000.00
A-7 119,101.36 417,134.29 0.00 0.00 20,125,058.84
A-8 261,186.59 355,528.74 0.00 0.00 41,707,211.99
A-9 246,710.12 842,776.88 0.00 0.00 40,250,143.45
A-10 0.00 12,484.09 0.00 0.00 437,737.76
R 0.00 0.00 0.00 0.00 0.00
M-1 62,423.30 84,970.97 0.00 0.00 9,967,976.81
M-2 34,679.68 47,206.19 0.00 0.00 5,537,775.88
M-3 27,743.62 37,764.78 0.00 0.00 4,430,200.93
B-1 13,871.50 18,881.97 0.00 0.00 2,215,051.08
B-2 8,322.78 11,329.02 0.00 0.00 1,329,010.87
B-3 12,484.80 16,994.36 0.00 0.00 1,993,618.44
SPRED 154,872.73 154,872.73 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,614,840.03 6,398,973.56 0.00 0.00 390,371,046.81
===============================================================================
Run: 02/25/97 09:25:46
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-1 777.797436 15.031288 4.859873 19.891161 0.000000 762.766148
A-2 1000.000000 0.000000 6.248251 6.248251 0.000000 1000.000000
A-3 822.556074 12.003511 5.824808 17.828319 0.000000 810.552564
A-4 1000.000000 0.000000 6.248251 6.248251 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248251 6.248251 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248251 6.248251 0.000000 1000.000000
A-7 822.556074 12.003511 4.796901 16.800412 0.000000 810.552564
A-8 990.347295 2.235120 6.187938 8.423058 0.000000 988.112175
A-9 822.555949 12.003519 4.968218 16.971737 0.000000 810.552430
A-10 938.635913 26.027202 0.000000 26.027202 0.000000 912.608711
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.347295 2.235120 6.187938 8.423058 0.000000 988.112175
M-2 990.347297 2.235121 6.187938 8.423059 0.000000 988.112176
M-3 990.347293 2.235120 6.187938 8.423058 0.000000 988.112174
B-1 990.347303 2.235121 6.187938 8.423059 0.000000 988.112183
B-2 990.347294 2.235123 6.187941 8.423064 0.000000 988.112171
B-3 990.347310 2.235122 6.187936 8.423058 0.000000 988.112202
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:47 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 80,668.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,776.60
SUBSERVICER ADVANCES THIS MONTH 41,143.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,159,222.16
(B) TWO MONTHLY PAYMENTS: 5 935,380.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 449,400.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 390,371,046.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,445
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,895,143.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 592,232.96
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.51512980 % 5.07513300 % 1.40973760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.46718180 % 5.10692424 % 1.42016090 %
BANKRUPTCY AMOUNT AVAILABLE 151,861.00
FRAUD AMOUNT AVAILABLE 3,994,627.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,994,627.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26016500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.67
POOL TRADING FACTOR: 87.06844819
................................................................................
Run: 02/25/97 09:25:48 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 10,853,701.87 7.000000 % 1,528,887.25
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 11,741,073.05 7.000000 % 216,376.17
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 416,148.36 382,645.09 0.000000 % 1,537.57
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,013,496.39 7.000000 % 7,330.35
M-2 760947NZ0 1,054,500.00 1,006,271.07 7.000000 % 3,663.44
M-3 760947PA3 773,500.00 738,122.97 7.000000 % 2,687.22
B-1 351,000.00 334,946.56 7.000000 % 1,219.41
B-2 281,200.00 268,338.95 7.000000 % 976.92
B-3 350,917.39 334,867.73 7.000000 % 1,219.11
SPRE 0.00 0.00 0.516449 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 122,121,963.68 1,763,897.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 63,260.59 1,592,147.84 0.00 0.00 9,324,814.62
A-2 267,375.72 267,375.72 0.00 0.00 45,874,000.00
A-3 68,432.62 284,808.79 0.00 0.00 11,524,696.88
A-4 62,994.22 62,994.22 0.00 0.00 10,808,000.00
A-5 138,726.58 138,726.58 0.00 0.00 23,801,500.00
A-6 81,394.73 81,394.73 0.00 0.00 13,965,000.00
A-7 0.00 1,537.57 0.00 0.00 381,107.52
R 0.00 0.00 0.00 0.00 0.00
M-1 11,735.63 19,065.98 0.00 0.00 2,006,166.04
M-2 5,865.03 9,528.47 0.00 0.00 1,002,607.63
M-3 4,302.14 6,989.36 0.00 0.00 735,435.75
B-1 1,952.22 3,171.63 0.00 0.00 333,727.15
B-2 1,564.01 2,540.93 0.00 0.00 267,362.03
B-3 1,951.78 3,170.89 0.00 0.00 333,648.62
SPRED 52,514.46 52,514.46 0.00 0.00 0.00
- -------------------------------------------------------------------------------
762,069.73 2,525,967.17 0.00 0.00 120,358,066.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 404.762330 57.016120 2.359149 59.375269 0.000000 347.746210
A-2 1000.000000 0.000000 5.828481 5.828481 0.000000 1000.000000
A-3 838.648075 15.455441 4.888044 20.343485 0.000000 823.192634
A-4 1000.000000 0.000000 5.828481 5.828481 0.000000 1000.000000
A-5 1000.000000 0.000000 5.828481 5.828481 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 919.492005 3.694764 0.000000 3.694764 0.000000 915.797241
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.263692 3.474100 5.561910 9.036010 0.000000 950.789592
M-2 954.263698 3.474101 5.561906 9.036007 0.000000 950.789597
M-3 954.263697 3.474105 5.561913 9.036018 0.000000 950.789593
B-1 954.263704 3.474103 5.561880 9.035983 0.000000 950.789601
B-2 954.263691 3.474111 5.561913 9.036024 0.000000 950.789580
B-3 954.263709 3.474094 5.561936 9.036030 0.000000 950.789643
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:49 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 24,855.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,060.36
SUBSERVICER ADVANCES THIS MONTH 10,336.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,048,077.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,358,066.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 457
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,319,231.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.14254150 % 3.08683400 % 0.77062470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.10012850 % 3.11089197 % 0.77909780 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,243,701.00
SPECIAL HAZARD AMOUNT AVAILABLE 829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.79433977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.34
POOL TRADING FACTOR: 85.60264946
................................................................................
Run: 02/25/97 09:25:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 97,885,110.41 7.000000 % 1,058,323.60
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,713,419.15 7.000000 % 6,030.04
M-2 760947QN4 893,400.00 856,661.65 7.000000 % 3,014.85
M-3 760947QP9 595,600.00 571,107.75 7.000000 % 2,009.90
B-1 297,800.00 285,553.88 7.000000 % 1,004.95
B-2 238,200.00 228,404.74 7.000000 % 803.83
B-3 357,408.38 342,711.03 7.000000 % 1,206.10
SPRE 0.00 0.00 0.548234 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 101,882,968.61 1,072,393.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 570,611.44 1,628,935.04 0.00 0.00 96,826,786.81
R 0.00 0.00 0.00 0.00 0.00
M-1 9,988.21 16,018.25 0.00 0.00 1,707,389.11
M-2 4,993.82 8,008.67 0.00 0.00 853,646.80
M-3 3,329.21 5,339.11 0.00 0.00 569,097.85
B-1 1,664.61 2,669.56 0.00 0.00 284,548.93
B-2 1,331.46 2,135.29 0.00 0.00 227,600.91
B-3 1,997.80 3,203.90 0.00 0.00 341,504.93
SPRED 46,515.04 46,515.04 0.00 0.00 0.00
- -------------------------------------------------------------------------------
640,431.59 1,712,824.86 0.00 0.00 100,810,575.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 851.513257 9.206472 4.963811 14.170283 0.000000 842.306785
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.878029 3.374582 5.589686 8.964268 0.000000 955.503447
M-2 958.878050 3.374580 5.589680 8.964260 0.000000 955.503470
M-3 958.878022 3.374580 5.589674 8.964254 0.000000 955.503442
B-1 958.878039 3.374580 5.589691 8.964271 0.000000 955.503459
B-2 958.878002 3.374601 5.589673 8.964274 0.000000 955.503401
B-3 958.877993 3.374571 5.589684 8.964255 0.000000 955.503422
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:25:53 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 21,035.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,244.64
SUBSERVICER ADVANCES THIS MONTH 13,796.70
MASTER SERVICER ADVANCES THIS MONTH 3,331.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 723,909.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 424,415.11
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,810,575.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 406
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 341,913.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 713,836.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.07602890 % 3.08313400 % 0.84083700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.04824340 % 3.10496567 % 0.84679090 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,030,887.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.86035274
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.54
POOL TRADING FACTOR: 84.62679404
................................................................................
Run: 02/25/97 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 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 30,170,431.47 6.200000 % 909,435.57
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 47,129,160.98 7.050000 % 1,356,378.79
A-5 760947QU8 104,043,000.00 97,350,033.22 0.000000 % 810,040.61
A-6 760947QV6 26,848,000.00 26,609,794.32 7.500000 % 19,605.72
A-7 760947QW4 366,090.95 357,091.20 0.000000 % 303.39
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 6,652,250.36 7.500000 % 4,901.28
M-2 760947RA1 4,474,600.00 4,434,899.65 7.500000 % 3,267.57
M-3 760947RB9 2,983,000.00 2,956,533.68 7.500000 % 2,178.33
B-1 1,789,800.00 1,773,920.20 7.500000 % 1,307.00
B-2 745,700.00 739,083.87 7.500000 % 544.55
B-3 1,193,929.65 1,183,336.65 7.500000 % 871.87
SPRE 0.00 0.00 0.438597 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 263,654,535.60 3,108,834.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 155,830.65 1,065,266.22 0.00 0.00 29,260,995.90
A-2 194,114.50 194,114.50 0.00 0.00 35,848,000.00
A-3 43,644.35 43,644.35 0.00 0.00 8,450,000.00
A-4 276,795.17 1,633,173.96 0.00 0.00 45,772,782.19
A-5 265,212.66 1,075,253.27 432,387.20 0.00 96,972,379.81
A-6 166,257.96 185,863.68 0.00 0.00 26,590,188.60
A-7 0.00 303.39 0.00 0.00 356,787.81
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 41,563.25 46,464.53 0.00 0.00 6,647,349.08
M-2 27,709.25 30,976.82 0.00 0.00 4,431,632.08
M-3 18,472.42 20,650.75 0.00 0.00 2,954,355.35
B-1 11,083.45 12,390.45 0.00 0.00 1,772,613.20
B-2 4,617.79 5,162.34 0.00 0.00 738,539.32
B-3 7,393.48 8,265.35 0.00 0.00 1,182,464.78
SPRED 96,334.18 96,334.18 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,309,029.11 4,417,863.79 432,387.20 0.00 260,978,088.12
===============================================================================
Run: 02/25/97 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 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-1 804.544839 24.251615 4.155484 28.407099 0.000000 780.293224
A-2 1000.000000 0.000000 5.414932 5.414932 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165012 5.165012 0.000000 1000.000000
A-4 699.764825 20.139254 4.109802 24.249056 0.000000 679.625571
A-5 935.671148 7.785633 2.549068 10.334701 4.155851 932.041366
A-6 991.127619 0.730249 6.192564 6.922813 0.000000 990.397370
A-7 975.416628 0.828728 0.000000 0.828728 0.000000 974.587900
R-I 0.000000 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-1 991.127620 0.730248 6.192564 6.922812 0.000000 990.397372
M-2 991.127620 0.730249 6.192565 6.922814 0.000000 990.397372
M-3 991.127616 0.730248 6.192565 6.922813 0.000000 990.397368
B-1 991.127612 0.730249 6.192563 6.922812 0.000000 990.397363
B-2 991.127625 0.730253 6.192557 6.922810 0.000000 990.397372
B-3 991.127618 0.730252 6.192559 6.922811 0.000000 990.397366
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,628.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,497.18
SUBSERVICER ADVANCES THIS MONTH 48,183.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,101,144.94
(B) TWO MONTHLY PAYMENTS: 2 726,246.64
(C) THREE OR MORE MONTHLY PAYMENTS: 2 527,139.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,188,591.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 260,978,088.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 981
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,482,159.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.26236360 % 5.33377100 % 1.40386500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.19819450 % 5.37720872 % 1.41723540 %
BANKRUPTCY AMOUNT AVAILABLE 106,142.00
FRAUD AMOUNT AVAILABLE 2,662,797.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,243,641.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22296858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.90
POOL TRADING FACTOR: 87.48725549
................................................................................
Run: 02/25/97 09:27:50 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 14,161,637.20 7.500000 % 259,056.08
A-2 760947PT2 73,285,445.00 63,003,246.94 7.500000 % 797,895.88
A-3 760947PU9 7,765,738.00 7,765,738.00 7.500000 % 0.00
A-4 760947PV7 33,673,000.00 33,673,000.00 7.500000 % 0.00
A-5 760947PW5 30,185,181.00 29,847,684.87 7.500000 % 25,258.50
A-6 760947PX3 19,608,650.00 16,436,480.81 7.500000 % 246,159.50
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 98,017,907.64 7.500000 % 1,243,519.31
A-11 760947QC8 3,268,319.71 3,044,583.85 0.000000 % 21,759.06
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,260,367.97 7.500000 % 6,144.06
M-2 760947QF1 5,710,804.00 5,646,952.34 7.500000 % 4,778.71
M-3 760947QG9 3,263,317.00 3,226,830.33 7.500000 % 2,730.69
B-1 760947QH7 1,794,824.00 1,774,756.34 7.500000 % 1,501.88
B-2 760947QJ3 1,142,161.00 1,129,390.67 7.500000 % 955.74
B-3 1,957,990.76 1,928,599.80 7.500000 % 1,632.04
- -------------------------------------------------------------------------------
326,331,688.47 292,708,176.76 2,611,391.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 88,485.87 347,541.95 0.00 0.00 13,902,581.12
A-2 393,661.91 1,191,557.79 0.00 0.00 62,205,351.06
A-3 48,522.50 48,522.50 0.00 0.00 7,765,738.00
A-4 210,398.32 210,398.32 0.00 0.00 33,673,000.00
A-5 186,496.68 211,755.18 0.00 0.00 29,822,426.37
A-6 102,699.73 348,859.23 0.00 0.00 16,190,321.31
A-7 17,338.98 17,338.98 0.00 0.00 2,775,000.00
A-8 6,435.73 6,435.73 0.00 0.00 1,030,000.00
A-9 12,409.08 12,409.08 0.00 0.00 1,986,000.00
A-10 612,443.30 1,855,962.61 0.00 0.00 96,774,388.33
A-11 0.00 21,759.06 0.00 0.00 3,022,824.79
R 0.00 0.00 0.00 0.00 0.00
M-1 45,364.81 51,508.87 0.00 0.00 7,254,223.91
M-2 35,283.74 40,062.45 0.00 0.00 5,642,173.63
M-3 20,162.14 22,892.83 0.00 0.00 3,224,099.64
B-1 11,089.18 12,591.06 0.00 0.00 1,773,254.46
B-2 7,056.75 8,012.49 0.00 0.00 1,128,434.93
B-3 12,050.43 13,682.47 0.00 0.00 1,926,967.76
- -------------------------------------------------------------------------------
1,809,899.15 4,421,290.60 0.00 0.00 290,096,785.31
===============================================================================
Run: 02/25/97 09:27:50
Page: 2 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 809.236411 14.803205 5.056335 19.859540 0.000000 794.433207
A-2 859.696587 10.887508 5.371625 16.259133 0.000000 848.809079
A-3 1000.000000 0.000000 6.248279 6.248279 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248280 6.248280 0.000000 1000.000000
A-5 988.819145 0.836785 6.178418 7.015203 0.000000 987.982360
A-6 838.226028 12.553618 5.237471 17.791089 0.000000 825.672410
A-7 1000.000000 0.000000 6.248281 6.248281 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248282 6.248282 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248278 6.248278 0.000000 1000.000000
A-10 859.484315 10.903980 5.370298 16.274278 0.000000 848.580335
A-11 931.544072 6.657568 0.000000 6.657568 0.000000 924.886504
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.819143 0.836785 6.178419 7.015204 0.000000 987.982358
M-2 988.819147 0.836784 6.178419 7.015203 0.000000 987.982363
M-3 988.819146 0.836784 6.178419 7.015203 0.000000 987.982363
B-1 988.819149 0.836784 6.178422 7.015206 0.000000 987.982365
B-2 988.819151 0.836782 6.178420 7.015202 0.000000 987.982369
B-3 984.989224 0.833543 6.154488 6.988031 0.000000 984.155696
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:51 rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,756.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 91,421.93
SUBSERVICER ADVANCES THIS MONTH 12,446.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 263,711.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,356,934.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 290,096,785.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,017
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,363,068.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.76163870 % 5.56996200 % 1.66839980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70252370 % 5.55693755 % 1.68202550 %
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 8.06814377
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.72
POOL TRADING FACTOR: 88.89629649
................................................................................
Run: 02/25/97 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 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 173,876,000.00 144,919,781.39 6.850000 % 2,095,969.37
A-2 760947RD5 25,000,000.00 21,895,392.29 7.250000 % 224,724.19
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 14,624,495.96 6.750000 % 105,458.11
A-5 760947RG8 11,649,000.00 11,173,119.76 6.900000 % 41,219.93
A-6 760947RU7 73,856,000.00 75,073,504.04 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 83,909,912.29 7.250000 % 657,977.68
A-8 760947RJ2 6,350,000.00 6,825,880.24 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 16,959,986.79 7.250000 % 245,291.65
A-10 760947RL7 2,511,158.00 2,511,158.00 9.500000 % 0.00
A-11 760947RM5 40,000,000.00 40,000,000.00 7.100000 % 0.00
A-12 760947RN3 15,000,000.00 15,000,000.00 7.250000 % 0.00
A-13 760947RP8 178,301.34 169,895.87 0.000000 % 192.71
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 11,842,583.80 7.250000 % 8,778.30
M-2 760947RS2 6,634,109.00 6,579,213.34 7.250000 % 4,876.83
M-3 760947RT0 5,307,287.00 5,263,370.47 7.250000 % 3,901.46
B-1 760947RV5 3,184,372.00 3,158,022.08 7.250000 % 2,340.88
B-2 760947RW3 1,326,822.00 1,315,842.86 7.250000 % 975.37
B-3 760947RX1 2,122,914.66 2,105,348.05 7.250000 % 1,560.59
SPRE 0.00 0.00 0.634794 % 0.00
- -------------------------------------------------------------------------------
530,728,720.00 485,927,929.23 3,393,267.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 826,853.98 2,922,823.35 0.00 0.00 142,823,812.02
A-2 132,221.27 356,945.46 0.00 0.00 21,670,668.10
A-3 131,772.62 131,772.62 0.00 0.00 22,600,422.00
A-4 82,223.37 187,681.48 0.00 0.00 14,519,037.85
A-5 64,214.65 105,434.58 0.00 0.00 11,131,899.83
A-6 410,522.55 410,522.55 105,458.11 0.00 75,178,962.15
A-7 506,712.78 1,164,690.46 0.00 0.00 83,251,934.61
A-8 0.00 0.00 41,219.93 0.00 6,867,100.17
A-9 102,417.49 347,709.14 0.00 0.00 16,714,695.14
A-10 19,870.47 19,870.47 0.00 0.00 2,511,158.00
A-11 236,553.25 236,553.25 0.00 0.00 40,000,000.00
A-12 90,581.57 90,581.57 0.00 0.00 15,000,000.00
A-13 0.00 192.71 0.00 0.00 169,703.16
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 71,514.65 80,292.95 0.00 0.00 11,833,805.50
M-2 39,730.36 44,607.19 0.00 0.00 6,574,336.51
M-3 31,784.29 35,685.75 0.00 0.00 5,259,469.01
B-1 19,070.58 21,411.46 0.00 0.00 3,155,681.20
B-2 7,946.07 8,921.44 0.00 0.00 1,314,867.49
B-3 12,713.71 14,274.30 0.00 0.00 2,103,787.46
SPRED 256,930.08 256,930.08 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,043,633.74 6,436,900.81 146,678.04 0.00 482,681,340.20
===============================================================================
Run: 02/25/97 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 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-1 833.466271 12.054391 4.755423 16.809814 0.000000 821.411880
A-2 875.815692 8.988968 5.288851 14.277819 0.000000 866.826724
A-3 1000.000000 0.000000 5.830538 5.830538 0.000000 1000.000000
A-4 923.147075 6.656868 5.190214 11.847082 0.000000 916.490206
A-5 959.148404 3.538495 5.512460 9.050955 0.000000 955.609909
A-6 1016.484836 0.000000 5.558418 5.558418 1.427888 1017.912724
A-7 902.257121 7.075029 5.448525 12.523554 0.000000 895.182093
A-8 1074.941770 0.000000 0.000000 0.000000 6.491328 1081.433098
A-9 833.466271 12.054391 5.033113 17.087504 0.000000 821.411880
A-10 1000.000000 0.000000 7.912871 7.912871 0.000000 1000.000000
A-11 1000.000000 0.000000 5.913831 5.913831 0.000000 1000.000000
A-12 1000.000000 0.000000 6.038771 6.038771 0.000000 1000.000000
A-13 952.858066 1.080811 0.000000 1.080811 0.000000 951.777255
R-I 0.000000 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-1 991.725239 0.735115 5.988801 6.723916 0.000000 990.990124
M-2 991.725240 0.735115 5.988801 6.723916 0.000000 990.990125
M-3 991.725239 0.735114 5.988802 6.723916 0.000000 990.990126
B-1 991.725238 0.735115 5.988804 6.723919 0.000000 990.990123
B-2 991.725235 0.735117 5.988799 6.723916 0.000000 990.990118
B-3 991.725240 0.735117 5.988799 6.723916 0.000000 990.990123
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:01 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 99,571.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,791.71
SUBSERVICER ADVANCES THIS MONTH 70,246.75
MASTER SERVICER ADVANCES THIS MONTH 1,872.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 7,214,921.95
(B) TWO MONTHLY PAYMENTS: 1 337,652.26
(C) THREE OR MORE MONTHLY PAYMENTS: 4 831,638.84
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,138,580.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 482,681,340.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,770
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 248,190.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,886,373.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.76965930 % 4.87591900 % 1.35442190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.73239010 % 4.90336150 % 1.36252390 %
BANKRUPTCY AMOUNT AVAILABLE 165,277.00
FRAUD AMOUNT AVAILABLE 4,859,749.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,859,749.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17385344
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.64
POOL TRADING FACTOR: 90.94690414
................................................................................
Run: 02/25/97 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 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 46,989,473.19 6.750000 % 533,031.78
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 26,018,567.01 6.750000 % 205,825.53
A-4 760947SC6 313,006.32 288,569.97 0.000000 % 1,328.50
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,309,571.05 6.750000 % 4,848.73
M-2 760947SF9 818,000.00 785,358.60 6.750000 % 2,907.82
M-3 760947SG7 546,000.00 524,212.47 6.750000 % 1,940.91
B-1 491,000.00 471,407.17 6.750000 % 1,745.40
B-2 273,000.00 262,106.22 6.750000 % 970.46
B-3 327,627.84 314,554.37 6.750000 % 1,164.65
SPRE 0.00 0.00 0.562115 % 0.00
- -------------------------------------------------------------------------------
109,132,227.16 97,355,313.05 753,763.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 263,954.64 796,986.42 0.00 0.00 46,456,441.41
A-2 114,545.42 114,545.42 0.00 0.00 20,391,493.00
A-3 146,154.47 351,980.00 0.00 0.00 25,812,741.48
A-4 0.00 1,328.50 0.00 0.00 287,241.47
R 0.00 0.00 0.00 0.00 0.00
M-1 7,356.27 12,205.00 0.00 0.00 1,304,722.32
M-2 4,411.60 7,319.42 0.00 0.00 782,450.78
M-3 2,944.67 4,885.58 0.00 0.00 522,271.56
B-1 2,648.05 4,393.45 0.00 0.00 469,661.77
B-2 1,472.34 2,442.80 0.00 0.00 261,135.76
B-3 1,766.95 2,931.60 0.00 0.00 313,389.72
SPRED 45,541.79 45,541.79 0.00 0.00 0.00
- -------------------------------------------------------------------------------
590,796.20 1,344,559.98 0.00 0.00 96,601,549.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 848.828953 9.628812 4.768139 14.396951 0.000000 839.200141
A-2 1000.000000 0.000000 5.617314 5.617314 0.000000 1000.000000
A-3 889.523658 7.036770 4.996734 12.033504 0.000000 882.486888
A-4 921.930171 4.244323 0.000000 4.244323 0.000000 917.685847
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.096078 3.554787 5.393160 8.947947 0.000000 956.541290
M-2 960.096088 3.554792 5.393154 8.947946 0.000000 956.541296
M-3 960.096099 3.554780 5.393168 8.947948 0.000000 956.541319
B-1 960.096069 3.554786 5.393177 8.947963 0.000000 956.541283
B-2 960.096044 3.554799 5.393187 8.947986 0.000000 956.541245
B-3 960.096584 3.554796 5.393162 8.947958 0.000000 956.541789
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:04 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 20,040.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,784.11
SUBSERVICER ADVANCES THIS MONTH 10,296.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 685,012.53
(B) TWO MONTHLY PAYMENTS: 1 386,430.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,601,549.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 352
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 393,168.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.22197080 % 2.69829000 % 1.07973930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.20655330 % 2.70124515 % 1.08414550 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 976,302.00
SPECIAL HAZARD AMOUNT AVAILABLE 661,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59155055
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.12
POOL TRADING FACTOR: 88.51789410
................................................................................
Run: 02/25/97 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 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947SH5 25,823,654.00 23,165,509.12 7.000000 % 506,899.70
A-2 760947SJ1 50,172,797.00 45,742,555.64 7.400000 % 844,832.81
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 % 0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 % 0.00
A-5 760947SM4 33,510,029.00 33,231,591.62 7.250000 % 24,466.03
A-6 760947SN2 45,513,473.00 40,826,722.03 7.250000 % 893,748.37
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 70,361,416.48 7.250000 % 1,265,956.57
A-9 760947SR3 36,574,716.00 31,238,357.60 7.250000 % 1,017,626.42
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,933,527.41 7.250000 % 5,840.88
M-2 760947SU6 5,333,000.00 5,288,687.70 7.250000 % 3,893.68
M-3 760947SV4 3,555,400.00 3,525,857.90 7.250000 % 2,595.84
B-1 1,244,400.00 1,234,060.19 7.250000 % 908.55
B-2 888,900.00 881,514.06 7.250000 % 649.00
B-3 1,422,085.30 1,410,269.11 7.250000 % 1,038.27
SPRE 0.00 0.00 0.637055 % 0.00
- -------------------------------------------------------------------------------
355,544,080.30 331,345,594.86 4,568,456.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 135,095.27 641,994.97 0.00 0.00 22,658,609.42
A-2 282,002.13 1,126,834.94 0.00 0.00 44,897,722.83
A-3 150,671.43 150,671.43 0.00 0.00 24,945,526.00
A-4 199,320.60 199,320.60 0.00 0.00 33,000,000.00
A-5 200,719.42 225,185.45 0.00 0.00 33,207,125.59
A-6 246,594.15 1,140,342.52 0.00 0.00 39,932,973.66
A-7 50,811.13 50,811.13 0.00 0.00 8,560,000.00
A-8 424,984.24 1,690,940.81 0.00 0.00 69,095,459.91
A-9 188,680.25 1,206,306.67 0.00 0.00 30,220,731.18
R 0.00 0.00 0.00 0.00 0.00
M-1 47,918.65 53,759.53 0.00 0.00 7,927,686.53
M-2 31,943.77 35,837.45 0.00 0.00 5,284,794.02
M-3 21,296.25 23,892.09 0.00 0.00 3,523,262.06
B-1 7,453.75 8,362.30 0.00 0.00 1,233,151.64
B-2 5,324.36 5,973.36 0.00 0.00 880,865.06
B-3 8,518.06 9,556.33 0.00 0.00 1,409,230.84
SPRED 175,856.41 175,856.41 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,177,189.87 6,745,645.99 0.00 0.00 326,777,138.74
===============================================================================
Run: 02/25/97 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 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-1 897.065501 19.629279 5.231454 24.860733 0.000000 877.436223
A-2 911.700331 16.838463 5.620618 22.459081 0.000000 894.861868
A-3 1000.000000 0.000000 6.040018 6.040018 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040018 6.040018 0.000000 1000.000000
A-5 991.690924 0.730111 5.989831 6.719942 0.000000 990.960813
A-6 897.024976 19.637007 5.418047 25.055054 0.000000 877.387970
A-7 1000.000000 0.000000 5.935880 5.935880 0.000000 1000.000000
A-8 913.784630 16.440994 5.519276 21.960270 0.000000 897.343635
A-9 854.097065 27.823221 5.158762 32.981983 0.000000 826.273844
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.690926 0.730110 5.989831 6.719941 0.000000 990.960816
M-2 991.690924 0.730111 5.989831 6.719942 0.000000 990.960814
M-3 991.690921 0.730112 5.989832 6.719944 0.000000 990.960809
B-1 991.690927 0.730111 5.989834 6.719945 0.000000 990.960817
B-2 991.690921 0.730116 5.989830 6.719946 0.000000 990.960806
B-3 991.690941 0.730111 5.989838 6.719949 0.000000 990.960838
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4191
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,317.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 44,916.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,524,608.12
(B) TWO MONTHLY PAYMENTS: 3 929,763.23
(C) THREE OR MORE MONTHLY PAYMENTS: 2 494,409.29
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 249,630.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 326,777,138.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,131
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,324,510.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.88133820 % 5.05456300 % 1.06409850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.80036490 % 5.12145454 % 1.07818050 %
BANKRUPTCY AMOUNT AVAILABLE 166,126.00
FRAUD AMOUNT AVAILABLE 3,315,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,462.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17565073
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.89
POOL TRADING FACTOR: 91.90903656
................................................................................
Run: 02/25/97 09:26:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 46,362,728.16 7.125000 % 751,846.93
A-2 760947TF8 59,147,000.00 51,963,470.82 7.250000 % 842,672.07
A-3 760947TG6 50,000,000.00 45,413,439.24 7.250000 % 538,031.73
A-4 760947TH4 2,000,000.00 1,820,206.75 6.812500 % 21,090.85
A-5 760947TJ0 18,900,000.00 17,200,954.39 7.000000 % 199,308.48
A-6 760947TK7 25,500,000.00 23,207,636.94 7.250000 % 268,908.26
A-7 760947TL5 30,750,000.00 27,985,679.79 7.500000 % 324,271.73
A-8 760947TM3 87,500,000.00 81,365,129.21 7.350000 % 719,658.00
A-9 760947TN1 21,400,000.00 21,400,000.00 6.875000 % 0.00
A-10 760947TP6 30,271,000.00 30,271,000.00 7.375000 % 0.00
A-11 760947TQ4 54,090,000.00 54,090,000.00 7.250000 % 0.00
A-12 760947TR2 42,824,000.00 42,824,000.00 7.250000 % 0.00
A-13 760947TS0 61,263,000.00 60,785,550.09 7.250000 % 45,587.33
A-14 760947TT8 709,256.16 680,648.26 0.000000 % 1,077.04
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,722,766.97 7.250000 % 9,541.69
M-2 760947TW1 7,123,700.00 7,068,181.84 7.250000 % 5,300.92
M-3 760947TX9 6,268,900.00 6,220,043.65 7.250000 % 4,664.85
B-1 2,849,500.00 2,827,292.57 7.250000 % 2,120.38
B-2 1,424,700.00 1,413,596.67 7.250000 % 1,060.15
B-3 2,280,382.97 2,262,611.02 7.250000 % 1,696.89
SPRE 0.00 0.00 0.509937 % 0.00
- -------------------------------------------------------------------------------
569,896,239.13 537,884,936.37 3,736,837.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 275,178.67 1,027,025.60 0.00 0.00 45,610,881.23
A-2 313,831.89 1,156,503.96 0.00 0.00 51,120,798.75
A-3 274,273.16 812,304.89 0.00 0.00 44,875,407.51
A-4 10,329.72 31,420.57 0.00 0.00 1,799,115.90
A-5 100,302.44 299,610.92 0.00 0.00 17,001,645.91
A-6 140,161.86 409,070.12 0.00 0.00 22,938,728.68
A-7 174,846.94 499,118.67 0.00 0.00 27,661,408.06
A-8 498,180.33 1,217,838.33 0.00 0.00 80,645,471.21
A-9 122,559.62 122,559.62 0.00 0.00 21,400,000.00
A-10 185,972.92 185,972.92 0.00 0.00 30,271,000.00
A-11 326,675.01 326,675.01 0.00 0.00 54,090,000.00
A-12 258,634.32 258,634.32 0.00 0.00 42,824,000.00
A-13 367,112.59 412,699.92 0.00 0.00 60,739,962.76
A-14 0.00 1,077.04 0.00 0.00 679,571.22
R 0.00 0.00 0.00 0.00 0.00
M-1 76,838.79 86,380.48 0.00 0.00 12,713,225.28
M-2 42,688.08 47,989.00 0.00 0.00 7,062,880.92
M-3 37,565.78 42,230.63 0.00 0.00 6,215,378.80
B-1 17,075.35 19,195.73 0.00 0.00 2,825,172.19
B-2 8,537.38 9,597.53 0.00 0.00 1,412,536.52
B-3 13,664.97 15,361.86 0.00 0.00 2,260,914.13
SPRED 228,489.62 228,489.62 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,472,919.44 7,209,756.74 0.00 0.00 534,148,099.07
===============================================================================
Run: 02/25/97 09:26:05
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-1 878.547869 14.247080 5.214482 19.461562 0.000000 864.300789
A-2 878.547869 14.247080 5.305965 19.553045 0.000000 864.300789
A-3 908.268785 10.760635 5.485463 16.246098 0.000000 897.508150
A-4 910.103375 10.545425 5.164860 15.710285 0.000000 899.557950
A-5 910.103407 10.545422 5.307007 15.852429 0.000000 899.557985
A-6 910.103409 10.545422 5.496544 16.041966 0.000000 899.557988
A-7 910.103408 10.545422 5.686079 16.231501 0.000000 899.557986
A-8 929.887191 8.224663 5.693489 13.918152 0.000000 921.662528
A-9 1000.000000 0.000000 5.727085 5.727085 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143600 6.143600 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039471 6.039471 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039471 6.039471 0.000000 1000.000000
A-13 992.206554 0.744125 5.992403 6.736528 0.000000 991.462429
A-14 959.664926 1.518549 0.000000 1.518549 0.000000 958.146377
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.206553 0.744125 5.992403 6.736528 0.000000 991.462428
M-2 992.206556 0.744125 5.992403 6.736528 0.000000 991.462431
M-3 992.206551 0.744126 5.992404 6.736530 0.000000 991.462426
B-1 992.206552 0.744124 5.992402 6.736526 0.000000 991.462429
B-2 992.206549 0.744122 5.992405 6.736527 0.000000 991.462427
B-3 992.206594 0.744125 5.992401 6.736526 0.000000 991.462469
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4196
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 113,744.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,102.63
SUBSERVICER ADVANCES THIS MONTH 93,201.50
MASTER SERVICER ADVANCES THIS MONTH 5,518.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 7,591,716.51
(B) TWO MONTHLY PAYMENTS: 6 1,898,267.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 646,603.18
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,701,853.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 534,148,099.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,828
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 733,917.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,333,342.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.94746220 % 4.84191800 % 1.21061960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.90964860 % 4.86596976 % 1.21818300 %
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 8.04830783
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.86
POOL TRADING FACTOR: 93.72725461
................................................................................
Run: 02/25/97 09:26:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 47,554,400.73 6.750000 % 580,607.45
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 35,042,338.28 6.750000 % 295,602.13
A-4 760947SZ5 177,268.15 167,966.21 0.000000 % 678.19
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,439,703.14 6.750000 % 5,125.11
M-2 760947TC5 597,000.00 575,688.38 6.750000 % 2,049.36
M-3 760947TD3 597,000.00 575,688.38 6.750000 % 2,049.36
B-1 597,000.00 575,688.38 6.750000 % 2,049.36
B-2 299,000.00 288,326.36 6.750000 % 1,026.39
B-3 298,952.57 288,280.64 6.750000 % 1,026.23
SPRE 0.00 0.00 0.522094 % 0.00
- -------------------------------------------------------------------------------
119,444,684.72 107,782,150.50 890,213.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 267,271.18 847,878.63 0.00 0.00 46,973,793.28
A-2 119,567.18 119,567.18 0.00 0.00 21,274,070.00
A-3 196,949.32 492,551.45 0.00 0.00 34,746,736.15
A-4 0.00 678.19 0.00 0.00 167,288.02
R 0.00 0.00 0.00 0.00 0.00
M-1 8,091.60 13,216.71 0.00 0.00 1,434,578.03
M-2 3,235.56 5,284.92 0.00 0.00 573,639.02
M-3 3,235.56 5,284.92 0.00 0.00 573,639.02
B-1 3,235.56 5,284.92 0.00 0.00 573,639.02
B-2 1,620.49 2,646.88 0.00 0.00 287,299.97
B-3 1,620.23 2,646.46 0.00 0.00 287,254.41
SPRED 46,854.72 46,854.72 0.00 0.00 0.00
- -------------------------------------------------------------------------------
651,681.40 1,541,894.98 0.00 0.00 106,891,936.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 861.737051 10.521233 4.843242 15.364475 0.000000 851.215817
A-2 1000.000000 0.000000 5.620325 5.620325 0.000000 1000.000000
A-3 900.207838 7.593767 5.059460 12.653227 0.000000 892.614071
A-4 947.526163 3.825786 0.000000 3.825786 0.000000 943.700377
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.302170 3.432760 5.419692 8.852452 0.000000 960.869411
M-2 964.302144 3.432764 5.419698 8.852462 0.000000 960.869380
M-3 964.302144 3.432764 5.419698 8.852462 0.000000 960.869380
B-1 964.302144 3.432764 5.419698 8.852462 0.000000 960.869380
B-2 964.302207 3.432742 5.419699 8.852441 0.000000 960.869465
B-3 964.302264 3.432752 5.419689 8.852441 0.000000 960.869512
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,670.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,615.48
SUBSERVICER ADVANCES THIS MONTH 13,812.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,458,695.03
(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 106,891,936.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 367
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 506,461.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.52148520 % 2.40774900 % 1.07076530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.50497850 % 2.41538898 % 1.07584650 %
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 7.58186279
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.22
POOL TRADING FACTOR: 89.49074391
................................................................................
Run: 02/25/97 09:26:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 63,279,310.08 6.625000 % 1,037,580.75
A-2 760947UL3 50,000,000.00 45,695,841.55 6.625000 % 946,029.51
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 9,525,957.82 6.000000 % 92,717.83
A-5 760947UP4 40,000,000.00 37,885,776.55 6.625000 % 597,326.78
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 7,258,888.70 8.000000 % 39,910.12
A-8 760947US8 1,331,000.00 1,036,984.11 0.000000 % 5,701.45
A-9 760947UT6 67,509,000.00 66,920,270.11 0.000000 % 367,101.00
A-10 760947UU3 27,446,000.00 27,222,475.32 7.000000 % 20,952.13
A-11 760947UV1 15,000,000.00 14,877,837.56 7.000000 % 11,450.92
A-12 760947UW9 72,100,000.00 67,342,997.20 6.625000 % 1,343,985.25
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 9,472,223.25 7.000000 % 7,290.42
M-2 760947VB4 5,306,000.00 5,262,787.07 7.000000 % 4,050.57
M-3 760947VC2 4,669,000.00 4,630,974.90 7.000000 % 3,564.29
B-1 2,335,000.00 2,315,983.39 7.000000 % 1,782.53
B-2 849,000.00 842,085.60 7.000000 % 648.12
B-3 1,698,373.98 1,684,542.13 7.000000 % 1,296.53
SPRE 0.00 0.00 0.644059 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 404,186,935.34 4,481,388.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 349,276.37 1,386,857.12 0.00 0.00 62,241,729.33
A-2 252,222.69 1,198,252.20 0.00 0.00 44,749,812.04
A-3 66,235.18 66,235.18 0.00 0.00 12,000,000.00
A-4 47,619.13 140,336.96 0.00 0.00 9,433,239.99
A-5 209,114.27 806,441.05 0.00 0.00 37,288,449.77
A-6 52,674.88 52,674.88 0.00 0.00 9,032,000.00
A-7 48,381.76 88,291.88 0.00 0.00 7,218,978.58
A-8 0.00 5,701.45 0.00 0.00 1,031,282.66
A-9 381,765.00 748,866.00 92,717.83 0.00 66,645,886.94
A-10 158,762.25 179,714.38 0.00 0.00 27,201,523.19
A-11 86,767.97 98,218.89 0.00 0.00 14,866,386.64
A-12 371,706.29 1,715,691.54 0.00 0.00 65,999,011.95
A-13 98,800.81 98,800.81 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 55,242.28 62,532.70 0.00 0.00 9,464,932.83
M-2 30,692.72 34,743.29 0.00 0.00 5,258,736.50
M-3 27,007.98 30,572.27 0.00 0.00 4,627,410.61
B-1 13,506.88 15,289.41 0.00 0.00 2,314,200.86
B-2 4,911.07 5,559.19 0.00 0.00 841,437.48
B-3 9,824.30 11,120.83 0.00 0.00 1,683,245.60
SPRED 216,884.89 216,884.89 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,481,396.72 6,962,784.92 92,717.83 0.00 399,798,264.97
===============================================================================
Run: 02/25/97 09:26:09
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-1 930.578089 15.258540 5.136417 20.394957 0.000000 915.319549
A-2 913.916831 18.920590 5.044454 23.965044 0.000000 894.996241
A-3 1000.000000 0.000000 5.519598 5.519598 0.000000 1000.000000
A-4 913.848601 8.894650 4.568220 13.462870 0.000000 904.953952
A-5 947.144414 14.933170 5.227857 20.161027 0.000000 932.211244
A-6 1000.000000 0.000000 5.832028 5.832028 0.000000 1000.000000
A-7 779.101503 4.283581 5.192847 9.476428 0.000000 774.817922
A-8 779.101510 4.283584 0.000000 4.283584 0.000000 774.817926
A-9 991.279238 5.437808 5.655024 11.092832 1.373414 987.214845
A-10 991.855838 0.763395 5.784531 6.547926 0.000000 991.092443
A-11 991.855837 0.763395 5.784531 6.547926 0.000000 991.092443
A-12 934.022153 18.640572 5.155427 23.795999 0.000000 915.381580
A-13 1000.000000 0.000000 5.519598 5.519598 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-1 991.855838 0.763395 5.784532 6.547927 0.000000 991.092443
M-2 991.855837 0.763394 5.784531 6.547925 0.000000 991.092443
M-3 991.855836 0.763395 5.784532 6.547927 0.000000 991.092442
B-1 991.855842 0.763396 5.784531 6.547927 0.000000 991.092445
B-2 991.855830 0.763392 5.784535 6.547927 0.000000 991.092438
B-3 991.855828 0.763395 5.784533 6.547928 0.000000 991.092433
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 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 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 89,812.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,524.66
SUBSERVICER ADVANCES THIS MONTH 68,153.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,267,856.26
(B) TWO MONTHLY PAYMENTS: 3 1,249,012.58
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,230,210.20
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,689,451.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 399,798,264.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,378
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,077,582.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01054460 % 4.79134400 % 1.19811170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.94945750 % 4.84021109 % 1.21033140 %
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 7.96341666
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.19
POOL TRADING FACTOR: 94.18839774
................................................................................
Run: 02/25/97 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 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 21,179,932.22 5.000000 % 1,260,003.51
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 136,575,000.00 123,952,659.80 6.375000 % 1,332,064.04
A-6 760947VW8 123,614,000.00 126,079,485.46 0.000000 % 201,055.59
A-7 760947VJ7 66,675,000.00 62,381,094.81 7.000000 % 540,444.59
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 19,841,821.87 7.000000 % 15,355.63
A-12 760947VP3 38,585,000.00 38,279,834.84 7.000000 % 29,624.85
A-13 760947VQ1 698,595.74 675,980.75 0.000000 % 684.22
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 12,454,711.58 7.000000 % 9,638.73
M-2 760947VU2 6,974,500.00 6,919,339.34 7.000000 % 5,354.89
M-3 760947VV0 6,137,500.00 6,088,959.08 7.000000 % 4,712.26
B-1 760947VX6 3,069,000.00 3,044,727.57 7.000000 % 2,356.32
B-2 760947VY4 1,116,000.00 1,107,173.66 7.000000 % 856.84
B-3 2,231,665.53 2,214,015.53 7.000000 % 1,713.44
SPRE 0.00 0.00 0.600928 % 0.00
- -------------------------------------------------------------------------------
557,958,461.27 534,317,736.51 3,403,864.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 88,223.88 1,348,227.39 0.00 0.00 19,919,928.71
A-2 122,963.98 122,963.98 0.00 0.00 28,800,000.00
A-3 126,127.63 126,127.63 0.00 0.00 26,330,000.00
A-4 167,178.01 167,178.01 0.00 0.00 34,157,000.00
A-5 658,305.67 1,990,369.71 0.00 0.00 122,620,595.76
A-6 488,299.71 689,355.30 451,196.58 0.00 126,329,626.45
A-7 363,783.16 904,227.75 0.00 0.00 61,840,650.22
A-8 60,858.84 60,858.84 0.00 0.00 10,436,000.00
A-9 38,197.14 38,197.14 0.00 0.00 6,550,000.00
A-10 22,305.97 22,305.97 0.00 0.00 3,825,000.00
A-11 115,710.06 131,065.69 0.00 0.00 19,826,466.24
A-12 223,233.65 252,858.50 0.00 0.00 38,250,209.99
A-13 0.00 684.22 0.00 0.00 675,296.53
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 72,631.20 82,269.93 0.00 0.00 12,445,072.85
M-2 40,350.99 45,705.88 0.00 0.00 6,913,984.45
M-3 35,508.53 40,220.79 0.00 0.00 6,084,246.82
B-1 17,755.71 20,112.03 0.00 0.00 3,042,371.25
B-2 6,456.62 7,313.46 0.00 0.00 1,106,316.82
B-3 12,911.31 14,624.75 0.00 0.00 2,212,302.09
SPRED 267,493.82 267,493.82 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,928,295.88 6,332,160.79 451,196.58 0.00 531,365,068.18
===============================================================================
Run: 02/25/97 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 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-1 714.813777 42.524587 2.977519 45.502106 0.000000 672.289190
A-2 1000.000000 0.000000 4.269583 4.269583 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790263 4.790263 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894400 4.894400 0.000000 1000.000000
A-5 907.579424 9.753352 4.820104 14.573456 0.000000 897.826072
A-6 1019.945034 1.626479 3.950197 5.576676 3.650044 1021.968599
A-7 935.599472 8.105656 5.456065 13.561721 0.000000 927.493817
A-8 1000.000000 0.000000 5.831625 5.831625 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831624 5.831624 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831626 5.831626 0.000000 1000.000000
A-11 992.091094 0.767782 5.785503 6.553285 0.000000 991.323312
A-12 992.091093 0.767782 5.785503 6.553285 0.000000 991.323312
A-13 967.627930 0.979422 0.000000 0.979422 0.000000 966.648508
R-I 0.000000 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-1 992.091093 0.767782 5.785503 6.553285 0.000000 991.323311
M-2 992.091095 0.767781 5.785503 6.553284 0.000000 991.323314
M-3 992.091092 0.767782 5.785504 6.553286 0.000000 991.323311
B-1 992.091095 0.767781 5.785503 6.553284 0.000000 991.323314
B-2 992.091093 0.767778 5.785502 6.553280 0.000000 991.323315
B-3 992.091109 0.767781 5.785504 6.553285 0.000000 991.323323
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:14 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 111,052.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,734.66
SUBSERVICER ADVANCES THIS MONTH 81,821.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 6,136,720.89
(B) TWO MONTHLY PAYMENTS: 9 2,653,827.33
(C) THREE OR MORE MONTHLY PAYMENTS: 3 890,535.69
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,697,365.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 531,365,068.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,801
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,539,054.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.03552540 % 4.77155500 % 1.19291950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.00698940 % 4.78829070 % 1.19862690 %
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 7.89881589
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.05
POOL TRADING FACTOR: 95.23380414
................................................................................
Run: 02/25/97 09:26:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 55,322,137.25 6.750000 % 219,193.43
A-2 760947UB5 39,034,000.00 35,289,828.56 6.750000 % 166,080.05
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,839,637.36 6.750000 % 16,877.06
A-5 760947UE9 229,143.79 220,972.31 0.000000 % 956.84
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,379,490.03 6.750000 % 4,810.64
M-2 760947UH2 570,100.00 551,815.37 6.750000 % 1,924.32
M-3 760947UJ8 570,100.00 551,815.37 6.750000 % 1,924.32
B-1 570,100.00 551,815.37 6.750000 % 1,924.32
B-2 285,000.00 275,859.28 6.750000 % 961.99
B-3 285,969.55 276,797.70 6.750000 % 965.26
SPRE 0.00 0.00 0.513717 % 0.00
- -------------------------------------------------------------------------------
114,016,713.34 105,307,168.60 415,618.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 311,043.34 530,236.77 0.00 0.00 55,102,943.82
A-2 198,413.63 364,493.68 0.00 0.00 35,123,748.51
A-3 33,998.67 33,998.67 0.00 0.00 6,047,000.00
A-4 27,210.39 44,087.45 0.00 0.00 4,822,760.30
A-5 0.00 956.84 0.00 0.00 220,015.47
R 0.00 0.00 0.00 0.00 0.00
M-1 7,756.05 12,566.69 0.00 0.00 1,374,679.39
M-2 3,102.53 5,026.85 0.00 0.00 549,891.05
M-3 3,102.53 5,026.85 0.00 0.00 549,891.05
B-1 3,102.53 5,026.85 0.00 0.00 549,891.05
B-2 1,550.99 2,512.98 0.00 0.00 274,897.29
B-3 1,556.27 2,521.53 0.00 0.00 275,832.44
SPRED 45,060.91 45,060.91 0.00 0.00 0.00
- -------------------------------------------------------------------------------
635,897.84 1,051,516.07 0.00 0.00 104,891,550.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 922.035621 3.653224 5.184056 8.837280 0.000000 918.382397
A-2 904.079227 4.254754 5.083098 9.337852 0.000000 899.824474
A-3 1000.000000 0.000000 5.622403 5.622403 0.000000 1000.000000
A-4 967.927472 3.375412 5.442078 8.817490 0.000000 964.552060
A-5 964.339073 4.175719 0.000000 4.175719 0.000000 960.163354
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.927329 3.375414 5.442078 8.817492 0.000000 964.551916
M-2 967.927329 3.375408 5.442080 8.817488 0.000000 964.551921
M-3 967.927329 3.375408 5.442080 8.817488 0.000000 964.551921
B-1 967.927329 3.375408 5.442080 8.817488 0.000000 964.551921
B-2 967.927298 3.375404 5.442070 8.817474 0.000000 964.551895
B-3 967.927180 3.375394 5.442083 8.817477 0.000000 964.551785
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:16 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 22,475.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,606.64
SUBSERVICER ADVANCES THIS MONTH 11,517.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,180,662.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,891,550.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 374
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 48,363.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.58604720 % 2.36293700 % 1.05101560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.58447520 % 2.35906656 % 1.05149960 %
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 7.56633100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.32
POOL TRADING FACTOR: 91.99664444
................................................................................
Run: 02/25/97 09:26:21 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 126,846,538.00 128,164,719.43 0.000000 % 147,761.06
A-2 760947WF4 20,813,863.00 19,837,978.94 7.250000 % 152,289.52
A-3 760947WG2 6,939,616.00 6,681,024.36 7.250000 % 47,353.16
A-4 760947WH0 3,076,344.00 2,856,921.14 6.100000 % 36,625.83
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 16,823,152.31 7.250000 % 714,175.00
A-7 760947WL1 30,014,887.00 29,818,199.54 7.250000 % 29,120.23
A-8 760947WM9 49,964,458.00 47,474,619.06 7.250000 % 455,937.96
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,845,026.76 7.250000 % 24,266.86
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 90,427,507.42 7.250000 % 674,011.60
A-13 760947WS6 11,709,319.00 12,361,306.72 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 62,310,518.46 6.730000 % 798,823.04
A-15 760947WU1 1,955,837.23 1,916,852.38 0.000000 % 1,898.88
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 13,096,810.53 7.250000 % 12,790.25
M-2 760947WY3 7,909,900.00 7,858,066.45 7.250000 % 7,674.13
M-3 760947WZ0 5,859,200.00 5,820,804.67 7.250000 % 5,684.55
B-1 3,222,600.00 3,201,482.30 7.250000 % 3,126.54
B-2 1,171,800.00 1,164,121.19 7.250000 % 1,136.87
B-3 2,343,649.31 2,328,291.34 7.250000 % 2,273.78
SPRE 0.00 0.00 0.370458 % 0.00
- -------------------------------------------------------------------------------
585,919,116.54 568,332,349.00 3,114,949.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 557,386.56 705,147.62 305,054.69 0.00 128,322,013.06
A-2 119,771.67 272,061.19 0.00 0.00 19,685,689.42
A-3 40,336.64 87,689.80 0.00 0.00 6,633,671.20
A-4 14,512.65 51,138.48 0.00 0.00 2,820,295.31
A-5 390,792.53 390,792.53 0.00 0.00 74,488,122.00
A-6 101,569.68 815,744.68 0.00 0.00 16,108,977.31
A-7 180,027.19 209,147.42 0.00 0.00 29,789,079.31
A-8 286,627.71 742,565.67 0.00 0.00 47,018,681.10
A-9 101,752.00 101,752.00 0.00 0.00 16,853,351.00
A-10 107,739.23 132,006.09 0.00 0.00 17,820,759.90
A-11 42,283.42 42,283.42 0.00 0.00 7,003,473.00
A-12 545,955.49 1,219,967.09 0.00 0.00 89,753,495.82
A-13 0.00 0.00 74,631.31 0.00 12,435,938.03
A-14 349,216.79 1,148,039.83 0.00 0.00 61,511,695.42
A-15 0.00 1,898.88 0.00 0.00 1,914,953.50
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 79,071.91 91,862.16 0.00 0.00 13,084,020.28
M-2 47,443.03 55,117.16 0.00 0.00 7,850,392.32
M-3 35,143.07 40,827.62 0.00 0.00 5,815,120.12
B-1 19,328.93 22,455.47 0.00 0.00 3,198,355.76
B-2 7,028.37 8,165.24 0.00 0.00 1,162,984.32
B-3 14,057.04 16,330.82 0.00 0.00 2,326,017.56
SPRED 175,331.30 175,331.30 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,215,375.21 6,330,324.47 379,686.00 0.00 565,597,085.74
===============================================================================
Run: 02/25/97 09:26:21
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 1010.391939 1.164881 4.394180 5.559061 2.404911 1011.631970
A-2 953.113746 7.316735 5.754418 13.071153 0.000000 945.797011
A-3 962.736895 6.823599 5.812518 12.636117 0.000000 955.913296
A-4 928.674147 11.905635 4.717499 16.623134 0.000000 916.768512
A-5 1000.000000 0.000000 5.246374 5.246374 0.000000 1000.000000
A-6 753.050685 31.968442 4.546539 36.514981 0.000000 721.082243
A-7 993.447003 0.970193 5.997930 6.968123 0.000000 992.476810
A-8 950.167798 9.125246 5.736632 14.861878 0.000000 941.042553
A-9 1000.000000 0.000000 6.037494 6.037494 0.000000 1000.000000
A-10 990.898615 1.347490 5.982544 7.330034 0.000000 989.551124
A-11 1000.000000 0.000000 6.037493 6.037493 0.000000 1000.000000
A-12 950.691513 7.086086 5.739794 12.825880 0.000000 943.605427
A-13 1055.681096 0.000000 0.000000 0.000000 6.373668 1062.054764
A-14 928.674148 11.905635 5.204717 17.110352 0.000000 916.768513
A-15 980.067436 0.970878 0.000000 0.970878 0.000000 979.096558
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.447003 0.970193 5.997930 6.968123 0.000000 992.476810
M-2 993.447003 0.970193 5.997930 6.968123 0.000000 992.476810
M-3 993.447001 0.970192 5.997930 6.968122 0.000000 992.476809
B-1 993.446999 0.970192 5.997930 6.968122 0.000000 992.476808
B-2 993.446996 0.970191 5.997926 6.968117 0.000000 992.476805
B-3 993.446985 0.970192 5.997928 6.968120 0.000000 992.476797
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:23 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 118,355.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,206.30
SUBSERVICER ADVANCES THIS MONTH 80,852.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 30 7,868,427.75
(B) TWO MONTHLY PAYMENTS: 5 1,230,150.96
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,036,225.05
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,146,087.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 565,597,085.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,963
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,180,455.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 115,177.71
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09098500 % 4.72721600 % 1.18179940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.06813020 % 4.72943256 % 1.18637030 %
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 7.88824511
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.18
POOL TRADING FACTOR: 96.53159792
................................................................................
Run: 02/25/97 09:26:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4204
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947VZ1 110,123,000.00 103,584,160.77 7.000000 % 1,687,631.66
A-2 760947WA5 1,458,253.68 1,410,032.29 0.000000 % 5,917.96
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,400,004.74 7.000000 % 4,821.71
M-2 760947WD9 865,000.00 839,808.67 7.000000 % 2,892.36
M-3 760947WE7 288,000.00 279,612.59 7.000000 % 963.01
B-1 576,700.00 559,904.81 7.000000 % 1,928.35
B-2 288,500.00 280,098.03 7.000000 % 964.68
B-3 288,451.95 280,051.53 7.000000 % 964.45
SPRE 0.00 0.00 0.238837 % 0.00
- -------------------------------------------------------------------------------
115,330,005.63 108,633,673.43 1,706,084.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 603,349.84 2,290,981.50 0.00 0.00 101,896,529.11
A-2 0.00 5,917.96 0.00 0.00 1,404,114.33
R 0.00 0.00 0.00 0.00 0.00
M-1 8,154.65 12,976.36 0.00 0.00 1,395,183.03
M-2 4,891.66 7,784.02 0.00 0.00 836,916.31
M-3 1,628.66 2,591.67 0.00 0.00 278,649.58
B-1 3,261.29 5,189.64 0.00 0.00 557,976.46
B-2 1,631.50 2,596.18 0.00 0.00 279,133.35
B-3 1,631.22 2,595.67 0.00 0.00 279,087.02
SPRED 21,589.59 21,589.59 0.00 0.00 0.00
- -------------------------------------------------------------------------------
646,138.41 2,352,222.59 0.00 0.00 106,927,589.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 940.622402 15.324970 5.478872 20.803842 0.000000 925.297432
A-2 966.932098 4.058251 0.000000 4.058251 0.000000 962.873847
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.877074 3.343766 5.655097 8.998863 0.000000 967.533308
M-2 970.877075 3.343769 5.655098 8.998867 0.000000 967.533306
M-3 970.877049 3.343785 5.655069 8.998854 0.000000 967.533264
B-1 970.877076 3.343766 5.655089 8.998855 0.000000 967.533310
B-2 970.877054 3.343778 5.655113 8.998891 0.000000 967.533276
B-3 970.877576 3.343538 5.655084 8.998622 0.000000 967.533830
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:25 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 22,389.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 259.58
SUBSERVICER ADVANCES THIS MONTH 3,409.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 366,117.70
(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 106,927,589.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 396
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,331,695.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.60571090 % 2.34969300 % 1.04459650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.56290150 % 2.34808335 % 1.05777110 %
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 7.44730096
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.30
POOL TRADING FACTOR: 92.71445762
................................................................................
Run: 02/25/97 09:26:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 63,936,983.94 5.775000 % 1,589,058.03
R 0.00 776,929.85 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 64,713,913.79 1,589,058.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 297,321.97 1,886,380.00 0.00 0.00 62,347,925.91
R 0.00 0.00 122,653.89 0.00 899,583.74
- -------------------------------------------------------------------------------
297,321.97 1,886,380.00 122,653.89 0.00 63,247,509.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 701.191272 17.427060 3.260704 20.687764 0.000000 683.764213
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:26 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 14,702.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,203.61
SUBSERVICER ADVANCES THIS MONTH 24,155.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,700,342.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 954,381.66
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 690,763.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,247,509.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 241
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,418,193.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.79943930 % 1.20056080 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.57767720 % 1.42232280 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27472740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.37
POOL TRADING FACTOR: 69.36298687
................................................................................
Run: 02/25/97 09:26:27 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 186,575,068.00 177,186,540.85 7.500000 % 1,391,150.46
A-2 760947XD8 75,497,074.00 70,019,248.44 7.500000 % 811,679.98
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 6,173,448.03 0.000000 % 6,274.77
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,326,957.90 7.500000 % 6,975.10
M-2 760947XN6 6,700,600.00 6,662,070.15 7.500000 % 4,982.18
M-3 760947XP1 5,896,500.00 5,862,593.93 7.500000 % 4,384.30
B-1 2,948,300.00 2,931,346.67 7.500000 % 2,192.19
B-2 1,072,100.00 1,065,935.20 7.500000 % 797.15
B-3 2,144,237.43 2,131,907.62 7.500000 % 1,594.34
SPRE 0.00 0.00 0.217223 % 0.00
- -------------------------------------------------------------------------------
536,050,225.54 520,862,974.79 2,230,030.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,107,122.10 2,498,272.56 0.00 0.00 175,795,390.39
A-2 437,504.21 1,249,184.19 0.00 0.00 69,207,568.46
A-3 208,456.72 208,456.72 0.00 0.00 33,361,926.00
A-4 433,235.04 433,235.04 0.00 0.00 69,336,000.00
A-5 526,766.47 526,766.47 0.00 0.00 84,305,000.00
A-6 236,837.81 236,837.81 0.00 0.00 37,904,105.00
A-7 91,200.14 91,200.14 0.00 0.00 14,595,895.00
A-8 0.00 6,274.77 0.00 0.00 6,167,173.26
R 0.00 0.00 0.00 0.00 0.00
M-1 58,278.03 65,253.13 0.00 0.00 9,319,982.80
M-2 41,626.89 46,609.07 0.00 0.00 6,657,087.97
M-3 36,631.49 41,015.79 0.00 0.00 5,858,209.63
B-1 18,316.06 20,508.25 0.00 0.00 2,929,154.48
B-2 6,660.33 7,457.48 0.00 0.00 1,065,138.05
B-3 13,320.89 14,915.23 0.00 0.00 2,130,313.28
SPRED 94,261.18 94,261.18 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,310,217.36 5,540,247.83 0.00 0.00 518,632,944.32
===============================================================================
Run: 02/25/97 09:26:27
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-1 949.679626 7.456251 5.933923 13.390174 0.000000 942.223376
A-2 927.443207 10.751145 5.794982 16.546127 0.000000 916.692062
A-3 1000.000000 0.000000 6.248342 6.248342 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248342 6.248342 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248342 6.248342 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248342 6.248342 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248342 6.248342 0.000000 1000.000000
A-8 974.895525 0.990896 0.000000 0.990896 0.000000 973.904629
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.249795 0.743543 6.212414 6.955957 0.000000 993.506252
M-2 994.249791 0.743542 6.212412 6.955954 0.000000 993.506249
M-3 994.249797 0.743543 6.212412 6.955955 0.000000 993.506255
B-1 994.249795 0.743544 6.212414 6.955958 0.000000 993.506251
B-2 994.249790 0.743541 6.212415 6.955956 0.000000 993.506249
B-3 994.249793 0.743542 6.212414 6.955956 0.000000 993.506246
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:29 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 109,050.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,460.71
SUBSERVICER ADVANCES THIS MONTH 59,089.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,166,377.98
(B) TWO MONTHLY PAYMENTS: 4 818,774.33
(C) THREE OR MORE MONTHLY PAYMENTS: 3 867,608.09
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 406,558.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 518,632,944.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,811
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,840,028.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.56355530 % 4.24559300 % 1.19085180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.54404810 % 4.21016070 % 1.19512490 %
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 7.92154937
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.69
POOL TRADING FACTOR: 96.75081170
................................................................................
Run: 02/25/97 09:26:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 71,122,741.94 7.000000 % 1,396,540.72
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 19,446,598.28 7.000000 % 71,491.86
A-6 760947XV8 2,531,159.46 2,439,550.69 0.000000 % 11,901.61
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,302,573.06 7.000000 % 8,464.99
M-2 760947XY2 789,000.00 767,167.83 7.000000 % 2,820.35
M-3 760947XZ9 394,500.00 383,583.91 7.000000 % 1,410.18
B-1 789,000.00 767,167.83 7.000000 % 2,820.35
B-2 394,500.00 383,583.91 7.000000 % 1,410.18
B-3 394,216.33 383,308.11 7.000000 % 1,409.16
SPRE 0.00 0.00 0.363949 % 0.00
- -------------------------------------------------------------------------------
157,805,575.79 148,391,275.56 1,498,269.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 414,728.84 1,811,269.56 0.00 0.00 69,726,201.22
A-2 80,470.15 80,470.15 0.00 0.00 13,800,000.00
A-3 107,001.98 107,001.98 0.00 0.00 18,350,000.00
A-4 106,389.71 106,389.71 0.00 0.00 18,245,000.00
A-5 113,396.43 184,888.29 0.00 0.00 19,375,106.42
A-6 0.00 11,901.61 0.00 0.00 2,427,649.08
R 0.00 0.00 0.00 0.00 0.00
M-1 13,426.70 21,891.69 0.00 0.00 2,294,108.07
M-2 4,473.49 7,293.84 0.00 0.00 764,347.48
M-3 2,236.74 3,646.92 0.00 0.00 382,173.73
B-1 4,473.49 7,293.84 0.00 0.00 764,347.48
B-2 2,236.74 3,646.92 0.00 0.00 382,173.73
B-3 2,235.13 3,644.29 0.00 0.00 381,898.95
SPRED 44,989.01 44,989.01 0.00 0.00 0.00
- -------------------------------------------------------------------------------
896,058.41 2,394,327.81 0.00 0.00 146,893,006.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 891.821216 17.511482 5.200362 22.711844 0.000000 874.309733
A-2 1000.000000 0.000000 5.831170 5.831170 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831171 5.831171 0.000000 1000.000000
A-4 1000.000000 0.000000 5.831171 5.831171 0.000000 1000.000000
A-5 972.329914 3.574593 5.669822 9.244415 0.000000 968.755321
A-6 963.807586 4.702039 0.000000 4.702039 0.000000 959.105548
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.329319 3.574591 5.669820 9.244411 0.000000 968.754727
M-2 972.329316 3.574588 5.669823 9.244411 0.000000 968.754728
M-3 972.329303 3.574601 5.669810 9.244411 0.000000 968.754702
B-1 972.329316 3.574588 5.669823 9.244411 0.000000 968.754728
B-2 972.329303 3.574601 5.669810 9.244411 0.000000 968.754702
B-3 972.329355 3.574535 5.669806 9.244341 0.000000 968.754758
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:31 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 30,897.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,182.29
SUBSERVICER ADVANCES THIS MONTH 16,800.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,746,042.18
(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 146,893,006.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 614
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 951,376.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.58285320 % 2.36607300 % 1.05107350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.56038680 % 2.34226895 % 1.05798390 %
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 7.55413512
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.02
POOL TRADING FACTOR: 93.08480098
................................................................................
Run: 02/25/97 09:26:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 30,131,954.93 7.500000 % 318,278.56
A-2 760947YB1 105,040,087.00 100,772,278.52 7.500000 % 876,975.02
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,358,224.26 7.500000 % 28,905.89
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 10,071,973.67 8.000000 % 87,651.78
A-12 760947YM7 59,143,468.00 56,740,452.14 7.000000 % 493,786.19
A-13 760947YN5 16,215,000.00 15,556,179.96 6.100000 % 135,378.32
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 9,493,781.72 0.000000 % 37,730.95
A-19 760947H53 0.00 0.00 0.206610 % 0.00
R-I 760947YU9 100.00 0.00 7.500000 % 0.00
R-II 760947YV7 100.00 0.00 7.500000 % 0.00
M-1 760947YW5 11,024,900.00 10,952,171.94 7.500000 % 9,490.38
M-2 760947YX3 3,675,000.00 3,650,757.10 7.500000 % 3,163.49
M-3 760947YY1 1,837,500.00 1,825,378.56 7.500000 % 1,581.74
B-1 2,756,200.00 2,738,018.15 7.500000 % 2,372.57
B-2 1,286,200.00 1,277,715.30 7.500000 % 1,107.18
B-3 1,470,031.75 1,460,334.33 7.500000 % 1,265.44
- -------------------------------------------------------------------------------
367,497,079.85 357,668,732.58 1,997,687.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 188,244.93 506,523.49 0.00 0.00 29,813,676.37
A-2 629,559.89 1,506,534.91 0.00 0.00 99,895,303.50
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 208,400.57 237,306.46 0.00 0.00 33,329,318.37
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-7 169,821.38 169,821.38 0.00 0.00 27,457,512.00
A-8 81,228.07 81,228.07 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 67,118.04 154,769.82 0.00 0.00 9,984,321.89
A-12 330,845.74 824,631.93 0.00 0.00 56,246,665.95
A-13 79,043.75 214,422.07 0.00 0.00 15,420,801.64
A-14 37,578.17 37,578.17 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 15,181.07 15,181.07 0.00 0.00 2,430,000.00
A-18 0.00 37,730.95 0.00 0.00 9,456,050.77
A-19 61,555.44 61,555.44 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 68,422.07 77,912.45 0.00 0.00 10,942,681.56
M-2 22,807.56 25,971.05 0.00 0.00 3,647,593.61
M-3 11,403.79 12,985.53 0.00 0.00 1,823,796.82
B-1 17,105.36 19,477.93 0.00 0.00 2,735,645.58
B-2 7,982.34 9,089.52 0.00 0.00 1,276,608.12
B-3 9,123.22 10,388.66 0.00 0.00 1,459,068.89
- -------------------------------------------------------------------------------
2,234,618.89 4,232,306.40 0.00 0.00 355,671,045.07
===============================================================================
Run: 02/25/97 09:26:33
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-1 951.109092 10.046399 5.941913 15.988312 0.000000 941.062693
A-2 959.369717 8.348956 5.993520 14.342476 0.000000 951.020761
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 993.403292 0.860813 6.206140 7.066953 0.000000 992.542479
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 6.184879 6.184879 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247352 6.247352 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-11 959.369717 8.348956 6.393088 14.742044 0.000000 951.020761
A-12 959.369717 8.348956 5.593952 13.942908 0.000000 951.020761
A-13 959.369717 8.348956 4.874730 13.223686 0.000000 951.020761
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 6.247354 6.247354 0.000000 1000.000000
A-18 983.827064 3.910005 0.000000 3.910005 0.000000 979.917059
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.403291 0.860813 6.206140 7.066953 0.000000 992.542478
M-2 993.403293 0.860814 6.206139 7.066953 0.000000 992.542479
M-3 993.403298 0.860811 6.206144 7.066955 0.000000 992.542487
B-1 993.403291 0.860812 6.206139 7.066951 0.000000 992.542479
B-2 993.403281 0.860815 6.206142 7.066957 0.000000 992.542466
B-3 993.403258 0.860811 6.206138 7.066949 0.000000 992.542433
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:34 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 74,417.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,215.35
SUBSERVICER ADVANCES THIS MONTH 36,839.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,673,859.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 354,320.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 355,671,045.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,396
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,686,809.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70880200 % 4.71840600 % 1.57279200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.67866930 % 4.61495874 % 1.58032510 %
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 7.83464395
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.58
POOL TRADING FACTOR: 96.78200578
................................................................................
Run: 02/25/97 09:26:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 27,709,684.70 7.750000 % 1,287,521.98
A-2 760947ZU8 108,005,000.00 100,457,475.85 7.500000 % 989,742.43
A-3 760947ZV6 22,739,000.00 21,229,495.18 6.100000 % 197,948.49
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 1,890,045.34 7.750000 % 15,074.55
A-8 760947A27 4,558,000.00 4,330,955.82 7.750000 % 29,773.37
A-9 760947A35 5,200,000.00 5,200,000.00 8.000000 % 0.00
A-10 760947A43 5,004,000.00 5,004,000.00 7.625000 % 0.00
A-11 760947A50 11,334,000.00 11,334,000.00 7.750000 % 0.00
A-12 760947A68 5,667,000.00 5,667,000.00 7.000000 % 0.00
A-13 760947A76 15,379,000.00 15,379,000.00 7.500000 % 0.00
A-14 760947A84 9,617,000.00 9,617,000.00 8.000000 % 0.00
A-15 760947A92 14,375,000.00 14,375,000.00 8.000000 % 0.00
A-16 760947B26 45,450,000.00 45,450,000.00 7.750000 % 0.00
A-17 760947B34 10,301,000.00 9,921,726.27 7.750000 % 55,575.77
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,609,273.73 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,988,710.98 7.750000 % 28,639.79
A-21 760947B75 10,625,000.00 10,575,131.23 7.750000 % 7,389.10
A-22 760947B83 5,391,778.36 5,275,172.62 0.000000 % 5,157.52
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 10,061,154.98 7.750000 % 7,029.97
M-2 760947C41 6,317,900.00 6,288,246.75 7.750000 % 4,393.75
M-3 760947C58 5,559,700.00 5,533,605.37 7.750000 % 3,866.46
B-1 2,527,200.00 2,515,338.50 7.750000 % 1,757.53
B-2 1,263,600.00 1,257,669.25 7.750000 % 878.76
B-3 2,022,128.94 2,012,637.99 7.750000 % 1,406.28
SPRE 0.00 0.00 0.335122 % 0.00
- -------------------------------------------------------------------------------
505,431,107.30 485,723,324.56 2,636,155.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 178,875.36 1,466,397.34 0.00 0.00 26,422,162.72
A-2 627,567.95 1,617,310.38 0.00 0.00 99,467,733.42
A-3 107,866.54 305,815.03 0.00 0.00 21,031,546.69
A-4 51,280.81 51,280.81 0.00 0.00 0.00
A-5 182,261.66 182,261.66 0.00 0.00 25,743,000.00
A-6 482,457.33 482,457.33 0.00 0.00 77,229,000.00
A-7 12,200.88 27,275.43 0.00 0.00 1,874,970.79
A-8 27,957.78 57,731.15 0.00 0.00 4,301,182.45
A-9 34,650.59 34,650.59 0.00 0.00 5,200,000.00
A-10 31,796.25 31,796.25 0.00 0.00 5,004,000.00
A-11 73,198.75 73,198.75 0.00 0.00 11,334,000.00
A-12 33,042.16 33,042.16 0.00 0.00 5,667,000.00
A-13 96,074.16 96,074.16 0.00 0.00 15,379,000.00
A-14 64,083.59 64,083.59 0.00 0.00 9,617,000.00
A-15 95,788.87 95,788.87 0.00 0.00 14,375,000.00
A-16 293,395.08 293,395.08 0.00 0.00 45,450,000.00
A-17 64,048.09 119,623.86 0.00 0.00 9,866,150.50
A-18 77,909.47 77,909.47 0.00 0.00 12,069,000.00
A-19 0.00 0.00 55,575.77 0.00 8,664,849.50
A-20 264,595.95 293,235.74 0.00 0.00 40,960,071.19
A-21 68,266.04 75,655.14 0.00 0.00 10,567,742.13
A-22 0.00 5,157.52 0.00 0.00 5,270,015.10
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 64,948.15 71,978.12 0.00 0.00 10,054,125.01
M-2 40,592.75 44,986.50 0.00 0.00 6,283,853.00
M-3 35,721.29 39,587.75 0.00 0.00 5,529,738.91
B-1 16,237.35 17,994.88 0.00 0.00 2,513,580.97
B-2 8,118.68 8,997.44 0.00 0.00 1,256,790.49
B-3 12,992.26 14,398.54 0.00 0.00 2,011,231.71
SPRED 135,584.12 135,584.12 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,181,511.91 5,817,667.66 55,575.77 0.00 483,142,744.58
===============================================================================
Run: 02/25/97 09:26:40
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-1 738.373606 34.308303 4.766451 39.074754 0.000000 704.065304
A-2 930.118752 9.163858 5.810545 14.974403 0.000000 920.954895
A-3 933.616042 8.705242 4.743680 13.448922 0.000000 924.910800
A-5 1000.000000 0.000000 7.080047 7.080047 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247101 6.247101 0.000000 1000.000000
A-7 942.666005 7.518479 6.085227 13.603706 0.000000 935.147526
A-8 950.187762 6.532113 6.133782 12.665895 0.000000 943.655649
A-9 1000.000000 0.000000 6.663575 6.663575 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 5.830626 5.830626 0.000000 1000.000000
A-13 1000.000000 0.000000 6.247101 6.247101 0.000000 1000.000000
A-14 1000.000000 0.000000 6.663574 6.663574 0.000000 1000.000000
A-15 1000.000000 0.000000 6.663574 6.663574 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455337 6.455337 0.000000 1000.000000
A-17 963.180882 5.395182 6.217658 11.612840 0.000000 957.785700
A-18 1000.000000 0.000000 6.455338 6.455338 0.000000 1000.000000
A-19 1046.084293 0.000000 0.000000 0.000000 6.752827 1052.837120
A-20 995.306468 0.695444 6.425039 7.120483 0.000000 994.611024
A-21 995.306469 0.695445 6.425039 7.120484 0.000000 994.611024
A-22 978.373417 0.956553 0.000000 0.956553 0.000000 977.416865
R-I 0.000000 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-1 995.306470 0.695444 6.425039 7.120483 0.000000 994.611025
M-2 995.306471 0.695445 6.425038 7.120483 0.000000 994.611026
M-3 995.306468 0.695444 6.425039 7.120483 0.000000 994.611024
B-1 995.306466 0.695446 6.425036 7.120482 0.000000 994.611020
B-2 995.306466 0.695442 6.425040 7.120482 0.000000 994.611024
B-3 995.306457 0.695445 6.425040 7.120485 0.000000 994.611011
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:42 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 100,846.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,875.47
SUBSERVICER ADVANCES THIS MONTH 65,922.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,216,226.30
(B) TWO MONTHLY PAYMENTS: 4 1,364,355.06
(C) THREE OR MORE MONTHLY PAYMENTS: 4 911,048.36
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 299,054.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 483,142,744.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,769
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,240,474.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.24107410 % 4.55470700 % 1.20421850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.21408290 % 4.52613998 % 1.20986250 %
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 8.28690508
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.80
POOL TRADING FACTOR: 95.59022735
................................................................................
Run: 02/25/97 09:26:43 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 17,846,023.60 7.750000 % 433,074.28
A-2 760947E23 57,937,351.00 50,543,820.71 7.750000 % 1,823,573.52
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 45,683,976.18 7.750000 % 1,051,208.40
A-5 760947E56 17,641,789.00 17,575,918.08 7.750000 % 11,401.35
A-6 760947E64 16,661,690.00 16,599,478.57 7.750000 % 10,767.94
A-7 760947E72 20,493,335.00 18,487,643.36 8.000000 % 494,692.80
A-8 760947E80 19,268,210.00 18,487,643.36 7.500000 % 494,692.80
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 4,231,674.28 7.750000 % 164,961.19
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 0.00 7.500000 % 0.00
A-18 760947G62 7,082,000.00 7,082,000.00 7.575000 % 0.00
A-19 760947G70 8,382,000.00 8,382,000.00 7.750000 % 0.00
A-20 760947G88 5,534,742.00 2,675,885.81 7.750000 % 705,121.13
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 1,105,815.10 0.000000 % 1,292.15
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,256,504.13 7.750000 % 4,707.23
M-2 760947G39 4,552,300.00 4,535,302.63 7.750000 % 2,942.01
M-3 760947G47 4,006,000.00 3,991,042.41 7.750000 % 2,588.96
B-1 1,820,900.00 1,814,101.11 7.750000 % 1,176.79
B-2 910,500.00 907,100.39 7.750000 % 588.43
B-3 1,456,687.10 1,451,248.61 7.750000 % 941.40
SPRE 0.00 0.00 0.568087 % 0.00
- -------------------------------------------------------------------------------
364,183,311.55 343,017,227.33 5,203,730.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 115,242.82 548,317.10 0.00 0.00 17,412,949.32
A-2 326,392.74 2,149,966.26 0.00 0.00 48,720,247.19
A-3 208,668.78 208,668.78 0.00 0.00 32,313,578.00
A-4 295,009.72 1,346,218.12 0.00 0.00 44,632,767.78
A-5 113,498.59 124,899.94 0.00 0.00 17,564,516.73
A-6 107,193.11 117,961.05 0.00 0.00 16,588,710.63
A-7 123,237.33 617,930.13 0.00 0.00 17,992,950.56
A-8 115,534.99 610,227.79 0.00 0.00 17,992,950.56
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 27,326.54 192,287.73 0.00 0.00 4,066,713.09
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 12,161.62 12,161.62 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-16 121,961.32 121,961.32 0.00 0.00 18,886,422.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 44,705.13 44,705.13 0.00 0.00 7,082,000.00
A-19 54,133.75 54,133.75 0.00 0.00 8,382,000.00
A-20 17,279.85 722,400.98 0.00 0.00 1,970,764.68
A-21 126,582.17 126,582.17 0.00 0.00 19,601,988.00
A-22 95,039.62 95,039.62 0.00 0.00 14,717,439.00
A-23 54,022.22 54,022.22 0.00 0.00 8,365,657.00
A-24 0.00 1,292.15 0.00 0.00 1,104,522.95
R 0.00 0.00 0.00 0.00 0.00
M-1 46,859.74 51,566.97 0.00 0.00 7,251,796.90
M-2 29,287.26 32,229.27 0.00 0.00 4,532,360.62
M-3 25,772.63 28,361.59 0.00 0.00 3,988,453.45
B-1 11,714.77 12,891.56 0.00 0.00 1,812,924.32
B-2 5,857.71 6,446.14 0.00 0.00 906,511.96
B-3 9,371.61 10,313.01 0.00 0.00 1,450,307.21
SPRED 162,368.28 162,368.28 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,368,243.14 7,571,973.52 0.00 0.00 337,813,496.95
===============================================================================
Run: 02/25/97 09:26:43
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-1 910.423710 22.093498 5.879169 27.972667 0.000000 888.330212
A-2 872.387499 31.474921 5.633546 37.108467 0.000000 840.912578
A-3 1000.000000 0.000000 6.457619 6.457619 0.000000 1000.000000
A-4 914.667090 21.046892 5.906572 26.953464 0.000000 893.620197
A-5 996.266200 0.646269 6.433508 7.079777 0.000000 995.619930
A-6 996.266199 0.646269 6.433508 7.079777 0.000000 995.619930
A-7 902.129564 24.139204 6.013532 30.152736 0.000000 877.990360
A-8 959.489406 25.674040 5.996145 31.670185 0.000000 933.815366
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-11 863.519587 33.662142 5.576280 39.238422 0.000000 829.857444
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 6.457618 6.457618 0.000000 1000.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457619 6.457619 0.000000 1000.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-18 1000.000000 0.000000 6.312501 6.312501 0.000000 1000.000000
A-19 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-20 483.470740 127.399097 3.122070 130.521167 0.000000 356.071643
A-21 1000.000000 0.000000 6.457619 6.457619 0.000000 1000.000000
A-22 1000.000000 0.000000 6.457619 6.457619 0.000000 1000.000000
A-23 1000.000000 0.000000 6.457618 6.457618 0.000000 1000.000000
A-24 988.716952 1.155320 0.000000 1.155320 0.000000 987.561631
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.266201 0.646269 6.433508 7.079777 0.000000 995.619932
M-2 996.266202 0.646269 6.433508 7.079777 0.000000 995.619933
M-3 996.266203 0.646271 6.433507 7.079778 0.000000 995.619933
B-1 996.266193 0.646268 6.433505 7.079773 0.000000 995.619924
B-2 996.266216 0.646271 6.433509 7.079780 0.000000 995.619945
B-3 996.266535 0.646268 6.433509 7.079777 0.000000 995.620274
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:45 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 71,152.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 51,439.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,037,314.55
(B) TWO MONTHLY PAYMENTS: 2 465,037.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 156,394.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 337,813,496.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,269
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,981,010.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.16360540 % 4.61606400 % 1.22033080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07727270 % 4.66902925 % 1.23838200 %
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 8.57582041
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.63
POOL TRADING FACTOR: 92.75919193
................................................................................
Run: 02/25/97 09:26:46 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 23,775,098.57 7.250000 % 364,747.84
A-2 760947C74 26,006,000.00 21,776,909.52 7.250000 % 930,067.76
A-3 760947C82 22,997,000.00 22,997,000.00 7.250000 % 0.00
A-4 760947C90 7,216,000.00 7,216,000.00 7.250000 % 0.00
A-5 760947D24 16,378,000.00 16,378,000.00 7.250000 % 0.00
A-6 760947D32 17,250,000.00 16,926,282.75 7.250000 % 55,552.94
A-7 760947D40 1,820,614.04 1,684,851.73 0.000000 % 7,284.74
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,487,353.43 7.250000 % 4,881.57
M-2 760947D73 606,400.00 595,019.87 7.250000 % 1,952.89
M-3 760947D81 606,400.00 595,019.87 7.250000 % 1,952.89
B-1 606,400.00 595,019.87 7.250000 % 1,952.89
B-2 303,200.00 297,509.93 7.250000 % 976.44
B-3 303,243.02 297,552.15 7.250000 % 976.57
SPRE 0.00 0.00 0.406908 % 0.00
- -------------------------------------------------------------------------------
121,261,157.06 114,621,617.69 1,370,346.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 143,529.19 508,277.03 0.00 0.00 23,410,350.73
A-2 131,466.21 1,061,533.97 0.00 0.00 20,846,841.76
A-3 138,831.85 138,831.85 0.00 0.00 22,997,000.00
A-4 43,562.67 43,562.67 0.00 0.00 7,216,000.00
A-5 98,873.25 98,873.25 0.00 0.00 16,378,000.00
A-6 102,183.20 157,736.14 0.00 0.00 16,870,729.81
A-7 0.00 7,284.74 0.00 0.00 1,677,566.99
R 0.00 0.00 0.00 0.00 0.00
M-1 8,979.08 13,860.65 0.00 0.00 1,482,471.86
M-2 3,592.11 5,545.00 0.00 0.00 593,066.98
M-3 3,592.11 5,545.00 0.00 0.00 593,066.98
B-1 3,592.11 5,545.00 0.00 0.00 593,066.98
B-2 1,796.06 2,772.50 0.00 0.00 296,533.49
B-3 1,796.31 2,772.88 0.00 0.00 296,575.58
SPRED 38,836.70 38,836.70 0.00 0.00 0.00
- -------------------------------------------------------------------------------
720,630.85 2,090,977.38 0.00 0.00 113,251,271.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 926.832160 14.219080 5.595244 19.814324 0.000000 912.613080
A-2 837.380201 35.763584 5.055226 40.818810 0.000000 801.616618
A-3 1000.000000 0.000000 6.036955 6.036955 0.000000 1000.000000
A-4 1000.000000 0.000000 6.036955 6.036955 0.000000 1000.000000
A-5 1000.000000 0.000000 6.036955 6.036955 0.000000 1000.000000
A-6 981.233783 3.220460 5.923664 9.144124 0.000000 978.013322
A-7 925.430483 4.001254 0.000000 4.001254 0.000000 921.429228
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.233296 3.220458 5.923657 9.144115 0.000000 978.012838
M-2 981.233295 3.220465 5.923664 9.144129 0.000000 978.012830
M-3 981.233295 3.220465 5.923664 9.144129 0.000000 978.012830
B-1 981.233295 3.220465 5.923664 9.144129 0.000000 978.012830
B-2 981.233278 3.220449 5.923681 9.144130 0.000000 978.012830
B-3 981.233303 3.220453 5.923665 9.144118 0.000000 978.012888
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4215
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,784.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,989.94
SUBSERVICER ADVANCES THIS MONTH 15,746.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,275,850.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 343,574.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,251,271.16
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 993,442.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.57553930 % 2.37070100 % 1.05375950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.54508030 % 2.35635838 % 1.06313230 %
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 7.84224379
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.76
POOL TRADING FACTOR: 93.39451635
................................................................................
Run: 02/25/97 09:26:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947H61 60,600,000.00 58,139,818.47 6.037500 % 1,277,705.71
A-2 760947H79 0.00 0.00 2.962500 % 0.00
A-3 760947H87 33,761,149.00 33,761,149.00 7.750000 % 0.00
A-4 760947H95 4,982,438.00 4,982,438.00 8.000000 % 0.00
A-5 760947J28 20,015,977.00 19,953,181.65 8.000000 % 12,862.77
A-6 760947J36 48,165,041.00 44,884,798.92 7.250000 % 1,703,607.63
A-7 760947J44 10,255,000.00 10,255,000.00 7.250000 % 0.00
A-8 760947J51 7,125,000.00 7,125,000.00 7.250000 % 0.00
A-9 760947J69 7,733,000.00 7,733,000.00 7.250000 % 0.00
A-10 760947J77 3,100,000.00 3,100,000.00 7.250000 % 0.00
A-11 760947J85 0.00 0.00 8.000000 % 0.00
A-12 760947J93 4,421,960.00 4,421,960.00 7.250000 % 0.00
A-13 760947K26 2,238,855.16 2,221,673.02 0.000000 % 2,251.63
R-I 760947K34 100.00 0.00 8.000000 % 0.00
R-II 760947K42 100.00 0.00 8.000000 % 0.00
M-1 760947K59 4,283,600.00 4,270,161.23 8.000000 % 2,752.75
M-2 760947K67 2,677,200.00 2,668,800.93 8.000000 % 1,720.44
M-3 760947K75 2,463,100.00 2,455,372.62 8.000000 % 1,582.85
B-1 1,070,900.00 1,067,540.31 8.000000 % 688.19
B-2 428,400.00 427,055.99 8.000000 % 275.30
B-3 856,615.33 853,927.91 8.000000 % 550.49
SPRE 0.00 0.00 0.300538 % 0.00
- -------------------------------------------------------------------------------
214,178,435.49 208,320,878.05 3,003,997.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 292,436.96 1,570,142.67 0.00 0.00 56,862,112.76
A-2 143,493.91 143,493.91 0.00 0.00 0.00
A-3 217,981.86 217,981.86 0.00 0.00 33,761,149.00
A-4 33,207.28 33,207.28 0.00 0.00 4,982,438.00
A-5 132,985.28 145,848.05 0.00 0.00 19,940,318.88
A-6 271,105.75 1,974,713.38 0.00 0.00 43,181,191.29
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,035.25 43,035.25 0.00 0.00 7,125,000.00
A-9 46,720.21 46,720.21 0.00 0.00 7,733,000.00
A-10 18,729.17 18,729.17 0.00 0.00 3,100,000.00
A-11 6,187.87 6,187.87 0.00 0.00 0.00
A-12 26,708.79 26,708.79 0.00 0.00 4,421,960.00
A-13 0.00 2,251.63 0.00 0.00 2,219,421.39
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 28,460.05 31,212.80 0.00 0.00 4,267,408.48
M-2 17,787.20 19,507.64 0.00 0.00 2,667,080.49
M-3 16,364.73 17,947.58 0.00 0.00 2,453,789.77
B-1 7,115.02 7,803.21 0.00 0.00 1,066,852.12
B-2 2,846.27 3,121.57 0.00 0.00 426,780.69
B-3 5,691.31 6,241.80 0.00 0.00 853,377.42
SPRED 52,159.46 52,159.46 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,424,973.66 4,428,971.42 0.00 0.00 205,316,880.29
===============================================================================
Run: 02/25/97 09:26:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 959.402945 21.084253 4.825692 25.909945 0.000000 938.318692
A-3 1000.000000 0.000000 6.456589 6.456589 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664866 6.664866 0.000000 1000.000000
A-5 996.862739 0.642625 6.643956 7.286581 0.000000 996.220114
A-6 931.895790 35.370210 5.628683 40.998893 0.000000 896.525579
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.040035 6.040035 0.000000 1000.000000
A-9 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-10 1000.000000 0.000000 6.041668 6.041668 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040034 6.040034 0.000000 1000.000000
A-13 992.325479 1.005706 0.000000 1.005706 0.000000 991.319774
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.862739 0.642625 6.643956 7.286581 0.000000 996.220114
M-2 996.862741 0.642627 6.643956 7.286583 0.000000 996.220114
M-3 996.862742 0.642625 6.643957 7.286582 0.000000 996.220117
B-1 996.862742 0.642628 6.643963 7.286591 0.000000 996.220114
B-2 996.862722 0.642624 6.643954 7.286578 0.000000 996.220098
B-3 996.862746 0.642622 6.643951 7.286573 0.000000 996.220112
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4218
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,325.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 228.32
SUBSERVICER ADVANCES THIS MONTH 24,633.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,676,882.14
(B) TWO MONTHLY PAYMENTS: 2 630,582.58
(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 205,316,880.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 785
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,869,444.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.30232690 % 4.55816200 % 1.13951150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.22184350 % 4.57258007 % 1.15560790 %
BANKRUPTCY AMOUNT AVAILABLE 112,611.00
FRAUD AMOUNT AVAILABLE 4,283,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,141,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51669614
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.99
POOL TRADING FACTOR: 95.86253622
................................................................................
Run: 02/25/97 09:26:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4219
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947K83 69,926,000.00 66,299,237.12 7.500000 % 2,760,445.88
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,350,335.00 7.500000 % 31,723.85
A-4 760947L33 1,157,046.74 1,124,078.09 0.000000 % 22,328.80
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,294,803.54 7.500000 % 3,968.58
M-2 760947L66 786,200.00 776,842.61 7.500000 % 2,381.03
M-3 760947L74 524,200.00 517,960.94 7.500000 % 1,587.55
B-1 314,500.00 310,756.81 7.500000 % 952.47
B-2 209,800.00 207,302.95 7.500000 % 635.39
B-3 262,361.78 259,239.15 7.500000 % 794.58
SPRE 0.00 0.00 0.341520 % 0.00
- -------------------------------------------------------------------------------
104,820,608.52 100,995,556.21 2,824,818.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 412,905.76 3,173,351.64 0.00 0.00 63,538,791.24
A-2 123,655.18 123,655.18 0.00 0.00 19,855,000.00
A-3 64,460.96 96,184.81 0.00 0.00 10,318,611.15
A-4 0.00 22,328.80 0.00 0.00 1,101,749.29
R 0.00 0.00 0.00 0.00 0.00
M-1 8,063.92 12,032.50 0.00 0.00 1,290,834.96
M-2 4,838.11 7,219.14 0.00 0.00 774,461.58
M-3 3,225.82 4,813.37 0.00 0.00 516,373.39
B-1 1,935.37 2,887.84 0.00 0.00 309,804.34
B-2 1,291.06 1,926.45 0.00 0.00 206,667.56
B-3 1,614.51 2,409.09 0.00 0.00 258,444.57
SPRED 28,641.77 28,641.77 0.00 0.00 0.00
- -------------------------------------------------------------------------------
650,632.46 3,475,450.59 0.00 0.00 98,170,738.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 948.134272 39.476674 5.904896 45.381570 0.000000 908.657599
A-2 1000.000000 0.000000 6.227911 6.227911 0.000000 1000.000000
A-3 988.098807 3.028530 6.153791 9.182321 0.000000 985.070277
A-4 971.506207 19.298097 0.000000 19.298097 0.000000 952.208111
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.097940 3.028526 6.153785 9.182311 0.000000 985.069414
M-2 988.097952 3.028530 6.153790 9.182320 0.000000 985.069423
M-3 988.097940 3.028520 6.153796 9.182316 0.000000 985.069420
B-1 988.097965 3.028521 6.153800 9.182321 0.000000 985.069444
B-2 988.097950 3.028551 6.153765 9.182316 0.000000 985.069399
B-3 988.098000 3.028528 6.153755 9.182283 0.000000 985.069435
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4219
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,712.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,013.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,401,146.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,170,738.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 377
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,514,798.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.62876120 % 2.59294000 % 0.77829920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.54206100 % 2.62977541 % 0.79831520 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,048,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06411398
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.76
POOL TRADING FACTOR: 93.65595131
................................................................................
Run: 02/25/97 09:26:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20 (POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947L82 52,409,000.00 52,409,000.00 7.100000 % 0.00
A-2 760947L90 70,579,000.00 70,579,000.00 7.350000 % 0.00
A-3 760947M24 68,773,000.00 65,368,714.39 7.500000 % 1,126,748.61
A-4 105,985,000.00 105,888,411.61 0.000000 % 467,401.47
A-5 760947M32 26,381,000.00 15,261,581.61 6.837500 % 3,189,008.82
A-6 760947M40 4,255,000.00 2,461,545.42 13.407500 % 514,356.26
A-7 760947M57 20,022,000.00 20,022,000.00 7.750000 % 0.00
A-8 760947M65 12,014,000.00 12,014,000.00 7.750000 % 0.00
A-9 760947M73 20,835,000.00 17,318,062.86 7.750000 % 1,063,382.78
A-10 760947M81 29,566,000.00 29,566,000.00 7.750000 % 0.00
A-11 760947M99 9,918,000.00 9,918,000.00 7.750000 % 0.00
A-12 760947N23 4,755,000.00 4,755,000.00 7.750000 % 0.00
A-13 760947N56 1,318,180.24 1,296,470.06 0.000000 % 1,468.49
R-I 760947N31 100.00 0.00 7.750000 % 0.00
R-II 760947N49 100.00 0.00 7.750000 % 0.00
M-1 760947N64 9,033,100.00 9,010,665.96 7.750000 % 5,790.29
M-2 760947N72 5,645,600.00 5,631,578.94 7.750000 % 3,618.87
M-3 760947N80 5,194,000.00 5,181,100.50 7.750000 % 3,329.39
B-1 2,258,300.00 2,252,691.43 7.750000 % 1,447.59
B-2 903,300.00 901,056.62 7.750000 % 579.02
B-3 1,807,395.50 1,802,906.78 7.750000 % 1,158.56
SPRE 0.00 0.00 0.562071 % 0.00
- -------------------------------------------------------------------------------
451,652,075.74 431,637,786.18 6,378,290.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,996.32 309,996.32 0.00 0.00 52,409,000.00
A-2 432,170.54 432,170.54 0.00 0.00 70,579,000.00
A-3 408,435.53 1,535,184.14 0.00 0.00 64,241,965.78
A-4 414,248.48 881,649.95 334,929.08 0.00 105,755,939.22
A-5 86,933.91 3,275,942.73 0.00 0.00 12,072,572.79
A-6 27,494.63 541,850.89 0.00 0.00 1,947,189.16
A-7 129,271.12 129,271.12 0.00 0.00 20,022,000.00
A-8 77,567.83 77,567.83 0.00 0.00 12,014,000.00
A-9 111,813.26 1,175,196.04 0.00 0.00 16,254,680.08
A-10 190,891.50 190,891.50 0.00 0.00 29,566,000.00
A-11 64,035.10 64,035.10 0.00 0.00 9,918,000.00
A-12 30,700.44 30,700.44 0.00 0.00 4,755,000.00
A-13 0.00 1,468.49 0.00 0.00 1,295,001.57
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 58,176.94 63,967.23 0.00 0.00 9,004,875.67
M-2 36,360.02 39,978.89 0.00 0.00 5,627,960.07
M-3 33,451.53 36,780.92 0.00 0.00 5,177,771.11
B-1 14,544.40 15,991.99 0.00 0.00 2,251,243.84
B-2 5,817.63 6,396.65 0.00 0.00 900,477.60
B-3 11,640.38 12,798.94 0.00 0.00 1,801,748.22
SPRED 202,116.99 202,116.99 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,645,666.55 9,023,956.70 334,929.08 0.00 425,594,425.11
===============================================================================
Run: 02/25/97 09:26:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20 (POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 0.000000 5.914944 5.914944 0.000000 1000.000000
A-2 1000.000000 0.000000 6.123217 6.123217 0.000000 1000.000000
A-3 950.499679 16.383590 5.938894 22.322484 0.000000 934.116089
A-4 999.088660 4.410072 3.908558 8.318630 3.160155 997.838743
A-5 578.506562 120.882788 3.295323 124.178111 0.000000 457.623774
A-6 578.506562 120.882788 6.461723 127.344511 0.000000 457.623774
A-7 1000.000000 0.000000 6.456454 6.456454 0.000000 1000.000000
A-8 1000.000000 0.000000 6.456453 6.456453 0.000000 1000.000000
A-9 831.200521 51.038290 5.366607 56.404897 0.000000 780.162231
A-10 1000.000000 0.000000 6.456453 6.456453 0.000000 1000.000000
A-11 1000.000000 0.000000 6.456453 6.456453 0.000000 1000.000000
A-12 1000.000000 0.000000 6.456454 6.456454 0.000000 1000.000000
A-13 983.530189 1.114028 0.000000 1.114028 0.000000 982.416160
R-I 0.000000 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-1 997.516463 0.641008 6.440418 7.081426 0.000000 996.875455
M-2 997.516462 0.641007 6.440417 7.081424 0.000000 996.875455
M-3 997.516461 0.641007 6.440418 7.081425 0.000000 996.875454
B-1 997.516464 0.641009 6.440420 7.081429 0.000000 996.875455
B-2 997.516462 0.641005 6.440418 7.081423 0.000000 996.875457
B-3 997.516471 0.641005 6.440417 7.081422 0.000000 996.875460
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S20 (POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4225
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 89,326.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 45,946.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,794,406.35
(B) TWO MONTHLY PAYMENTS: 3 572,713.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 703,013.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 425,594,425.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,545
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,765,735.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.24177990 % 4.60642400 % 1.15179620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.16353760 % 4.65480882 % 1.16744670 %
BANKRUPTCY AMOUNT AVAILABLE 171,264.00
FRAUD AMOUNT AVAILABLE 9,033,042.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,408,398.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.58414897
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.16
POOL TRADING FACTOR: 94.23059208
................................................................................
Run: 02/25/97 09:26:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Q95 62,361,000.00 58,987,216.76 7.500000 % 2,655,540.54
A-2 760947R29 5,000,000.00 4,625,135.20 7.500000 % 295,060.06
A-3 760947R37 5,848,000.00 5,848,000.00 7.500000 % 0.00
A-4 760947R45 7,000,000.00 7,000,000.00 7.500000 % 0.00
A-5 760947R52 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-6 760947R60 4,417,000.00 4,417,000.00 7.500000 % 0.00
A-7 760947R78 10,450,000.00 10,356,730.88 7.500000 % 31,205.48
A-8 760947R86 929,248.96 919,933.31 0.000000 % 3,217.65
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,556,679.85 7.500000 % 4,690.37
M-2 760947S36 784,900.00 777,893.95 7.500000 % 2,343.84
M-3 760947S44 418,500.00 414,764.45 7.500000 % 1,249.71
B-1 313,800.00 310,999.01 7.500000 % 937.06
B-2 261,500.00 259,165.83 7.500000 % 780.88
B-3 314,089.78 311,286.13 7.500000 % 937.93
SPRE 0.00 0.00 0.347915 % 0.00
- -------------------------------------------------------------------------------
104,668,838.74 100,784,805.37 2,995,963.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 368,342.48 3,023,883.02 0.00 0.00 56,331,676.22
A-2 28,881.41 323,941.47 0.00 0.00 4,330,075.14
A-3 36,517.52 36,517.52 0.00 0.00 5,848,000.00
A-4 43,711.12 43,711.12 0.00 0.00 7,000,000.00
A-5 31,222.23 31,222.23 0.00 0.00 5,000,000.00
A-6 27,581.72 27,581.72 0.00 0.00 4,417,000.00
A-7 64,672.05 95,877.53 0.00 0.00 10,325,525.40
A-8 0.00 3,217.65 0.00 0.00 916,715.66
R 0.00 0.00 0.00 0.00 0.00
M-1 9,720.60 14,410.97 0.00 0.00 1,551,989.48
M-2 4,857.52 7,201.36 0.00 0.00 775,550.11
M-3 2,589.98 3,839.69 0.00 0.00 413,514.74
B-1 1,942.01 2,879.07 0.00 0.00 310,061.95
B-2 1,618.35 2,399.23 0.00 0.00 258,384.95
B-3 1,943.81 2,881.74 0.00 0.00 310,348.20
SPRED 29,194.48 29,194.48 0.00 0.00 0.00
- -------------------------------------------------------------------------------
652,795.28 3,648,758.80 0.00 0.00 97,788,841.85
===============================================================================
Run: 02/25/97 09:26:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 945.899148 42.583354 5.906616 48.489970 0.000000 903.315794
A-2 925.027040 59.012012 5.776282 64.788294 0.000000 866.015028
A-3 1000.000000 0.000000 6.244446 6.244446 0.000000 1000.000000
A-4 1000.000000 0.000000 6.244446 6.244446 0.000000 1000.000000
A-5 1000.000000 0.000000 6.244446 6.244446 0.000000 1000.000000
A-6 1000.000000 0.000000 6.244446 6.244446 0.000000 1000.000000
A-7 991.074725 2.986170 6.188713 9.174883 0.000000 988.088555
A-8 989.975076 3.462635 0.000000 3.462635 0.000000 986.512441
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.073948 2.986165 6.188706 9.174871 0.000000 988.087783
M-2 991.073958 2.986164 6.188712 9.174876 0.000000 988.087795
M-3 991.073955 2.986165 6.188722 9.174887 0.000000 988.087790
B-1 991.073964 2.986170 6.188687 9.174857 0.000000 988.087795
B-2 991.073920 2.986157 6.188719 9.174876 0.000000 988.087763
B-3 991.073731 2.986153 6.188708 9.174861 0.000000 988.087537
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:26:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4226
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,721.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,938.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,192,735.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 667,628.69
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,788,841.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,691,969.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.36429790 % 2.75305800 % 0.88264370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.26327040 % 2.80303384 % 0.90717020 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,046,688.00
SPECIAL HAZARD AMOUNT AVAILABLE 642,842.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07233365
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.11
POOL TRADING FACTOR: 93.42689097
................................................................................
Run: 02/25/97 09:27:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947P21 21,520,000.00 20,209,875.62 7.500000 % 349,472.24
A-2 760947P39 24,275,000.00 22,797,152.91 8.000000 % 394,211.83
A-3 760947P47 13,325,000.00 12,757,299.72 8.000000 % 151,432.56
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 33,954,452.63 6.137500 % 545,644.39
A-6 760947P70 0.00 0.00 2.862500 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 23,286,386.00 7.500000 % 601,145.62
A-9 760947Q20 20,140,000.00 19,612,643.64 7.500000 % 140,670.92
A-10 760947Q38 16,200,000.00 16,170,587.97 8.000000 % 10,048.41
A-11 760947S51 5,000,000.00 4,990,922.21 8.000000 % 3,101.36
A-12 760947S69 575,632.40 569,707.10 0.000000 % 466.11
R-I 760947Q46 100.00 0.00 8.000000 % 0.00
R-II 760947Q53 100.00 0.00 8.000000 % 0.00
M-1 760947Q61 4,235,400.00 4,227,710.01 8.000000 % 2,627.10
M-2 760947Q79 2,117,700.00 2,113,855.01 8.000000 % 1,313.55
M-3 760947Q87 2,435,400.00 2,430,978.17 8.000000 % 1,510.61
B-1 1,058,900.00 1,056,977.42 8.000000 % 656.81
B-2 423,500.00 422,731.07 8.000000 % 262.69
B-3 847,661.00 846,121.95 8.000000 % 525.78
SPRE 0.00 0.00 0.349553 % 0.00
- -------------------------------------------------------------------------------
211,771,393.40 203,524,401.43 2,203,089.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,297.00 475,769.24 0.00 0.00 19,860,403.38
A-2 151,963.31 546,175.14 0.00 0.00 22,402,941.08
A-3 85,038.75 236,471.31 0.00 0.00 12,605,867.16
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 173,642.64 719,287.03 0.00 0.00 33,408,808.24
A-6 80,986.08 80,986.08 0.00 0.00 0.00
A-7 232,486.23 232,486.23 0.00 0.00 34,877,000.00
A-8 145,522.95 746,668.57 0.00 0.00 22,685,240.38
A-9 122,564.74 263,235.66 0.00 0.00 19,471,972.72
A-10 107,791.36 117,839.77 0.00 0.00 16,160,539.56
A-11 33,268.93 36,370.29 0.00 0.00 4,987,820.85
A-12 0.00 466.11 0.00 0.00 569,240.99
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 28,181.45 30,808.55 0.00 0.00 4,225,082.91
M-2 14,090.73 15,404.28 0.00 0.00 2,112,541.46
M-3 16,204.63 17,715.24 0.00 0.00 2,429,467.56
B-1 7,045.70 7,702.51 0.00 0.00 1,056,320.61
B-2 2,817.88 3,080.57 0.00 0.00 422,468.38
B-3 5,640.15 6,165.93 0.00 0.00 845,596.17
SPRED 59,278.62 59,278.62 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,412,154.48 3,615,244.46 0.00 0.00 201,321,311.45
===============================================================================
Run: 02/25/97 09:27:01
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 939.120614 16.239416 5.868820 22.108236 0.000000 922.881198
A-2 939.120614 16.239416 6.260075 22.499491 0.000000 922.881198
A-3 957.395851 11.364545 6.381895 17.746440 0.000000 946.031307
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 943.179240 15.156789 4.823407 19.980196 0.000000 928.022451
A-7 1000.000000 0.000000 6.665890 6.665890 0.000000 1000.000000
A-8 911.761394 23.537417 5.697845 29.235262 0.000000 888.223977
A-9 973.815474 6.984654 6.085638 13.070292 0.000000 966.830820
A-10 998.184443 0.620272 6.653788 7.274060 0.000000 997.564171
A-11 998.184442 0.620272 6.653786 7.274058 0.000000 997.564170
A-12 989.706452 0.809736 0.000000 0.809736 0.000000 988.896716
R-I 0.000000 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-1 998.184353 0.620272 6.653787 7.274059 0.000000 997.564081
M-2 998.184356 0.620272 6.653789 7.274061 0.000000 997.564084
M-3 998.184352 0.620272 6.653786 7.274058 0.000000 997.564080
B-1 998.184361 0.620276 6.653792 7.274068 0.000000 997.564085
B-2 998.184345 0.620283 6.653790 7.274073 0.000000 997.564061
B-3 998.184357 0.620272 6.653780 7.274052 0.000000 997.564087
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4227
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,275.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 55,677.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,503,887.39
(B) TWO MONTHLY PAYMENTS: 5 1,757,333.19
(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 201,321,311.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 802
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,076,578.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.53160040 % 4.32241500 % 1.14598500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.47503730 % 4.35477589 % 1.15783870 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 4,235,428.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,122,400.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61852831
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.52
POOL TRADING FACTOR: 95.06539491
................................................................................
Run: 02/25/97 09:27:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947S77 38,006,979.00 36,651,514.73 6.037500 % 450,496.16
A-2 760947S85 0.00 0.00 2.962500 % 0.00
A-3 760947S93 13,250,000.00 13,250,000.00 7.250000 % 0.00
A-4 760947T27 6,900,000.00 6,900,000.00 7.750000 % 0.00
A-5 760947T35 22,009,468.00 22,009,468.00 7.750000 % 0.00
A-6 760947T43 20,197,423.00 20,197,423.00 7.750000 % 0.00
A-7 760947T50 2,445,497.00 2,442,471.65 7.750000 % 1,550.01
A-8 760947T68 7,100,000.00 6,745,307.54 7.400000 % 117,884.03
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 104,914,550.69 7.150000 % 1,289,540.21
A-11 760947T92 16,999,148.00 16,392,897.82 5.987500 % 201,490.65
A-12 760947U25 0.00 0.00 3.012500 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 928,670.98 0.000000 % 942.39
R-I 760947U58 100.00 0.00 7.750000 % 0.00
R-II 760947U66 100.00 0.00 7.750000 % 0.00
M-1 760947U74 5,195,400.00 5,188,972.72 7.750000 % 3,292.95
M-2 760947U82 3,247,100.00 3,243,082.98 7.750000 % 2,058.08
M-3 760947U90 2,987,300.00 2,983,604.38 7.750000 % 1,893.41
B-1 1,298,800.00 1,297,193.24 7.750000 % 823.21
B-2 519,500.00 518,857.32 7.750000 % 329.27
B-3 1,039,086.60 1,037,801.17 7.750000 % 658.59
SPRE 0.00 0.00 0.464523 % 0.00
- -------------------------------------------------------------------------------
259,767,021.76 253,548,194.22 2,070,958.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,350.18 634,846.34 0.00 0.00 36,201,018.57
A-2 90,457.55 90,457.55 0.00 0.00 0.00
A-3 80,029.18 80,029.18 0.00 0.00 13,250,000.00
A-4 44,549.75 44,549.75 0.00 0.00 6,900,000.00
A-5 142,103.82 142,103.82 0.00 0.00 22,009,468.00
A-6 130,404.38 130,404.38 0.00 0.00 20,197,423.00
A-7 15,769.79 17,319.80 0.00 0.00 2,440,921.64
A-8 41,584.16 159,468.19 0.00 0.00 6,627,423.51
A-9 54,537.06 54,537.06 0.00 0.00 8,846,378.00
A-10 624,937.05 1,914,477.26 0.00 0.00 103,625,010.48
A-11 81,770.33 283,260.98 0.00 0.00 16,191,407.17
A-12 41,141.23 41,141.23 0.00 0.00 0.00
A-13 7,269.00 7,269.00 0.00 0.00 0.00
A-14 0.00 942.39 0.00 0.00 927,728.59
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 33,502.53 36,795.48 0.00 0.00 5,185,679.77
M-2 20,938.92 22,997.00 0.00 0.00 3,241,024.90
M-3 19,263.60 21,157.01 0.00 0.00 2,981,710.97
B-1 8,375.31 9,198.52 0.00 0.00 1,296,370.03
B-2 3,349.99 3,679.26 0.00 0.00 518,528.05
B-3 6,700.55 7,359.14 0.00 0.00 1,037,142.63
SPRED 98,121.13 98,121.13 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,729,155.51 3,800,114.47 0.00 0.00 251,477,235.31
===============================================================================
Run: 02/25/97 09:27:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 964.336438 11.852985 4.850430 16.703415 0.000000 952.483452
A-3 1000.000000 0.000000 6.039938 6.039938 0.000000 1000.000000
A-4 1000.000000 0.000000 6.456486 6.456486 0.000000 1000.000000
A-5 1000.000000 0.000000 6.456486 6.456486 0.000000 1000.000000
A-6 1000.000000 0.000000 6.456486 6.456486 0.000000 1000.000000
A-7 998.762890 0.633822 6.448501 7.082323 0.000000 998.129067
A-8 950.043315 16.603385 5.856924 22.460309 0.000000 933.439931
A-9 1000.000000 0.000000 6.164903 6.164903 0.000000 1000.000000
A-10 964.336437 11.852985 5.744194 17.597179 0.000000 952.483452
A-11 964.336437 11.852985 4.810260 16.663245 0.000000 952.483452
A-14 998.366807 1.013115 0.000000 1.013115 0.000000 997.353692
R-I 0.000000 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-1 998.762890 0.633820 6.448499 7.082319 0.000000 998.129070
M-2 998.762890 0.633821 6.448499 7.082320 0.000000 998.129069
M-3 998.762890 0.633820 6.448499 7.082319 0.000000 998.129070
B-1 998.762889 0.633824 6.448499 7.082323 0.000000 998.129065
B-2 998.762887 0.633821 6.448489 7.082310 0.000000 998.129066
B-3 998.762923 0.633816 6.448500 7.082316 0.000000 998.129156
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4230
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,682.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,641.96
SUBSERVICER ADVANCES THIS MONTH 62,220.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 32 8,256,753.95
(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 251,477,235.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 932
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,909,931.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.35138200 % 4.51891400 % 1.12970360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.30832790 % 4.53655999 % 1.13831420 %
BANKRUPTCY AMOUNT AVAILABLE 102,894.00
FRAUD AMOUNT AVAILABLE 5,195,340.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,597,670.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47909647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.61
POOL TRADING FACTOR: 96.80876102
................................................................................
Run: 02/25/97 09:27:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4233
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947V24 35,025,125.00 34,493,800.82 7.250000 % 915,095.76
A-2 760947V32 30,033,957.00 29,723,035.82 7.250000 % 535,497.28
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,586,929.62 7.250000 % 40,584.16
A-5 760947V65 8,189,491.00 7,925,955.55 7.250000 % 453,885.18
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 347,247.78 0.000000 % 1,428.05
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 2,016,791.54 7.250000 % 6,024.16
M-2 760947W31 1,146,300.00 1,142,895.07 7.250000 % 3,413.83
M-3 760947W49 539,400.00 537,797.78 7.250000 % 1,606.40
B-1 337,100.00 336,098.69 7.250000 % 1,003.93
B-2 269,700.00 268,898.89 7.250000 % 803.20
B-3 404,569.62 403,367.91 7.250000 % 1,204.84
SPRE 0.00 0.00 0.539493 % 0.00
- -------------------------------------------------------------------------------
134,853,388.67 133,691,582.47 1,960,546.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 208,301.48 1,123,397.24 0.00 0.00 33,578,705.06
A-2 179,491.73 714,989.01 0.00 0.00 29,187,538.54
A-3 154,844.74 154,844.74 0.00 0.00 25,641,602.00
A-4 82,048.87 122,633.03 0.00 0.00 13,546,345.46
A-5 47,863.33 501,748.51 0.00 0.00 7,472,070.37
A-6 104,273.09 104,273.09 0.00 0.00 17,267,161.00
A-7 0.00 1,428.05 0.00 0.00 345,819.73
R 0.00 0.00 0.00 0.00 0.00
M-1 12,179.02 18,203.18 0.00 0.00 2,010,767.38
M-2 6,901.72 10,315.55 0.00 0.00 1,139,481.24
M-3 3,247.65 4,854.05 0.00 0.00 536,191.38
B-1 2,029.64 3,033.57 0.00 0.00 335,094.76
B-2 1,623.83 2,427.03 0.00 0.00 268,095.69
B-3 2,435.86 3,640.70 0.00 0.00 402,163.07
SPRED 60,076.29 60,076.29 0.00 0.00 0.00
- -------------------------------------------------------------------------------
865,317.25 2,825,864.04 0.00 0.00 131,731,035.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 984.830199 26.126838 5.947202 32.074040 0.000000 958.703361
A-2 989.647678 17.829728 5.976293 23.806021 0.000000 971.817951
A-3 1000.000000 0.000000 6.038809 6.038809 0.000000 1000.000000
A-4 997.029635 2.978128 6.020871 8.998999 0.000000 994.051507
A-5 967.820289 55.422880 5.844482 61.267362 0.000000 912.397409
A-6 1000.000000 0.000000 6.038809 6.038809 0.000000 1000.000000
A-7 995.906590 4.095647 0.000000 4.095647 0.000000 991.810943
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.029632 2.978129 6.020872 8.999001 0.000000 994.051503
M-2 997.029634 2.978130 6.020867 8.998997 0.000000 994.051505
M-3 997.029626 2.978124 6.020857 8.998981 0.000000 994.051502
B-1 997.029635 2.978137 6.020884 8.999021 0.000000 994.051498
B-2 997.029626 2.978124 6.020875 8.998999 0.000000 994.051502
B-3 997.029658 2.978128 6.020867 8.998995 0.000000 994.051580
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4233
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,837.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 40,466.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,898,063.47
(B) TWO MONTHLY PAYMENTS: 2 413,000.00
(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 131,731,035.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 1,560,840.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.47090380 % 2.77288500 % 0.75621170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.42897910 % 2.79845974 % 0.76519530 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,348,534.00
SPECIAL HAZARD AMOUNT AVAILABLE 713,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07318127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.34
POOL TRADING FACTOR: 97.68463142
................................................................................
Run: 02/25/97 09:27:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947W56 25,623,000.00 25,502,156.13 7.250000 % 140,793.65
A-2 760947W64 38,194,000.00 37,607,160.80 6.037500 % 835,017.77
A-3 760947W72 0.00 0.00 2.962500 % 0.00
A-4 760947W80 41,309,000.00 40,098,191.68 6.750000 % 1,650,317.29
A-5 760947W98 25,013,000.00 24,628,682.86 7.250000 % 546,847.66
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 39,712,871.33 0.000000 % 0.00
A-8 760947X48 12,000,000.00 12,000,000.00 7.750000 % 0.00
A-9 760947X55 10,690,000.00 10,690,000.00 7.650000 % 0.00
A-10 760947X63 763,154.95 754,564.06 0.000000 % 716.67
R-I 760947X71 100.00 0.00 7.750000 % 0.00
R-II 760947X89 100.00 0.00 7.750000 % 0.00
M-1 760947X97 4,251,000.00 4,248,370.91 7.750000 % 2,521.63
M-2 760947Y21 3,188,300.00 3,186,328.15 7.750000 % 1,891.25
M-3 760947Y39 2,125,500.00 2,124,185.46 7.750000 % 1,260.82
B-1 850,200.00 849,674.18 7.750000 % 504.33
B-2 425,000.00 424,737.15 7.750000 % 252.10
B-3 850,222.04 849,696.22 7.750000 % 504.36
SPRE 0.00 0.00 0.409747 % 0.00
- -------------------------------------------------------------------------------
212,551,576.99 210,481,618.93 3,180,627.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 154,050.23 294,843.88 0.00 0.00 25,361,362.48
A-2 189,179.96 1,024,197.73 0.00 0.00 36,772,143.03
A-3 92,827.44 92,827.44 0.00 0.00 0.00
A-4 225,515.30 1,875,832.59 0.00 0.00 38,447,874.39
A-5 148,773.86 695,621.52 0.00 0.00 24,081,835.20
A-6 43,895.92 43,895.92 0.00 0.00 7,805,000.00
A-7 28,542.86 28,542.86 250,414.17 0.00 39,963,285.50
A-8 77,487.27 77,487.27 0.00 0.00 12,000,000.00
A-9 68,137.56 68,137.56 0.00 0.00 10,690,000.00
A-10 0.00 716.67 0.00 0.00 753,847.39
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,432.89 29,954.52 0.00 0.00 4,245,849.28
M-2 20,574.99 22,466.24 0.00 0.00 3,184,436.90
M-3 13,716.45 14,977.27 0.00 0.00 2,122,924.64
B-1 5,486.58 5,990.91 0.00 0.00 849,169.85
B-2 2,742.64 2,994.74 0.00 0.00 424,485.05
B-3 5,486.72 5,991.08 0.00 0.00 849,191.86
SPRED 71,858.33 71,858.33 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,175,709.00 4,356,336.53 250,414.17 0.00 207,551,405.57
===============================================================================
Run: 02/25/97 09:27:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 995.283774 5.494815 6.012186 11.507001 0.000000 989.788958
A-2 984.635304 21.862538 4.953133 26.815671 0.000000 962.772766
A-4 970.688995 39.950550 5.459229 45.409779 0.000000 930.738444
A-5 984.635304 21.862538 5.947862 27.810400 0.000000 962.772766
A-6 1000.000000 0.000000 5.624077 5.624077 0.000000 1000.000000
A-7 1006.306288 0.000000 0.723263 0.723263 6.345382 1012.651670
A-8 1000.000000 0.000000 6.457273 6.457273 0.000000 1000.000000
A-9 1000.000000 0.000000 6.373953 6.373953 0.000000 1000.000000
A-10 988.742928 0.939088 0.000000 0.939088 0.000000 987.803840
R-I 0.000000 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-1 999.381536 0.593185 6.453279 7.046464 0.000000 998.788351
M-2 999.381536 0.593184 6.453279 7.046463 0.000000 998.788351
M-3 999.381538 0.593187 6.453282 7.046469 0.000000 998.788351
B-1 999.381534 0.593190 6.453282 7.046472 0.000000 998.788344
B-2 999.381529 0.593176 6.453271 7.046447 0.000000 998.788353
B-3 999.381550 0.593186 6.453279 7.046465 0.000000 998.788341
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4234
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,668.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 38,535.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,697,026.69
(B) TWO MONTHLY PAYMENTS: 4 1,361,400.00
(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 207,551,405.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 835
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,805,154.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.42943020 % 4.55777400 % 1.01279620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.35387070 % 4.60281673 % 1.02653380 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 4,251,032.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,162,465.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.43360471
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.90
POOL TRADING FACTOR: 97.64754913
................................................................................
Run: 02/25/97 09:27:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4235
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Y47 96,648,000.00 96,648,000.00 7.000000 % 1,843,596.83
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 13,007,000.00 7.000000 % 38,638.03
A-4 760947Y70 163,098.92 163,098.92 0.000000 % 525.57
A-5 760947Y88 0.00 0.00 0.596911 % 0.00
R 760947Y96 100.00 100.00 7.000000 % 100.00
M-1 760947Z20 2,280,000.00 2,280,000.00 7.000000 % 6,773.23
M-2 760947Z38 1,107,000.00 1,107,000.00 7.000000 % 3,288.58
M-3 760947Z46 521,000.00 521,000.00 7.000000 % 1,547.74
B-1 325,500.00 325,500.00 7.000000 % 966.97
B-2 260,400.00 260,400.00 7.000000 % 773.57
B-3 390,721.16 390,721.16 7.000000 % 1,160.73
- -------------------------------------------------------------------------------
130,238,820.08 130,238,820.08 1,897,371.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 563,607.37 2,407,204.20 0.00 0.00 94,804,403.17
A-2 90,598.92 90,598.92 0.00 0.00 15,536,000.00
A-3 75,850.94 114,488.97 0.00 0.00 12,968,361.97
A-4 0.00 525.57 0.00 0.00 162,573.35
A-5 64,764.33 64,764.33 0.00 0.00 0.00
R 0.58 100.58 0.00 0.00 0.00
M-1 13,295.93 20,069.16 0.00 0.00 2,273,226.77
M-2 6,455.52 9,744.10 0.00 0.00 1,103,711.42
M-3 3,038.24 4,585.98 0.00 0.00 519,452.26
B-1 1,898.17 2,865.14 0.00 0.00 324,533.03
B-2 1,518.53 2,292.10 0.00 0.00 259,626.43
B-3 2,278.51 3,439.24 0.00 0.00 389,560.43
- -------------------------------------------------------------------------------
823,307.04 2,720,678.29 0.00 0.00 128,341,448.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 19.075375 5.831547 24.906922 0.000000 980.924625
A-2 1000.000000 0.000000 5.831547 5.831547 0.000000 1000.000000
A-3 1000.000000 2.970557 5.831548 8.802105 0.000000 997.029443
A-4 1000.000000 3.222400 0.000000 3.222400 0.000000 996.777600
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 2.970715 5.831548 8.802263 0.000000 997.029285
M-2 1000.000000 2.970714 5.831545 8.802259 0.000000 997.029286
M-3 1000.000000 2.970710 5.831555 8.802265 0.000000 997.029290
B-1 1000.000000 2.970722 5.831551 8.802273 0.000000 997.029278
B-2 1000.000000 2.970699 5.831528 8.802227 0.000000 997.029301
B-3 1000.000000 2.970712 5.831550 8.802262 0.000000 997.029263
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4235
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,296.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 750.66
SUBSERVICER ADVANCES THIS MONTH 23,358.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,510,501.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,341,448.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 472
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,510,430.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.24478640 % 3.00440400 % 0.75080970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.20053590 % 3.03595642 % 0.75965710 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,302,388.00
SPECIAL HAZARD AMOUNT AVAILABLE 651,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90628459
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 176.11
POOL TRADING FACTOR: 98.54315998
................................................................................
Run: 02/25/97 09:27:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Z53 54,550,000.00 54,550,000.00 7.350000 % 0.00
A-2 760947Z61 6,820,000.00 6,820,000.00 7.500000 % 0.00
A-3 760947Z79 33,956,396.00 33,956,396.00 7.500000 % 0.00
A-4 760947Z87 23,875,000.00 23,875,000.00 7.500000 % 0.00
A-5 760947Z95 41,092,200.00 41,092,200.00 7.500000 % 26,729.40
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 25,963,473.00 5.975000 % 110,378.84
A-8 7609472C4 0.00 0.00 3.025000 % 0.00
A-9 7609472D2 156,744,610.00 156,744,610.00 7.350000 % 843,616.41
A-10 7609472E0 36,000,000.00 36,000,000.00 7.150000 % 253,346.57
A-11 7609472F7 6,260,870.00 6,260,870.00 5.925000 % 44,060.28
A-12 7609472G5 0.00 0.00 2.575000 % 0.00
A-13 7609472H3 6,079,451.00 6,079,451.00 7.350000 % 0.00
A-14 7609472J9 486,810.08 486,810.08 0.000000 % 403.95
A-15 7609472K6 0.00 0.00 0.472105 % 0.00
R-I 7609472P5 100.00 100.00 7.500000 % 100.00
R-II 7609472Q3 100.00 100.00 7.500000 % 100.00
M-1 7609472L4 8,476,700.00 8,476,700.00 7.500000 % 5,513.87
M-2 7609472M2 5,297,900.00 5,297,900.00 7.500000 % 3,446.15
M-3 7609472N0 4,238,400.00 4,238,400.00 7.500000 % 2,756.97
B-1 7609472R1 1,695,400.00 1,695,400.00 7.500000 % 1,102.81
B-2 847,700.00 847,700.00 7.500000 % 551.41
B-3 1,695,338.32 1,695,338.32 7.500000 % 1,102.77
- -------------------------------------------------------------------------------
423,830,448.40 423,830,448.40 1,293,209.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,095.26 334,095.26 0.00 0.00 54,550,000.00
A-2 42,622.00 42,622.00 0.00 0.00 6,820,000.00
A-3 212,212.56 212,212.56 0.00 0.00 33,956,396.00
A-4 149,218.75 149,218.75 0.00 0.00 23,875,000.00
A-5 256,808.19 283,537.59 0.00 0.00 41,065,470.60
A-6 60,933.21 60,933.21 0.00 0.00 9,750,000.00
A-7 129,267.37 239,646.21 0.00 0.00 25,853,094.16
A-8 65,444.99 65,444.99 0.00 0.00 0.00
A-9 959,993.23 1,803,609.64 0.00 0.00 155,900,993.59
A-10 214,484.92 467,831.49 0.00 0.00 35,746,653.43
A-11 30,910.88 74,971.16 0.00 0.00 6,216,809.72
A-12 13,433.84 13,433.84 0.00 0.00 0.00
A-13 0.00 0.00 37,234.02 0.00 6,116,685.02
A-14 0.00 403.95 0.00 0.00 486,406.13
A-15 166,732.16 166,732.16 0.00 0.00 0.00
R-I 0.63 100.63 0.00 0.00 0.00
R-II 0.63 100.63 0.00 0.00 0.00
M-1 52,975.65 58,489.52 0.00 0.00 8,471,186.13
M-2 33,109.55 36,555.70 0.00 0.00 5,294,453.85
M-3 26,488.14 29,245.11 0.00 0.00 4,235,643.03
B-1 10,595.50 11,698.31 0.00 0.00 1,694,297.19
B-2 5,297.76 5,849.17 0.00 0.00 847,148.59
B-3 10,595.11 11,697.88 0.00 0.00 1,694,235.55
- -------------------------------------------------------------------------------
2,775,220.33 4,068,429.76 37,234.02 0.00 422,574,472.99
===============================================================================
Run: 02/25/97 09:27:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 0.000000 6.124569 6.124569 0.000000 1000.000000
A-2 1000.000000 0.000000 6.249560 6.249560 0.000000 1000.000000
A-3 1000.000000 0.000000 6.249561 6.249561 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 1000.000000 0.650474 6.249561 6.900035 0.000000 999.349526
A-6 1000.000000 0.000000 6.249560 6.249560 0.000000 1000.000000
A-7 1000.000000 4.251313 4.978817 9.230130 0.000000 995.748687
A-9 1000.000000 5.382108 6.124569 11.506677 0.000000 994.617892
A-10 1000.000000 7.037405 5.957914 12.995319 0.000000 992.962595
A-11 1000.000000 7.037405 4.937154 11.974559 0.000000 992.962595
A-13 1000.000000 0.000000 0.000000 0.000000 6.124569 1006.124570
A-14 1000.000000 0.829790 0.000000 0.829790 0.000000 999.170210
R-I 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.650474 6.249561 6.900035 0.000000 999.349526
M-2 1000.000000 0.650475 6.249561 6.900036 0.000000 999.349525
M-3 1000.000000 0.650474 6.249561 6.900035 0.000000 999.349526
B-1 1000.000000 0.650472 6.249558 6.900030 0.000000 999.349528
B-2 1000.000000 0.650478 6.249569 6.900047 0.000000 999.349522
B-3 1000.000000 0.650472 6.249555 6.900027 0.000000 999.349528
_______________________________________________________________________________
DETERMINATION DATE 20-February-97
DISTRIBUTION DATE 25-February-97
Run: 02/25/97 09:27:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4236
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 88,611.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,119.45
SUBSERVICER ADVANCES THIS MONTH 29,121.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,981,973.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 422,574,472.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,627
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 980,236.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.74388270 % 4.25493600 % 1.00118150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.73167660 % 4.25990782 % 1.00350650 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4714 %
BANKRUPTCY AMOUNT AVAILABLE 154,377.00
FRAUD AMOUNT AVAILABLE 8,476,609.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,238,304.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.25312633
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.72
POOL TRADING FACTOR: 99.70366088
................................................................................
