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)
December 25, 1996
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in its
charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227
(Commission File Number)
Delaware 333-4846 75-2006294
(State or other (I.R.S Employee
jurisdiction of Identification No.)
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
<PAGE>
Item 5. Other Events
See the respective monthly reports, each reflecting the required information for
the December 1996 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
<PAGE>
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
<PAGE>
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
<PAGE>
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
<PAGE>
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
<PAGE>
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
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: December 25, 1996
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-1 HF
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3504 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,337,946.79
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 344,787.59
SCHEDULED INSTALLMENTS OF: 12/01/96
GROSS INTEREST RATE: 10.998971
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 11
REPORT DATE: 12/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 15,732.14 15,732.14 15,732.14
LESS SERVICE FEE 3,152.87 3,152.87 3,152.87
NET INTEREST 12,579.27 12,579.27 12,579.27
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 3,667.57 3,667.57 3,667.57
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 16,246.84 16,246.84 16,246.84
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,716,393.99 1,716,393.99 1,716,393.99
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 1,716,393.99 1,716,393.99 1,716,393.99
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,667.57 3,667.57 3,667.57
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 3,667.57 3,667.57 3,667.57
ENDING PRINCIPAL BALANCE 1,712,726.42 1,712,726.42 1,712,726.42
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 149,750.67
PRINCIPAL 359.98 359.98 359.98
INTEREST 2,837.32 2,837.32 2,837.32
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 9,516.95 9,516.95 9,516.95
INTEREST 110,725.05 110,725.05 110,725.05
REO 0 0.00 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 343,615.47 123,439.30 123,439.30 123,439.30
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 12/01/96
GROSS INTEREST RATE: 12.208552
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 7
REPORT DATE: 12/26/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 7,362.87 7,362.87 7,362.87
LESS SERVICE FEE 1,181.18 1,181.18 1,181.18
NET INTEREST 6,181.69 6,181.69 6,181.69
PAYOFF NET INTEREST 70.21 70.21 70.21
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 848.41 848.41 848.41
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 41,658.45 41,658.45 41,658.45
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 48,758.76 48,758.76 48,758.76
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 765,367.62 765,367.62 765,367.62
LESS PAYOFF PRINCIPAL BALANCE 41,658.45 41,658.45 41,658.45
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 723,709.17 723,709.17 723,709.17
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 848.41 848.41 848.41
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 41,658.45 41,658.45 41,658.45
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 42,506.86 42,506.86 42,506.86
ENDING PRINCIPAL BALANCE 722,860.76 722,860.76 722,860.76
***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 1,468.02 1,468.02 1,468.02
INTEREST 22,799.48 22,799.48 22,799.48
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 24,267.50 24,267.50 24,267.50
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -------------------------------------------------------------------------------
<PAGE>
Run: 12/27/96 13:40:53 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 51,185,471.15 411,472.34 8.0000 695.00
STRIP 0.00 0.00 1.4205 0.00
- --------------------------------------------------------------------------------
51,185,471.15 411,472.34 695.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,743.15 0.00 3,438.15 0.00 410,777.34
STRIP 487.06 0.00 487.06 0.00 0.00
3,230.21 0.00 3,925.21 0.00 410,777.34
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.038850 0.013578 0.053592 0.000000 0.067170 8.025272
STRIP 0.000000 0.000000 0.009516 0.000000 0.009516 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 85.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 154.30
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 410,777.34
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 411,372.34
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 595.00
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 10.1204%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.008025272
................................................................................
Run: 12/27/96 13:40:53 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 1,370,639.21 8.0000 2,325.30
STRIP 0.00 0.00 1.5790 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,370,639.21 2,325.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
9,137.59 0.00 11,462.89 0.00 1,368,313.91
STRIP 1,803.53 0.00 1,803.53 0.00 0.00
10,941.12 0.00 13,266.42 0.00 1,368,313.91
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.275995 0.046274 0.181840 0.000000 0.228114 27.229721
STRIP 0.000000 0.000000 0.035891 0.000000 0.035891 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 393.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 496.86
SUBSERVICER ADVANCES THIS MONTH 1,235.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 130,076.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,368,313.91
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 1,371,497.44
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 154.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,170.46
MORTGAGE POOL INSURANCE 2,916,016.00
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3586%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.027229721
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 5,067,618.49 8.5000 139,848.24
STRIP 0.00 0.00 0.8897 0.00
- --------------------------------------------------------------------------------
96,428,600.14 5,067,618.49 139,848.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
35,389.28 0.00 175,237.52 0.00 4,927,770.25
STRIP 3,725.50 0.00 3,725.50 0.00 0.00
39,114.78 0.00 178,963.02 0.00 4,927,770.25
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
52.553065 1.450278 0.367000 0.000000 1.817278 51.102787
STRIP 0.000000 0.000000 0.038635 0.000000 0.038635 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 2,269.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,644.56
SUBSERVICER ADVANCES THIS MONTH 4,533.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 139,515.18
(B) TWO MONTHLY PAYMENTS: 1 191,823.45
(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 4,927,770.25
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 4,940,085.34
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 132,446.85
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 625.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,776.27
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 10.3330%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.051102787
................................................................................
Run: 12/27/96 13:40:53 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 2,674,221.52 6.5000 144,784.03
STRIP 0.00 0.00 2.8947 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,674,221.52 144,784.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,728.70 0.00 158,512.73 0.00 2,529,437.49
STRIP 6,113.89 0.00 6,113.89 0.00 0.00
19,842.59 0.00 164,626.62 0.00 2,529,437.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
26.869780 1.454747 0.137942 0.000000 1.592689 25.415033
STRIP 0.000000 0.000000 0.061431 0.000000 0.061431 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 927.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 876.52
SUBSERVICER ADVANCES THIS MONTH 5,613.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 253,040.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 331,491.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,529,437.49
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 2,539,545.80
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 14
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 139,692.48
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 341.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,749.63
MORTGAGE POOL INSURANCE 7,415,287.30
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2489%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.025415033
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 7,081,439.96 7.0000 17,464.79
STRIP 0.00 0.00 1.9640 0.00
- --------------------------------------------------------------------------------
106,883,729.60 7,081,439.96 17,464.79
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
41,308.40 0.00 58,773.19 0.00 7,063,975.17
STRIP 11,589.73 0.00 11,589.73 0.00 0.00
52,898.13 0.00 70,362.92 0.00 7,063,975.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
66.253676 0.163400 0.386480 0.000000 0.549880 66.090276
STRIP 0.000000 0.000000 0.108433 0.000000 0.108433 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 2,720.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,314.57
SUBSERVICER ADVANCES THIS MONTH 6,964.85
MASTER SERVICER ADVANCES THIS MONTH 3,429.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 570,639.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 187,105.45
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,063,975.17
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 6,687,168.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
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 388,198.17
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,857.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,606.83
MORTGAGE POOL INSURANCE 6,802,512.01
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8661%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.066090276
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/11/96 02:04 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 88,679.91 5,006.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 78,135.91
Total Principal Prepayments 76,245.13
Principal Payoffs-In-Full 76,221.92
Principal Curtailments 23.21
Principal Liquidations 0.00
Scheduled Principal Due 1,890.78
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,544.00 5,006.65
Prepayment Interest Shortfall 202.65 90.90
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 1,517,173.71
Current Period ENDING Prin Bal 1,439,037.80
Change in Principal Balance 78,135.91
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.662435
Interest Distributed 0.089392
Total Distribution 0.751827
Total Principal Prepayments 0.646405
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 12.862579
ENDING Principal Balance 12.200143
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.532085%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689184%
Prepayment Percentages 38.689184%
Trading Factors 1.220014%
Certificate Denominations 1,000
Sub-Servicer Fees 511.12
Master Servicer Fees 186.07
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 131,388.54 420.78 225,495.88
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 122,558.71 200,694.62
Total Principal Prepayments 120,825.80 197,070.93
Principal Payoffs-In-Full 120,789.01 197,010.93
Principal Curtailments 36.79 60.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,996.32 4,887.10
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,829.83 420.78 24,801.26
Prepayment Interest Shortfall 316.60 4.53 614.68
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 2,404,267.75 3,921,441.46
Current Period ENDING Prin Bal 2,280,445.63 3,719,483.43
Change in Principal Balance 123,822.12 201,958.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,451.134075
Interest Distributed 248.639425
Total Distribution 3,699.773500
Total Principal Prepayments 3,402.337015
Current Period Interest Shortfall
BEGINNING Principal Balance 270.807366
ENDING Principal Balance 256.860524
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 528,982.10 3,302.27 532,284.37
Period Ending Class Percentages 61.310816%
Prepayment Percentages 61.310816%
Trading Factors 25.686052% 2.932637%
Certificate Denominations 250,000
Sub-Servicer Fees 809.97 1,321.09
Master Servicer Fees 294.86 480.93
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 249,726.64 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 812,064.62 2
Tot Unpaid Principal on Delinq Loans 1,061,791.26 4
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 19.9459%
Loans in Pool 21
Current Period Sub-Servicer Fee 1,321.09
Current Period Master Servicer Fee 480.93
Aggregate REO Losses (458,833.34)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/11/96 04:53 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4001
SERIES: 1987-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AB4 NA
Total Principal and Interest Distr 267,179.85 1,989.04
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 251,604.09
Total Principal Prepayments 221,613.61
Principal Payoffs-In-Full 221,559.44
Principal Curtailments 54.17
Principal Liquidations 0.00
Scheduled Principal Due 29,990.48
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,575.76 1,989.04
Prepayment Interest Shortfall 1,353.81 230.72
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 120,690,107.20
Current Period BEGINNING Princ Bal 2,390,057.58
Current Period ENDING Princ Bal 2,138,453.49
Change in Principal Balance 251,604.09
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.084712
Interest Distributed 0.129056
Total Distribution 2.213768
Total Principal Prepayments 1.836220
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 19.803260
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.708517%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.946950%
Prepayment Percentages 70.946950%
Trading Factors 1.771855%
Certificate Denominations 1,000
Sub-Servicer Fees 856.06
Master Servicer Fees 274.86
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 109,076.01 335.17 378,580.07
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 103,032.84 354,636.93
Total Principal Prepayments 90,751.62 312,365.23
Principal Payoffs-In-Full 90,729.44 312,288.88
Principal Curtailments 22.18 76.35
Principal Liquidations 0.00 0.00
Scheduled Principal Due 12,281.22 42,271.70
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,043.17 335.17 23,943.14
Prepayment Interest Shortfall 539.39 15.00 2,138.92
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 978,737.81 3,368,795.39
Current Period ENDING Princ Bal 875,704.97 3,014,158.46
Change in Principal Balance 103,032.84 354,636.93
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4,055.063012
Interest Distributed 237.841014
Total Distribution 4,292.904026
Total Principal Prepayments 3,571.711093
Current Period Interest Shortfall
BEGINNING Principal Balance 154.080718
ENDING Principal Balance 137.860466
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 143,720.96 517.27 144,238.23
Period Ending Class Percentages 143,720.96
Prepayment Percentages 29.053050%
Trading Factors 13.786047% 2.372564%
Certificate Denominations 250,000
Sub-Servicer Fees 350.56 1,206.62
Master Servicer Fees 112.56 387.42
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,270,422.18
Current Special Hazard Amount 875,704.97
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 238,375.24 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Tot Unpaid Princ on Delinquent Loans 238,375.24 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 4.8036%
Loans in Pool 29
Current Period Sub-Servicer Fee 1,206.62
Current Period Master Servicer Fee 387.42
Aggregate REO Losses (157,946.84)
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 8,165,151.71 8.5000 400,648.93
STRIP 0.00 0.00 0.3111 0.00
- --------------------------------------------------------------------------------
126,773,722.44 8,165,151.71 400,648.93
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,362.07 0.00 456,011.00 0.00 7,764,502.78
STRIP 2,053.56 0.00 2,053.56 0.00 0.00
57,415.63 0.00 458,064.56 0.00 7,764,502.78
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
64.407288 3.160347 0.436700 0.000000 3.597047 61.246942
STRIP 0.000000 0.000000 0.016199 0.000000 0.016199 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,188.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,684.51
SUBSERVICER ADVANCES THIS MONTH 4,191.22
MASTER SERVICER ADVANCES THIS MONTH 3,909.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 200,693.46
(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 7,764,502.78
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 7,377,552.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
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 450,311.21
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 387,554.87
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 910.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,183.27
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 9.7674%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.061246942
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/11/96 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 44,343.29 1,406.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 28,071.74
Total Principal Prepayments 978.98
Principal Payoffs-In-Full 0.00
Principal Curtailments 978.98
Principal Liquidations 0.00
Scheduled Principal Due 27,092.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 16,271.55 1,406.05
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 2,231,526.78
Current Period ENDING Princ Balance 2,203,455.04
Change in Principal Balance 28,071.74
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.389535
Interest Distributed 0.225791
Total Distribution 0.615326
Total Principal Prepayments 0.013585
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 30.965617
ENDING Principal Balance 30.576081
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.569393%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 3.057608%
Certificate Denominations 1,000
Sub-Servicer Fees 581.70
Master Servicer Fees 264.06
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 8,679.39 12.23 54,440.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,610.07 33,681.81
Total Principal Prepayments 321.02 1,300.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 321.02 1,300.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 7,008.52 34,101.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,069.32 12.23 20,759.15
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 731,733.55 2,963,260.33
Current Period ENDING Princ Balance 722,528.62 2,925,983.66
Change in Principal Balance 9,204.93 37,276.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 413.025415
Interest Distributed 225.969937
Total Distribution 638.995352
Total Principal Prepayments 23.634183
Current Period Interest Shortfall
BEGINNING Principal Balance 215.487188
ENDING Principal Balance 212.776441
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 195,686.03 275.79 195,961.82
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 21.277644% 3.877510%
Certificate Denominations 250,000
Sub-Servicer Fees 190.75 772.45
Master Servicer Fees 86.59 350.65
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 722,528.62
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 409,040.96 3
Tot Unpaid Princ on Delinquent Loans 409,040.96 3
Loans in Foreclosure, INCL in Delinq 46,589.88 1
REO/Pending Cash Liquidations 252,210.70 1
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 12.3580%
Loans in Pool 37
Curr Period Sub-Servicer Fee 772.45
Curr Period Master Servicer Fee 350.65
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/11/96 05:04 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 133,132.59 771.55
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 110,562.22
Total Principal Prepayments 106,136.52
Principal Payoffs-In-Full 105,846.65
Principal Curtailments 289.87
Principal Liquidations 0.00
Scheduled Principal Due 4,425.70
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,570.37 771.55
Prepayment Interest Shortfall 506.76 31.98
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 3,076,950.98
Curr Period ENDING Princ Balance 2,966,388.76
Change in Principal Balance 110,562.22
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.161518
Interest Distributed 0.237114
Total Distribution 1.398633
Total Principal Prepayments 1.115024
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 32.325102
ENDING Principal Balance 31.163584
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.198665%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 3.116358%
Certificate Denominations 1,000
Sub-Servicer Fees 752.27
Master Servicer Fees 313.48
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 64,181.97 32.83 198,118.94
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 56,246.55 166,808.77
Total Principal Prepayments 54,619.98 160,756.50
Principal Payoffs-In-Full 54,470.80 160,317.45
Principal Curtailments 149.18 439.05
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,277.56 6,703.26
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,935.42 32.83 31,310.17
Prepayment Interest Shortfall 260.21 0.58 799.53
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 1,583,460.38 4,660,411.36
Curr Period ENDING Princ Balance 1,526,562.84 4,492,951.60
Change in Principal Balance 56,897.54 167,459.76
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,421.412259
Interest Distributed 341.619589
Total Distribution 2,763.031848
Total Principal Prepayments 2,351.388470
Current Period Interest Shortfall
BEGINNING Principal Balance 272.671684
ENDING Principal Balance 262.873935
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 376,690.75 314.02 377,004.77
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 26.287393% 4.448693%
Certificate Denominations 250,000
Sub-Servicer Fees 387.14 1,139.41
Master Servicer Fees 161.32 474.80
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,201,838.96
Current Special Hazard Amount 1,201,838.96
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 45,885.48 1
Loans Delinquent THREE + Payments 487,544.03 1
Total Unpaid Principal on Delinq Loans 533,429.51 2
Loans in Foreclosure, INCL in Delinq 487,544.03 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.4110%
Loans in Pool 31
Current Period Sub-Servicer Fee 1,139.41
Current Period Master Servicer Fee 474.80
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 12-Dec-96
1987-SA1, CLASS A, 7.74879320% PASS-THROUGH RATE (POOL 4009) 11:41 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1996
DISTRIBUTION DATE: DECEMBER 26, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,557,228.75
ENDING POOL BALANCE $3,328,992.62
PRINCIPAL DISTRIBUTIONS $228,236.13
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $220,461.67
PARTIAL PRINCIPAL PREPAYMENTS $2,039.56
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/01 $5,734.90
$228,236.13
INTEREST DUE ON BEG POOL BALANCE $22,970.19
PREPAYMENT INTEREST SHORTFALL ($174.12)
$22,796.07
TOTAL DISTRIBUTION DUE THIS PERIOD $251,032.20
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $367.74
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 56.384936%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $5.199554602
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.519327990
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $5.068905148
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,904,046.09
TRADING FACTOR 0.075839346
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $418,687.38
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Dec-96
1987-SA1, CLASS B, 7.71879320% PASS-THROUGH RATE (POOL 4009) 11:41 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1996
DISTRIBUTION DATE: DECEMBER 26, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,579,211.62
ENDING POOL BALANCE $2,575,053.47
NET CHANGE TO PRINCIPAL BALANCE $4,158.15
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/01 $4,158.15
$4,158.15
INTEREST DUE ON BEGINNING POOL BALANCE $16,590.33
PREPAYMENT INTEREST SHORTFALL ($125.75)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,464.58
TOTAL DISTRIBUTION DUE THIS PERIOD $20,622.73
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $327.17
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,295.44
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $266.63
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 43.615064%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,904,046.09
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $418,687.38
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Dec-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 11:41 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1996
DISTRIBUTION DATE: DECEMBER 26, 1996
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 12/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $64.48
PREPAYMENT INTEREST SHORTFALL ($0.49)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.99
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 $5,904,046.09
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $418,687.38
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 4,006,757.28 7.5073 6,121.91
- --------------------------------------------------------------------------------
25,441,326.74 4,006,757.28 6,121.91
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,066.61 0.00 31,188.52 0.00 4,000,635.37
25,066.61 0.00 31,188.52 0.00 4,000,635.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
157.490107 0.240629 0.985271 0.000000 1.225900 157.249479
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,206.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,164.32
SUBSERVICER ADVANCES THIS MONTH 1,431.55
MASTER SERVICER ADVANCES THIS MONTH 1,129.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 178,403.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,000,635.37
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,858,101.79
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 147,988.61
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 450.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,671.91
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 8.2448%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5076%
POOL TRADING FACTOR 0.157249479
................................................................................
Run: 12/27/96 13:40:53 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 5,748,217.52 7.8198 632,240.05
- --------------------------------------------------------------------------------
38,297,875.16 5,748,217.52 632,240.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,261.57 0.00 668,501.62 0.00 5,115,977.47
36,261.57 0.00 668,501.62 0.00 5,115,977.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
150.092335 16.508489 0.946830 0.000000 17.455319 133.583846
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,794.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,130.20
SUBSERVICER ADVANCES THIS MONTH 3,859.14
MASTER SERVICER ADVANCES THIS MONTH 1,084.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 241,301.14
(B) TWO MONTHLY PAYMENTS: 1 65,444.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 173,132.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,115,977.47
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 4,986,486.95
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 45
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 137,307.32
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 625,300.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 62.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,877.54
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 8.4706%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8218%
POOL TRADING FACTOR 0.133583846
................................................................................
Run: 12/27/96 13:40:53 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 8,725,426.14 6.7124 86,613.33
- --------------------------------------------------------------------------------
69,360,201.61 8,725,426.14 86,613.33
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,737.21 0.00 135,350.54 0.00 8,638,812.81
48,737.21 0.00 135,350.54 0.00 8,638,812.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
125.798743 1.248747 0.702668 0.000000 1.951415 124.549996
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,017.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,781.08
SUBSERVICER ADVANCES THIS MONTH 6,205.09
MASTER SERVICER ADVANCES THIS MONTH 1,199.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 256,560.86
(B) TWO MONTHLY PAYMENTS: 1 196,414.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 398,735.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,638,812.81
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 8,498,361.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 163,157.01
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 72,046.12
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,191.82
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,375.39
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 7.3828%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7099%
POOL TRADING FACTOR 0.124549996
................................................................................
Run: 12/27/96 13:40:53 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 9,209,655.99 997,745.01 8.5000 11,339.87
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 997,745.01 11,339.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,067.36 0.00 18,407.23 0.00 986,405.14
STRIP 196.89 0.00 196.89 0.00 0.00
7,264.25 0.00 18,604.12 0.00 986,405.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
108.336838 1.231302 0.767386 0.000000 1.998688 107.105536
STRIP 0.000000 0.000000 0.021379 0.000000 0.021379 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 207.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 182.92
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 986,405.14
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 997,745.01
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,339.87
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 0.107105536
................................................................................
Run: 12/27/96 13:40:53 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 25,315,496.96 6.7353 43,176.55
- --------------------------------------------------------------------------------
199,725,759.94 25,315,496.96 43,176.55
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
142,063.26 0.00 185,239.81 0.00 25,272,320.41
142,063.26 0.00 185,239.81 0.00 25,272,320.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
126.751286 0.216179 0.711292 0.000000 0.927471 126.535107
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 9,532.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,242.63
SUBSERVICER ADVANCES THIS MONTH 23,431.83
MASTER SERVICER ADVANCES THIS MONTH 1,826.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,748,721.78
(B) TWO MONTHLY PAYMENTS: 2 273,533.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 1,361,483.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,272,320.41
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 25,074,548.38
AGGREGATE NUMBER 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 249,587.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,684.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,491.68
FSA GUARANTY INSURANCE POLICY 5,798,949.24
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 7.4029%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7148%
POOL TRADING FACTOR 0.126535107
................................................................................
Run: 12/27/96 13:40:53 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 8,969,713.63 7.7969 14,834.06
- --------------------------------------------------------------------------------
60,404,491.94 8,969,713.63 14,834.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,261.12 0.00 73,095.18 0.00 8,954,879.57
58,261.12 0.00 73,095.18 0.00 8,954,879.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
148.494149 0.245579 0.964516 0.000000 1.210095 148.248570
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 3,145.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,861.55
SUBSERVICER ADVANCES THIS MONTH 1,992.94
MASTER SERVICER ADVANCES THIS MONTH 958.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 150,256.44
(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 8,954,879.57
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 8,844,895.91
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 124,599.26
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,900.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,933.76
LOC AMOUNT AVAILABLE 11,805,442.74
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4760%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7993%
POOL TRADING FACTOR 0.148248570
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3B (POOL 3096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3096
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BG2 37,514,866.19 3,498,717.09 7.9304 3,498,717.09
- --------------------------------------------------------------------------------
37,514,866.19 3,498,717.09 3,498,717.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,686.27 0.00 3,545,403.36 0.00 0.00
46,686.27 0.00 3,545,403.36 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
93.262150 93.262150 1.244474 0.000000 94.506624 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3B (POOL 3096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,304.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 729.77
SUBSERVICER ADVANCES THIS MONTH 5,901.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 725,797.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 0.00
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,500,481.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 132.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,498,584.74
LOC AMOUNT AVAILABLE 11,805,442.74
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.6280%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.9304%
POOL TRADING FACTOR 0.000000000
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 12,000,510.80 6.8762 221,524.72
- --------------------------------------------------------------------------------
80,948,485.59 12,000,510.80 221,524.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
67,596.68 0.00 289,121.40 0.00 11,778,986.08
67,596.68 0.00 289,121.40 0.00 11,778,986.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
148.248738 2.736614 0.835058 0.000000 3.571672 145.512124
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 3,932.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,466.80
SUBSERVICER ADVANCES THIS MONTH 5,485.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 354,028.69
(B) TWO MONTHLY PAYMENTS: 1 114,374.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 277,745.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,778,986.08
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 11,797,375.73
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 201,903.80
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,972.88
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,648.04
LOC AMOUNT AVAILABLE 11,805,442.74
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4209%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7709%
POOL TRADING FACTOR 0.145512124
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2000
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BK3 42,805,537.40 10,086,887.89 6.8170 312,884.01
- --------------------------------------------------------------------------------
42,805,537.40 10,086,887.89 312,884.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
56,727.88 0.00 369,611.89 0.00 9,774,003.88
56,727.88 0.00 369,611.89 0.00 9,774,003.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
235.644463 7.309428 1.325246 0.000000 8.634674 228.335035
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 4,161.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,091.51
SUBSERVICER ADVANCES THIS MONTH 10,003.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 841,141.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 522,152.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,774,003.88
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 9,794,382.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 296,080.20
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,307.68
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,496.13
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 7.5670%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8170%
POOL TRADING FACTOR 0.228335035
................................................................................
Run: 12/27/96 13:40:53 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 10,306,648.92 6.6965 17,914.71
- --------------------------------------------------------------------------------
55,464,913.85 10,306,648.92 17,914.71
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,506.83 0.00 75,421.54 0.00 10,288,734.21
57,506.83 0.00 75,421.54 0.00 10,288,734.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
185.822860 0.322992 1.036815 0.000000 1.359807 185.499868
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 4,294.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,150.83
SUBSERVICER ADVANCES THIS MONTH 14,327.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,259,066.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 167,664.51
(D) LOANS IN FORECLOSURE 4 517,423.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,288,734.21
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 10,316,251.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,535.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,379.36
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 7.4465%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6965%
POOL TRADING FACTOR 0.185499868
................................................................................
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/11/96 05:08 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 337,410.34
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 273,989.90
Total Principal Prepayments 257,666.25
Principal Payoffs-In-Full 255,365.31
Principal Curtailments 2,300.94
Principal Liquidations 0.00
Scheduled Principal Due 16,323.65
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 63,420.44
Prepayment Interest Shortfall 454.23
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 11,107,282.89
Curr Period ENDING Princ Balance 10,833,292.99
Change in Principal Balance 273,989.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.814008
Interest Distributed 0.419888
Total Distribution 2.233896
Total Principal Prepayments 1.705934
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 73.538113
ENDING Principal Balance 71.724105
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.900842%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.793263%
Prepayment Percentages 100.000000%
Trading Factors 7.172411%
Certificate Denominations 1,000
Sub-Servicer Fees 4,042.53
Master Servicer Fees 1,136.28
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 63,485.60 56.78 400,952.72
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,020.94 287,010.84
Total Principal Prepayments 0.00 257,666.25
Principal Payoffs-In-Full 0.00 255,365.31
Principal Curtailments 0.00 2,300.94
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,257.19 30,580.84
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 50,464.66 56.78 113,941.88
Prepayment Interest Shortfall 396.16 0.57 850.96
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 9,701,182.79 20,808,465.68
Curr Period ENDING Princ Balance 9,686,925.60 20,520,218.59
Change in Principal Balance 14,257.19 288,247.09
PER CERTIFICATE DATA BY CLASS
Principal Distributed 269.690882
Interest Distributed 1,045.228584
Total Distribution 1,314.919467
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 803.727088
ENDING Principal Balance 802.545903
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 2,521.29
Passthru Rate 6.890842% 0.010000%
Subordinated Unpaid Amounts 1,149,255.69 933.45 951,685.86
Period Ending Class Percentages 47.206737%
Prepayment Percentages 0.000000%
Trading Factors 80.254590% 12.580492%
Certificate Denominations 250,000
Sub-Servicer Fees 3,614.76 7,657.29
Master Servicer Fees 1,016.04 2,152.32
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 1,423,190.08 7
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 851,681.37 5
Total Unpaid Princ on Delinquent Loans 2,274,871.45 12
Loans in Foreclosure, INCL in Delinq 851,681.37 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.5520%
Loans in Pool 137
Current Period Sub-Servicer Fee 7,657.29
Current Period Master Servicer Fee 2,152.32
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/11/96 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 0.02
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 10.440462% 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 38,534.46 27.32 38,561.78
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,771.32 3,771.32
Total Principal Prepayments 83.79 83.79
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 83.79 83.79
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,885.94 3,885.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,763.14 27.32 34,790.46
Prepayment Interest Shortfall 0.73 0.00 0.75
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 4,624,127.65 4,624,127.65
Curr Period ENDING Princ Balance 4,619,782.62 4,619,782.62
Change in Principal Balance 4,345.03 4,345.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 110.239602
Interest Distributed 1,016.162702
Total Distribution 1,126.402304
Total Principal Prepayments 2.449269
Current Period Interest Shortfall
BEGINNING Principal Balance 540.672223
ENDING Principal Balance 540.164184
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.420462% 0.020000%
Subordinated Unpaid Amounts 2,055,890.54 1,668.48 1,999,398.47
Period Ending Class Percentages 100.000000%
Prepayment Percentages 100.000000%
Trading Factors 54.016418% 3.916190%
Certificate Denominations 250,000
Sub-Servicer Fees 1,110.14 1,110.14
Master Servicer Fees 439.20 439.20
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 0.00 0
Loans Delinquent TWO Payments 316,783.74 2
Loans Delinquent THREE + Payments 647,214.31 3
Total Unpaid Princ on Delinquent Loans 963,998.05 5
Loans in Foreclosure, INCL in Delinq 233,180.47 1
REO/Pending Cash Liquidations 414,033.84 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 25.8411%
Loans in Pool 21
Current Period Sub-Servicer Fee 1,110.14
Current Period Master Servicer Fee 439.20
Aggregate REO Losses (2,121,839.73)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/11/96 01:29 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 776,639.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 642,423.96
Total Principal Prepayments 608,461.28
Principal Payoffs-In-Full 600,508.34
Principal Curtailments 7,952.94
Principal Liquidations 0.00
Scheduled Principal Due 33,962.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 134,215.32
Prepayment Interest Shortfall 761.64
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 20,840,696.59
Current Period ENDING Prin Bal 20,198,272.63
Change in Principal Balance 642,423.96
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.797192
Interest Distributed 1.002230
Total Distribution 5.799422
Total Principal Prepayments 4.543581
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 155.624362
ENDING Principal Balance 150.827170
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.771926%
Subordinated Unpaid Amounts
Period Ending Class Percentages 62.817293%
Prepayment Percentages 100.000000%
Trading Factors 15.082717%
Certificate Denominations 1,000
Sub-Servicer Fees 6,405.89
Master Servicer Fees 2,135.30
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 93,976.66 93.90 870,709.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,074.38 661,498.34
Total Principal Prepayments 0.00 608,461.28
Principal Payoffs-In-Full 0.00 600,508.34
Principal Curtailments 0.00 7,952.94
Principal Liquidations 0.00 0.00
Scheduled Principal Due 19,515.24 53,477.92
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 74,902.28 93.90 209,211.50
Prepayment Interest Shortfall 437.08 0.56 1,199.28
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 14,221,239.46 148,137,911.05
Current Period BEGINNING Prin Bal 11,975,242.74 32,815,939.33
Current Period ENDING Prin Bal 11,955,727.50 32,154,000.13
Change in Principal Balance 19,515.24 661,939.20
PER CERTIFICATE DATA BY CLASS
Principal Distributed 335.315006
Interest Distributed 1,316.732627
Total Distribution 1,652.047634
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 842.067442
ENDING Principal Balance 840.695182
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.761926% 0.010000%
Subordinated Unpaid Amounts 1,876,583.18 1,608.25 1,878,191.43
Period Ending Class Percentages 37.182707%
Prepayment Percentages 0.000000%
Trading Factors 84.069518% 21.705450%
Certificate Denominations 250,000
Sub-Servicer Fees 3,791.76 10,197.65
Master Servicer Fees 1,263.92 3,399.22
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 156
Current Period Sub-Servicer Fee 10,197.65
Current Period Master Servicer Fee 3,399.22
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 835,991.25 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 680,963.48 3
Tot Unpaid Prin on Delinquent Loans 1,516,954.73 6
Loans in Foreclosure, INCL in Delinq 680,963.48 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.7642%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 12/27/96 13:40:53 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 9,327,370.95 6.7660 15,115.19
- --------------------------------------------------------------------------------
69,922,443.97 9,327,370.95 15,115.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
52,583.50 0.00 67,698.69 0.00 9,312,255.76
52,583.50 0.00 67,698.69 0.00 9,312,255.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
133.395952 0.216171 0.752026 0.000000 0.968197 133.179781
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 3,604.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,949.58
SUBSERVICER ADVANCES THIS MONTH 4,999.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 295,224.70
(B) TWO MONTHLY PAYMENTS: 1 245,272.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 146,881.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,312,255.76
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 9,329,167.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 48
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,298.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,816.57
LOC AMOUNT AVAILABLE 10,093,057.01
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4436%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7479%
POOL TRADING FACTOR 0.133179781
................................................................................
Run: 12/27/96 13:40:53 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 8,364,313.11 6.9651 13,040.02
- --------------------------------------------------------------------------------
74,994,327.48 8,364,313.11 13,040.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,543.38 0.00 61,583.40 0.00 8,351,273.09
48,543.38 0.00 61,583.40 0.00 8,351,273.09
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.532610 0.173880 0.647294 0.000000 0.821174 111.358730
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 3,176.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,725.22
SUBSERVICER ADVANCES THIS MONTH 4,362.35
MASTER SERVICER ADVANCES THIS MONTH 769.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 341,062.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 244,468.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,351,273.09
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 8,258,134.05
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 105,508.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 893.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,146.78
LOC AMOUNT AVAILABLE 10,093,057.01
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6568%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9549%
POOL TRADING FACTOR 0.111358730
................................................................................
Run: 12/27/96 13:40:53 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 5,872,142.58 7.5666 9,589.34
- --------------------------------------------------------------------------------
37,402,303.81 5,872,142.58 9,589.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,016.18 0.00 46,605.52 0.00 5,862,553.24
37,016.18 0.00 46,605.52 0.00 5,862,553.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
156.999489 0.256384 0.989676 0.000000 1.246060 156.743105
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 2,141.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,230.59
SUBSERVICER ADVANCES THIS MONTH 3,485.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 444,348.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,862,553.24
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 5,869,849.85
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,683.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,906.07
LOC AMOUNT AVAILABLE 10,093,057.01
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2544%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5667%
POOL TRADING FACTOR 0.156743105
................................................................................
Run: 12/27/96 13:40:53 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 3,205,230.95 7.8020 7,004.75
- --------------------------------------------------------------------------------
22,040,775.69 3,205,230.95 7,004.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,821.61 0.00 27,826.36 0.00 3,198,226.20
20,821.61 0.00 27,826.36 0.00 3,198,226.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
145.422783 0.317809 0.944686 0.000000 1.262495 145.104975
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,140.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 684.66
SUBSERVICER ADVANCES THIS MONTH 656.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 82,197.03
(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 3,198,226.20
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,202,091.07
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,728.07
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,276.68
LOC AMOUNT AVAILABLE 10,093,057.01
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4787%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8020%
POOL TRADING FACTOR 0.145104975
................................................................................
Run: 12/27/96 13:40:53 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 2,215,837.35 7.6158 94,458.49
- --------------------------------------------------------------------------------
20,728,527.60 2,215,837.35 94,458.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,825.73 0.00 108,284.22 0.00 2,121,378.86
13,825.73 0.00 108,284.22 0.00 2,121,378.86
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
106.897962 4.556932 0.666990 0.000000 5.223922 102.341030
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 791.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 453.89
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 2,121,378.86
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 2,124,176.84
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 91,653.26
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,797.98
LOC AMOUNT AVAILABLE 10,093,057.01
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3032%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6158%
POOL TRADING FACTOR 0.102341030
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/96
MONTHLY Cutoff: Nov-96
DETERMINATION DATE: 12/20/96
RUN TIME/DATE: 12/13/96 11:26 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 317,766.64 4,119.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 229,804.79 31.61
Total Principal Prepayments 219,786.75 30.23
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 2,878.38 0.40
Principal Liquidations 216,908.37 29.83
Scheduled Principal Due 10,018.04 1.38
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 87,961.85 4,087.81
Prepayment Interest Shortfall 12.91 0.60
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 13,414,194.23 1,853.27
Current Period ENDING Prin Bal 13,184,389.44 1,821.66
Change in Principal Balance 229,804.79 31.61
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.968735 3.161000
Interest Distributed 1.136336 408.781000
Total Distribution 2.839317 3.023000
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 170.322647 182.166000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8700% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.3499% 0.0094%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 17.0323% 18.2166%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 6,073.56 0.84
Master Servicer Fees 1,350.85 0.19
Current Period Master Servicer Advanc 2,337.22 0.32
Deferred Interest Added to Principal 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 0.00 0.00 321,886.06
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 229,836.40
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 0.00 92,049.66
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 6,208,202.37 157.84 19,624,407.71
Current Period ENDING Prin Bal 6,103,178.51 155.21 19,289,544.82
Change in Principal Balance 105,023.86 2.63 334,862.89
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 0.000000
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 822.123697
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8700% 7.8700%
Subordinated Unpaid Amounts 1,835,256.01 541.91
Period Ending Class Percentages 31.6399% 0.0008% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 82.2124%
Certificate Denominations 250,000
Sub-Servicer fees 2,810.89 8,885.29
Master Servicer Fees 625.18 1,976.22
Cur Period Master Servicer Advance 2,337.54
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 (13,979.17)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 387,254.44 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 2,200,284.99 10
Tot Unpaid Principal on Delinq Loans 2,587,539.43 12
Loans in Foreclosure (incl in delinq) 1,862,835.63 8
REO/Pending Cash Liquidations 337,449.36 2
6 Mo Avg Delinquencies 2+ Payments 12.8463%
Loans in Pool 95
Current Period Sub-Servicer Fee 8,885.36
Current Period Master Servicer Fee 1,976.23
Aggregate REO Losses (1,713,159.08)
................................................................................
Run: 12/27/96 13:40:53 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 19,684,499.50 7.4546 333,515.30
- --------------------------------------------------------------------------------
87,338,199.16 19,684,499.50 333,515.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
121,591.02 0.00 455,106.32 0.00 19,350,984.20
121,591.02 0.00 455,106.32 0.00 19,350,984.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
225.382475 3.818665 1.392186 0.000000 5.210851 221.563810
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 6,775.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,066.59
SUBSERVICER ADVANCES THIS MONTH 14,333.75
MASTER SERVICER ADVANCES THIS MONTH 3,689.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 563,425.99
(B) TWO MONTHLY PAYMENTS: 1 120,924.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,135,249.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,350,984.20
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 18,900,445.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
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 492,838.95
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 301,099.68
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,223.65
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,191.97
MORTGAGE POOL INSURANCE 9,067,698.25
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2692%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4624%
POOL TRADING FACTOR 0.221563810
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 12,612,521.56 8.2586 398,859.39
- --------------------------------------------------------------------------------
62,922,765.27 12,612,521.56 398,859.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
85,690.68 0.00 484,550.07 0.00 12,213,662.17
85,690.68 0.00 484,550.07 0.00 12,213,662.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
200.444490 6.338873 1.361839 0.000000 7.700712 194.105617
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 4,785.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,704.02
SUBSERVICER ADVANCES THIS MONTH 9,639.57
MASTER SERVICER ADVANCES THIS MONTH 5,832.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 675,828.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 174,702.34
(D) LOANS IN FORECLOSURE 2 311,151.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,213,662.17
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 11,509,790.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 76
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 720,463.36
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 383,111.65
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,907.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,840.25
MORTGAGE POOL INSURANCE 9,067,698.25
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1115%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.194105617
................................................................................
Run: 12/27/96 13:40:53 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 3,995,271.11 10.0000 207,071.75
- --------------------------------------------------------------------------------
120,931,254.07 3,995,271.11 207,071.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,285.78 0.00 240,357.53 363.15 3,787,836.21
33,285.78 0.00 240,357.53 363.15 3,787,836.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
33.037540 1.712310 0.275245 0.000000 1.987555 31.322227
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,224.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,619.12
SUBSERVICER ADVANCES THIS MONTH 9,206.44
MASTER SERVICER ADVANCES THIS MONTH 2,397.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 547,333.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 371,317.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,787,836.21
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,529,729.20
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 17
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 262,832.11
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 977.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 203,527.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,567.09
MORTGAGE POOL INSURANCE 2,799,081.83
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6702%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.031322227
................................................................................
Run: 12/27/96 12:59:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920CL0 55,434,000.00 0.00 9.000000 % 0.00
A-2 760920CM8 36,810,000.00 0.00 9.000000 % 0.00
A-3 760920CN6 8,712,000.00 0.00 9.000000 % 0.00
A-4 760920CP1 19,434,000.00 8,260,403.25 9.000000 % 555,203.62
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 8,672.88 1237.750000 % 452.20
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 10,000.00 434.98 0.521319 % 22.68
B 17,727,586.62 6,362,621.72 10.000000 % 0.00
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 17,020,132.83 555,678.50
===============================================================================
_______________________________________________________________________________
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 61,683.31 616,886.93 0.00 0.00 7,705,199.63
A-5 17,832.03 17,832.03 0.00 0.00 2,388,000.00
A-6 8,906.77 9,358.97 0.00 0.00 8,220.68
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 7,361.91 7,384.59 0.00 0.00 412.30
B 42,837.59 42,837.59 0.00 222,712.83 6,149,866.17
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
138,621.61 694,300.11 0.00 222,712.83 16,251,698.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 425.049051 28.568674 3.173989 31.742663 0.000000 396.480376
A-5 1000.000000 0.000000 7.467349 7.467349 0.000000 1000.000000
A-6 86.728800 4.522000 89.067700 93.589700 0.000000 82.207000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 43.498000 2.268000 736.191000 738.459000 0.000000 41.230000
B 89727.691880 0.000000 604.109162 604.109162 0.000000 86727.346220
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:01 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 4,992.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,683.14
SUBSERVICER ADVANCES THIS MONTH 49,658.74
MASTER SERVICER ADVANCES THIS MONTH 4,854.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 157,461.02
(B) TWO MONTHLY PAYMENTS: 2 931,181.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 359,397.59
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,773,666.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,251,698.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
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 499,338.89
REMAINING SUBCLASS INTEREST SHORTFALL 9,953.67
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 199,308.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.61708540 % 37.38291460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.15862570 % 37.84137430 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5140 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.01478486
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 267.23
POOL TRADING FACTOR: 6.18552488
................................................................................
Run: 12/27/96 13:40:53 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 4,810,944.15 10.5000 4,256.22
- --------------------------------------------------------------------------------
193,971,603.35 4,810,944.15 4,256.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,095.76 0.00 46,351.98 0.00 4,806,687.93
42,095.76 0.00 46,351.98 0.00 4,806,687.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
24.802312 0.021942 0.217020 0.000000 0.238962 24.780369
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,651.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,219.33
SUBSERVICER ADVANCES THIS MONTH 22,602.06
MASTER SERVICER ADVANCES THIS MONTH 1,599.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 921,757.39
(B) TWO MONTHLY PAYMENTS: 1 211,627.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,114,762.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,806,687.93
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 4,655,231.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 17
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 167,860.67
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 4,256.22
MORTGAGE POOL INSURANCE 1,550,531.83
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 11.5005%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.024780369
................................................................................
Run: 12/27/96 13:40:53 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 9,530,040.52 7.3730 13,259.80
- --------------------------------------------------------------------------------
46,306,707.62 9,530,040.52 13,259.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,549.15 0.00 71,808.95 0.00 9,516,780.72
58,549.15 0.00 71,808.95 0.00 9,516,780.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
205.802593 0.286347 1.264377 0.000000 1.550724 205.516246
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 3,491.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,044.30
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,516,780.72
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 9,529,081.82
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 815.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,444.07
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 8.2429%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3968%
POOL TRADING FACTOR 0.205516246
................................................................................
Run: 12/27/96 13:40:53 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 3,025,272.92 7.6435 6,038.37
- --------------------------------------------------------------------------------
19,212,019.52 3,025,272.92 6,038.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,257.20 0.00 25,295.57 0.00 3,019,234.55
19,257.20 0.00 25,295.57 0.00 3,019,234.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
157.467721 0.314302 1.002352 0.000000 1.316654 157.153419
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,007.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 957.93
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 3,019,234.55
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,023,018.98
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 1,967.07
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,071.30
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 8.4178%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6434%
POOL TRADING FACTOR 0.157153419
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 2,561,847.28 8.2500 199,309.84
- --------------------------------------------------------------------------------
15,507,832.37 2,561,847.28 199,309.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
17,610.64 0.00 216,920.48 0.00 2,362,537.44
17,610.64 0.00 216,920.48 0.00 2,362,537.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
165.196993 12.852205 1.135596 0.000000 13.987801 152.344788
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,088.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 802.63
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,362,537.44
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 2,364,430.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 10
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 196,396.99
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,612.85
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 9.0965%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.152344788
................................................................................
Run: 12/27/96 13:40:53 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 12,873,790.90 9.9160 226,778.18
- --------------------------------------------------------------------------------
199,971,518.09 12,873,790.90 226,778.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
106,260.76 0.00 333,038.94 0.00 12,647,012.72
106,260.76 0.00 333,038.94 0.00 12,647,012.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
64.378123 1.134052 0.531379 0.000000 1.665431 63.244070
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 2,680.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,510.92
SUBSERVICER ADVANCES THIS MONTH 25,416.55
MASTER SERVICER ADVANCES THIS MONTH 18,703.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,696,755.35
(B) TWO MONTHLY PAYMENTS: 1 264,209.05
(C) THREE OR MORE MONTHLY PAYMENTS: 2 444,438.08
(D) LOANS IN FORECLOSURE 3 631,528.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,647,012.72
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 10,672,691.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,989,854.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,043.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 212,787.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,947.34
LOC AMOUNT AVAILABLE 3,431,727.64
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 10.7526%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.8277%
POOL TRADING FACTOR 0.063244070
................................................................................
Run: 12/27/96 13:40:53 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 4,596,952.02 9.5000 6,160.51
S 760920DL9 0.00 0.00 0.8839 0.00
- --------------------------------------------------------------------------------
100,033,801.56 4,596,952.02 6,160.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 36,375.33 0.00 42,535.84 0.00 4,590,791.51
S 3,384.44 0.00 3,384.44 0.00 0.00
39,759.77 0.00 45,920.28 0.00 4,590,791.51
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 45.953987 0.061584 0.363630 0.000000 0.425214 45.892403
S 0.000000 0.000000 0.033833 0.000000 0.033833 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,218.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 497.66
SUBSERVICER ADVANCES THIS MONTH 10,598.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 832,027.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 287,704.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,590,791.51
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 4,596,441.65
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 2,154.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,006.40
LOC AMOUNT AVAILABLE 5,513,467.33
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 0.045892403
................................................................................
Run: 12/27/96 13:40:53 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 3,809,420.93 10.5000 374,447.07
S 760920ED6 0.00 0.00 0.6210 0.00
- --------------------------------------------------------------------------------
95,187,660.42 3,809,420.93 374,447.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 31,554.87 0.00 406,001.94 0.00 3,434,973.86
S 1,866.25 0.00 1,866.25 0.00 0.00
33,421.12 0.00 407,868.19 0.00 3,434,973.86
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 40.020113 3.933777 0.331502 0.000000 4.265279 36.086336
S 0.000000 0.000000 0.019606 0.000000 0.019606 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,130.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 310.94
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 6,072.13
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 3,434,973.86
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 2,811,866.62
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 624,698.82
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 372,046.22
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 17.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,383.62
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 0.036086336
................................................................................
Run: 12/27/96 12:59:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4027
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920FU7 98,165,276.00 2,207,728.05 9.500000 % 202,781.75
I 760920FV5 10,000.00 668.11 0.500000 % 18.82
B 11,825,033.00 5,140,698.14 9.500000 % 4,221.64
S 760920FW3 0.00 0.00 0.125759 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 7,349,094.30 207,022.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 17,331.45 220,113.20 0.00 0.00 2,004,946.30
I 3,036.47 3,055.29 0.00 0.00 649.29
B 40,356.29 44,577.93 0.00 0.00 5,136,476.50
S 768.97 768.97 0.00 0.00 0.00
- -------------------------------------------------------------------------------
61,493.18 268,515.39 0.00 0.00 7,142,072.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 22.489908 2.065718 0.176554 2.242272 0.000000 20.424191
I 66.811000 1.882000 303.647000 305.529000 0.000000 64.929000
B 434.730131 0.357009 3.412785 3.769794 0.000000 434.373122
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,085.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 760.39
SUBSERVICER ADVANCES THIS MONTH 4,580.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 259,346.40
(B) TWO MONTHLY PAYMENTS: 1 237,277.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,142,072.09
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 200,986.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 30.04990910 % 69.95009090 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 28.08142460 % 71.91857540 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1293 %
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 10.59960523
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.27
POOL TRADING FACTOR: 6.49277457
................................................................................
Run: 12/27/96 13:40:53 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 23,602,044.75 7.3601 256,438.82
- --------------------------------------------------------------------------------
190,576,742.37 23,602,044.75 256,438.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
144,682.60 0.00 401,121.42 0.00 23,345,605.93
144,682.60 0.00 401,121.42 0.00 23,345,605.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
123.845357 1.345593 0.759183 0.000000 2.104776 122.499764
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 8,048.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,133.64
SUBSERVICER ADVANCES THIS MONTH 12,118.86
MASTER SERVICER ADVANCES THIS MONTH 5,210.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 610,624.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 872,985.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,345,605.93
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 22,695,053.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
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 684,294.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,854.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 211,352.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 32,231.55
LOC AMOUNT AVAILABLE 3,116,217.55
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 8.0906%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3506%
POOL TRADING FACTOR 0.122499764
................................................................................
Run: 12/27/96 13:40:53 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 31,241,209.85 6.6542 296,859.95
- --------------------------------------------------------------------------------
139,233,192.04 31,241,209.85 296,859.95
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
173,210.22 0.00 470,070.17 0.00 30,944,349.90
173,210.22 0.00 470,070.17 0.00 30,944,349.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
224.380476 2.132106 1.244030 0.000000 3.376136 222.248369
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,079.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,406.79
SUBSERVICER ADVANCES THIS MONTH 39,487.97
MASTER SERVICER ADVANCES THIS MONTH 6,326.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,682,552.84
(B) TWO MONTHLY PAYMENTS: 1 295,350.40
(C) THREE OR MORE MONTHLY PAYMENTS: 2 800,204.57
(D) LOANS IN FORECLOSURE 4 998,304.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,944,349.90
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 30,019,736.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 973,592.38
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,969.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 253,090.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,799.56
LOC AMOUNT AVAILABLE 2,892,640.84
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 7.3960%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6111%
POOL TRADING FACTOR 0.222248369
................................................................................
Run: 12/27/96 13:40:53 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 39,497,388.93 5.8930 254,711.82
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 39,497,388.93 254,711.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 193,036.26 0.00 447,748.08 0.00 39,242,677.11
S 18,016.28 0.00 18,016.28 0.00 0.00
211,052.54 0.00 465,764.36 0.00 39,242,677.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 218.438526 1.408672 1.067578 0.000000 2.476250 217.029854
S 0.000000 0.000000 0.099638 0.000000 0.099638 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,165.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,548.16
SUBSERVICER ADVANCES THIS MONTH 6,307.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 560,234.57
(B) TWO MONTHLY PAYMENTS: 1 273,840.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,242,677.11
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 39,304,176.74
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 153
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 190,209.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 64,502.16
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 7.1497%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8797%
POOL TRADING FACTOR 0.217029854
................................................................................
Run: 12/27/96 12:59:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,011,535.65 10.000000 % 733.23
A-3 760920KA5 62,000,000.00 1,245,238.87 10.000000 % 902.65
A-4 760920KB3 10,000.00 190.04 0.697900 % 0.14
B 10,439,807.67 1,867,294.49 10.000000 % 1,341.15
R 0.00 10.80 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 4,124,269.85 2,977.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 8,429.43 9,162.66 0.00 0.00 1,010,802.42
A-3 10,376.95 11,279.60 0.00 0.00 1,244,336.22
A-4 2,398.60 2,398.74 0.00 0.00 189.90
B 15,560.65 16,901.80 0.00 0.00 1,865,953.34
R 1.67 1.68 0.00 0.00 10.79
- -------------------------------------------------------------------------------
36,767.30 39,744.48 0.00 0.00 4,121,292.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 115.815852 0.083951 0.965128 1.049079 0.000000 115.731901
A-3 20.084498 0.014559 0.167370 0.181929 0.000000 20.069939
A-4 19.004000 0.014000 239.860000 239.874000 0.000000 18.990000
B 178.862921 0.128466 1.490510 1.618976 0.000000 178.734456
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:03 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 1,499.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 407.52
SUBSERVICER ADVANCES THIS MONTH 4,525.97
MASTER SERVICER ADVANCES THIS MONTH 2,031.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 239,949.66
(B) TWO MONTHLY PAYMENTS: 1 232,410.20
(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 4,121,292.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 17
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 213,380.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.72424070 % 45.27575930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.72407590 % 45.27592410 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6979 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,524,125.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.28600348
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 14.86
POOL TRADING FACTOR: 3.35572420
................................................................................
Run: 12/27/96 12:58:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 145,575,900.00 12,105,210.24 7.053445 % 344,728.95
R 760920KT4 100.00 0.00 7.053445 % 0.00
B 10,120,256.77 6,955,387.68 7.053445 % 0.00
- -------------------------------------------------------------------------------
155,696,256.77 19,060,597.92 344,728.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 70,136.59 414,865.54 0.00 0.00 11,760,481.29
R 0.00 0.00 0.00 0.00 0.00
B 32,489.77 32,489.77 0.00 18,083.83 6,945,113.02
- -------------------------------------------------------------------------------
102,626.36 447,355.31 0.00 18,083.83 18,705,594.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 83.153944 2.368036 0.481787 2.849823 0.000000 80.785908
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 687.273835 0.000000 3.210370 3.210370 0.000000 686.258578
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:58:58 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 6,336.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,988.37
SPREAD 3,520.50
SUBSERVICER ADVANCES THIS MONTH 5,694.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 295,201.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 494,314.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,705,594.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 7,809.17
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,846.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.50907930 % 36.49092070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.87146560 % 37.12853440 %
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 7.81386534
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 266.09
POOL TRADING FACTOR: 12.01415801
................................................................................
Run: 12/27/96 12:58:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 21,462,874.44 6.190418 % 219,877.45
R 760920KR8 100.00 0.00 6.190418 % 0.00
B 9,358,525.99 8,227,876.32 6.190418 % 15,618.69
- -------------------------------------------------------------------------------
120,755,165.99 29,690,750.76 235,496.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 110,493.07 330,370.52 0.00 0.00 21,242,996.99
R 0.00 0.00 0.00 0.00 0.00
B 42,357.94 57,976.63 0.00 0.00 8,212,257.63
- -------------------------------------------------------------------------------
152,851.01 388,347.15 0.00 0.00 29,455,254.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 192.670925 1.973827 0.991890 2.965717 0.000000 190.697099
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 879.185069 1.668926 4.526134 6.195060 0.000000 877.516143
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:58:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,909.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,106.04
SPREAD 5,555.46
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,917.10
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 29,455,254.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
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 268,046.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 179,135.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.28808260 % 27.71191740 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.11954970 % 27.88045030 %
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 6.92061750
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 247.58
POOL TRADING FACTOR: 24.39254203
................................................................................
Run: 12/27/96 12:59:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4043
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LZ9 28,246,162.00 0.00 9.000000 % 0.00
A-2 760920MA3 42,369,243.90 7,529,089.74 9.000000 % 6,217.09
S 760920LY2 10,000.00 1,066.24 0.711658 % 0.88
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 7,530,155.98 6,217.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 56,467.12 62,684.21 0.00 0.00 7,522,872.65
S 4,465.67 4,466.55 0.00 0.00 1,065.36
R 8.00 8.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
60,940.79 67,158.76 0.00 0.00 7,523,938.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 177.701772 0.146736 1.332738 1.479474 0.000000 177.555037
S 106.624000 0.088000 446.567000 446.655000 0.000000 106.536000
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:04 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 1,882.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 785.52
SUBSERVICER ADVANCES THIS MONTH 10,928.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 501,250.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 725,847.81
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,523,937.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 25
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 135.88
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 0.7117 %
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 10.13673019
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.59
POOL TRADING FACTOR: 10.65330230
................................................................................
Run: 12/27/96 13:40:53 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 29,907,896.40 6.6465 37,568.97
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 29,907,896.40 37,568.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 165,646.20 0.00 203,215.17 0.00 29,870,327.43
S 6,230.58 0.00 6,230.58 0.00 0.00
171,876.78 0.00 209,445.75 0.00 29,870,327.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 260.729061 0.327516 1.444059 0.000000 1.771575 260.401545
S 0.000000 0.000000 0.054317 0.000000 0.054317 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 9,267.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,992.20
SUBSERVICER ADVANCES THIS MONTH 19,894.27
MASTER SERVICER ADVANCES THIS MONTH 8,795.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,361,407.95
(B) TWO MONTHLY PAYMENTS: 1 263,397.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 637,372.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,870,327.43
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 28,671,301.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,242,641.30
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,116.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,452.08
LOC AMOUNT AVAILABLE 14,653,506.88
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 6.6117%
POOL TRADING FACTOR 0.260401545
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3153
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MM7 56,810,233.31 15,215,611.62 7.5313 298,088.86
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 15,215,611.62 298,088.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 94,700.48 0.00 392,789.34 0.00 14,917,522.76
S 3,143.56 0.00 3,143.56 0.00 0.00
97,844.04 0.00 395,932.90 0.00 14,917,522.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 267.832233 5.247098 1.666962 0.000000 6.914060 262.585135
S 0.000000 0.000000 0.055334 0.000000 0.055334 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 4,271.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,943.89
SUBSERVICER ADVANCES THIS MONTH 5,619.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 310,672.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 264,407.01
(D) LOANS IN FORECLOSURE 1 172,020.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,917,522.76
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 14,937,102.49
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 279,065.91
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,943.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,079.60
LOC AMOUNT AVAILABLE 14,653,506.88
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 8.2763%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5319%
POOL TRADING FACTOR 0.262585135
................................................................................
Run: 12/27/96 13:40:53 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 5,500,069.94 8.2500 146,379.57
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 5,500,069.94 146,379.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 37,812.98 0.00 184,192.55 0.00 5,353,690.37
S 1,145.85 0.00 1,145.85 0.00 0.00
38,958.83 0.00 185,338.40 0.00 5,353,690.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 236.000531 6.280949 1.622504 0.000000 7.903453 229.719583
S 0.000000 0.000000 0.049167 0.000000 0.049167 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,977.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 558.23
SUBSERVICER ADVANCES THIS MONTH 6,008.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 188,737.26
(B) TWO MONTHLY PAYMENTS: 1 89,070.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 468,066.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,353,690.37
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 5,369,433.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 141,107.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,271.82
LOC AMOUNT AVAILABLE 14,653,506.88
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 9.0678%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.229719583
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 15,462,188.45 6.6234 386,478.04
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 15,462,188.45 386,478.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 85,335.72 0.00 471,813.76 0.00 15,075,710.41
S 3,543.09 0.00 3,543.09 0.00 0.00
88,878.81 0.00 475,356.85 0.00 15,075,710.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 272.223256 6.804232 1.502398 0.000000 8.306630 265.419024
S 0.000000 0.000000 0.062379 0.000000 0.062379 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 4,946.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,296.67
SUBSERVICER ADVANCES THIS MONTH 5,074.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 388,258.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 335,210.41
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,075,710.41
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 15,094,871.80
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,417.07
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 367,016.22
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,044.75
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3734%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6234%
POOL TRADING FACTOR 0.265419024
................................................................................
Run: 12/27/96 13:40:53 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 22,367,109.29 7.5437 28,084.70
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 22,367,109.29 28,084.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 140,588.48 0.00 168,673.18 0.00 22,339,024.59
S 5,125.05 0.00 5,125.05 0.00 0.00
145,713.53 0.00 173,798.23 0.00 22,339,024.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 281.049850 0.352893 1.766539 0.000000 2.119432 280.696957
S 0.000000 0.000000 0.064398 0.000000 0.064398 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 5,844.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,242.71
SUBSERVICER ADVANCES THIS MONTH 5,532.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 451,122.19
(B) TWO MONTHLY PAYMENTS: 1 270,290.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,339,024.59
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 22,363,538.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 87
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,233.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 24,851.04
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 8.3052%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5438%
POOL TRADING FACTOR 0.280696957
................................................................................
Run: 12/27/96 12:59:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,872,806.09 6.637500 % 314,950.78
A-7 760920SA7 5,940,500.00 3,305,745.78 19.629070 % 70,003.42
A-8 760920SL3 45,032,000.00 2,542,154.27 9.000000 % 52,021.10
A-9 760920SB5 0.00 0.00 0.099789 % 0.00
R-I 760920SJ8 500.00 28.22 9.000000 % 0.58
R-II 760920SK5 300,629.00 463,713.19 9.000000 % 0.00
M 760920SH2 10,142,260.00 7,917,312.95 9.000000 % 50,160.73
B 20,284,521.53 15,595,651.21 9.000000 % 14,657.03
- -------------------------------------------------------------------------------
405,690,410.53 44,697,411.71 501,793.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 82,085.03 397,035.81 0.00 0.00 14,557,855.31
A-7 53,955.49 123,958.91 0.00 0.00 3,235,742.36
A-8 19,024.40 71,045.50 0.00 0.00 2,490,133.17
A-9 3,708.78 3,708.78 0.00 0.00 0.00
R-I 0.21 0.79 0.00 0.00 27.64
R-II 0.00 0.00 3,470.23 0.00 467,183.42
M 59,249.79 109,410.52 0.00 0.00 7,867,152.22
B 116,711.20 131,368.23 0.00 0.00 15,496,843.79
- -------------------------------------------------------------------------------
334,734.90 836,528.54 3,470.23 0.00 44,114,937.91
===============================================================================
_______________________________________________________________________________
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-6 580.923603 12.301804 3.206196 15.508000 0.000000 568.621799
A-7 556.476017 11.784096 9.082651 20.866747 0.000000 544.691922
A-8 56.452173 1.155203 0.422464 1.577667 0.000000 55.296970
R-I 56.440000 1.160000 0.420000 1.580000 0.000000 55.280000
R-II 1542.476574 0.000000 0.000000 0.000000 11.543231 1554.019805
M 780.626108 4.945715 5.841873 10.787588 0.000000 775.680393
B 768.844914 0.722572 5.753707 6.476279 0.000000 763.973839
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:05 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 13,509.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,667.11
SUBSERVICER ADVANCES THIS MONTH 53,016.45
MASTER SERVICER ADVANCES THIS MONTH 1,822.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,282,189.19
(B) TWO MONTHLY PAYMENTS: 2 437,961.61
(C) THREE OR MORE MONTHLY PAYMENTS: 3 703,465.84
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,854,279.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,114,937.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 172
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 216,560.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 299,289.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 47.39524450 % 17.71313500 % 34.89162040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 47.03835680 % 17.83330680 % 35.12833640 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.100271 %
BANKRUPTCY AMOUNT AVAILABLE 167,055.00
FRAUD AMOUNT AVAILABLE 576,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,780,938.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.59197342
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.27
POOL TRADING FACTOR: 10.87404010
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 53,955.49
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 53,955.49
................................................................................
Run: 12/27/96 12:59:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,762,808.74 6.487500 % 202,478.12
A-6 760920TY4 3,789,773.00 2,577,296.94 15.341500 % 59,552.40
A-7 760920UA4 10,000.00 747.89 7590.550000 % 17.28
A-8 760920TZ1 0.00 0.00 0.050596 % 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 3,072,597.14 9.000000 % 3,035.74
B 8,174,757.92 5,244,109.64 9.000000 % 5,181.21
- -------------------------------------------------------------------------------
163,495,140.92 19,657,560.35 270,264.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 46,869.81 249,347.93 0.00 0.00 8,560,330.62
A-6 32,599.04 92,151.44 0.00 0.00 2,517,744.54
A-7 4,680.41 4,697.69 0.00 0.00 730.61
A-8 820.01 820.01 0.00 0.00 0.00
R-I 2.13 2.13 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 22,799.26 25,835.00 0.00 0.00 3,069,561.40
B 38,912.29 44,093.50 0.00 0.00 5,238,928.43
- -------------------------------------------------------------------------------
146,682.95 416,947.70 0.00 0.00 19,387,295.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 680.066307 15.713974 3.637484 19.351458 0.000000 664.352333
A-6 680.066310 15.713975 8.601845 24.315820 0.000000 664.352335
A-7 74.789000 1.728000 468.041000 469.769000 0.000000 73.061000
R-I 0.000000 0.000000 21.300000 21.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 835.130283 0.825113 6.196827 7.021940 0.000000 834.305171
B 641.500298 0.633806 4.760054 5.393860 0.000000 640.866492
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,962.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,060.47
SUBSERVICER ADVANCES THIS MONTH 25,360.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,238,183.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,836,876.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,387,295.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 250,842.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.69207050 % 15.63061300 % 26.67731680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.14466830 % 15.83284984 % 27.02248180 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0513 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,872,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.48229058
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.83
POOL TRADING FACTOR: 11.85802556
................................................................................
Run: 12/27/96 12:59:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,493,471.18 8.000000 % 572,427.87
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 3,598,732.34 8.000000 % 68,385.68
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 665.00 8.000000 % 12.64
A-18 760920UR7 0.00 0.00 0.167974 % 0.00
R-I 760920TR9 38,000.00 4,751.31 8.000000 % 0.00
R-II 760920TS7 702,000.00 978,028.64 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,001,390.02 8.000000 % 43,280.91
B 27,060,001.70 23,458,897.77 8.000000 % 71,876.70
- -------------------------------------------------------------------------------
541,188,443.70 67,838,378.26 755,983.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 23,200.87 595,628.74 0.00 0.00 2,921,043.31
A-9 41,115.72 41,115.72 0.00 0.00 6,191,000.00
A-10 126,923.05 126,923.05 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 23,899.93 92,285.61 0.00 0.00 3,530,346.66
A-16 28,161.23 28,161.23 0.00 0.00 0.00
A-17 4.41 17.05 0.00 0.00 652.36
A-18 9,460.69 9,460.69 0.00 0.00 0.00
R-I 0.00 0.00 31.68 0.00 4,782.99
R-II 0.00 0.00 6,520.19 0.00 984,548.83
M 73,070.76 116,351.67 0.00 0.00 10,958,109.11
B 155,813.02 227,689.72 0.00 0.00 23,366,607.39
- -------------------------------------------------------------------------------
481,649.68 1,237,633.48 6,551.87 0.00 67,068,532.65
===============================================================================
Run: 12/27/96 12:59:07
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-8 192.287053 31.507479 1.277018 32.784497 0.000000 160.779575
A-9 1000.000000 0.000000 6.641208 6.641208 0.000000 1000.000000
A-10 1000.000000 0.000000 6.641207 6.641207 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-15 204.485047 3.885771 1.358028 5.243799 0.000000 200.599276
A-17 66.500000 1.264000 0.441000 1.705000 0.000000 65.236000
R-I 125.034474 0.000000 0.000000 0.000000 0.833684 125.868158
R-II 1393.203191 0.000000 0.000000 0.000000 9.288020 1402.491211
M 903.456518 3.554316 6.000719 9.555035 0.000000 899.902202
B 866.921519 2.656197 5.758056 8.414253 0.000000 863.510936
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,835.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,100.12
SUBSERVICER ADVANCES THIS MONTH 30,973.30
MASTER SERVICER ADVANCES THIS MONTH 1,761.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,781,731.30
(B) TWO MONTHLY PAYMENTS: 2 565,877.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 216,679.32
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,312,440.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,068,532.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 252
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 213,940.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 502,960.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 49.20237090 % 16.21705900 % 34.58056980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 48.82142920 % 16.33867430 % 34.83989650 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1675 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,221.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,053,382.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14761557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.77
POOL TRADING FACTOR: 12.39282424
................................................................................
Run: 12/27/96 12:59:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4053
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UK2 10,820,000.00 0.00 7.500000 % 0.00
A-2 760920UL0 26,800,000.00 0.00 7.500000 % 0.00
A-3 760920UM8 25,330,000.00 0.00 7.500000 % 0.00
A-4 760920UN6 15,000,000.00 3,762,516.57 7.500000 % 22,307.91
A-5 760920UP1 8,110,000.00 4,534,028.14 7.500000 % 26,882.19
A-6 760920UQ9 74,560,000.00 2,102,089.49 7.500000 % 12,463.26
A-7 760920UE6 4,915,714.00 0.00 0.000000 % 0.00
A-8 760920UF3 1,966,286.00 0.00 0.000000 % 0.00
A-9 760920UH9 0.00 0.00 0.500000 % 0.00
A-10 760920UG1 0.00 0.00 0.390074 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 6,763,305.81 7.500000 % 37,856.94
- -------------------------------------------------------------------------------
176,318,168.76 17,161,940.01 99,510.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 23,511.01 45,818.92 0.00 0.00 3,740,208.66
A-5 28,331.99 55,214.18 0.00 0.00 4,507,145.95
A-6 13,135.42 25,598.68 0.00 0.00 2,089,626.23
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 7,149.37 7,149.37 0.00 0.00 0.00
A-10 5,577.56 5,577.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 42,262.19 80,119.13 0.00 0.00 6,725,448.87
- -------------------------------------------------------------------------------
119,967.54 219,477.84 0.00 0.00 17,062,429.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 250.834438 1.487194 1.567401 3.054595 0.000000 249.347244
A-5 559.066355 3.314697 3.493463 6.808160 0.000000 555.751658
A-6 28.193260 0.167157 0.176172 0.343329 0.000000 28.026103
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 767.156654 4.294085 4.793767 9.087852 0.000000 762.862570
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,315.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,811.79
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,062,429.71
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,448.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 60.59125130 % 39.40874870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 60.58328750 % 39.41671250 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3901 %
BANKRUPTCY AMOUNT AVAILABLE 738,029.00
FRAUD AMOUNT AVAILABLE 266,182.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,373.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.88685099
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.32
POOL TRADING FACTOR: 9.67706835
................................................................................
Run: 12/27/96 12:59:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,960,694.96 8.084995 % 793,320.20
R 100.00 0.00 8.084995 % 0.00
B 5,302,117.23 4,182,942.19 8.084995 % 22,443.81
- -------------------------------------------------------------------------------
106,042,332.23 12,143,637.15 815,764.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 52,521.18 845,841.38 0.00 0.00 7,167,374.76
R 0.00 0.00 0.00 0.00 0.00
B 27,597.21 50,041.02 0.00 0.00 4,160,498.38
- -------------------------------------------------------------------------------
80,118.39 895,882.40 0.00 0.00 11,327,873.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 79.022095 7.874919 0.521353 8.396272 0.000000 71.147177
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 788.919220 4.232990 5.204942 9.437932 0.000000 784.686230
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,086.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,408.78
SUBSERVICER ADVANCES THIS MONTH 12,851.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 39,298.05
(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 11,327,873.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 750,606.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.55445340 % 34.44554660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.27202530 % 36.72797470 %
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 8.62043282
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.68
POOL TRADING FACTOR: 10.68240664
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0045
................................................................................
Run: 12/27/96 12:59:12 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-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 6,560,967.56 7.500000 % 37,459.84
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 0.427362 % 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 4,395,484.15 7.500000 % 23,481.41
- -------------------------------------------------------------------------------
116,500,312.92 10,956,451.71 60,941.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 40,997.19 78,457.03 0.00 0.00 6,523,507.72
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 4,564.20 4,564.20 0.00 0.00 0.00
A-12 3,901.14 3,901.14 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 27,465.83 50,947.24 0.00 0.00 4,372,002.74
- -------------------------------------------------------------------------------
76,928.36 137,869.61 0.00 0.00 10,895,510.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 941.585471 5.375982 5.883638 11.259620 0.000000 936.209489
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 754.549019 4.030925 4.714912 8.745837 0.000000 750.518092
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,172.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,157.96
SUBSERVICER ADVANCES THIS MONTH 3,714.91
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 10,895,510.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,410.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 59.88222950 % 40.11777050 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 59.87335560 % 40.12664440 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4274 %
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 8.90000965
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.72
POOL TRADING FACTOR: 9.35234437
................................................................................
Run: 12/27/96 12:59:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,698,697.31 7.500000 % 868,665.87
A-9 760920VV7 30,371,000.00 30,371,000.00 5.684000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.947821 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.151394 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,901,306.81 7.500000 % 8,115.57
B 22,976,027.86 19,625,408.40 7.500000 % 17,893.04
- -------------------------------------------------------------------------------
459,500,240.86 71,720,412.52 894,674.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 16,796.38 885,462.25 0.00 0.00 1,830,031.44
A-9 143,256.20 143,256.20 0.00 0.00 30,371,000.00
A-10 108,780.01 108,780.01 0.00 0.00 10,124,000.00
A-11 59,517.28 59,517.28 0.00 0.00 0.00
A-12 9,010.57 9,010.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 55,400.71 63,516.28 0.00 0.00 8,893,191.24
B 122,146.27 140,039.31 0.00 0.00 19,607,515.36
- -------------------------------------------------------------------------------
514,907.42 1,409,581.90 0.00 0.00 70,825,738.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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 82.569371 26.577710 0.513902 27.091612 0.000000 55.991661
A-9 1000.000000 0.000000 4.716875 4.716875 0.000000 1000.000000
A-10 1000.000000 0.000000 10.744766 10.744766 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 860.926921 0.784931 5.358310 6.143241 0.000000 860.141990
B 854.168898 0.778770 5.316248 6.095018 0.000000 853.390128
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,976.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,438.23
SUBSERVICER ADVANCES THIS MONTH 47,775.26
MASTER SERVICER ADVANCES THIS MONTH 4,236.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,990,494.84
(B) TWO MONTHLY PAYMENTS: 2 545,156.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,515,302.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,825,738.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 269
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 508,592.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 829,284.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.22511000 % 12.41112000 % 27.36376960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.75939340 % 12.55643991 % 27.68416670 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1508 %
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 9.16280391
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.65
POOL TRADING FACTOR: 15.41364547
................................................................................
Run: 12/27/96 12:59:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 56,784,000.00 122,515.45 8.500000 % 122,515.45
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 546,704.08
A-5 760920WY0 30,082,000.00 3,532,984.00 8.500000 % 74,358.52
A-6 760920WW4 0.00 0.00 0.125220 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,492,253.67 8.500000 % 6,315.18
B 15,364,881.77 12,637,253.51 8.500000 % 11,737.68
- -------------------------------------------------------------------------------
323,459,981.77 54,459,006.63 761,630.91
===============================================================================
_______________________________________________________________________________
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-3 861.33 123,376.78 0.00 0.00 0.00
A-4 222,678.69 769,382.77 0.00 0.00 31,127,295.92
A-5 24,838.04 99,196.56 0.00 0.00 3,458,625.48
A-6 5,640.28 5,640.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,642.69 51,957.87 0.00 0.00 6,485,938.49
B 88,844.07 100,581.75 0.00 0.00 12,624,960.93
- -------------------------------------------------------------------------------
388,505.10 1,150,136.01 0.00 0.00 53,696,820.82
===============================================================================
_______________________________________________________________________________
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 2.157570 2.157570 0.015169 2.172739 0.000000 0.000000
A-4 1000.000000 17.260342 7.030331 24.290673 0.000000 982.739658
A-5 117.445117 2.471861 0.825678 3.297539 0.000000 114.973256
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 892.038152 0.867708 6.271323 7.139031 0.000000 891.170444
B 822.476456 0.763929 5.782281 6.546210 0.000000 821.676412
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,421.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,754.99
SUBSERVICER ADVANCES THIS MONTH 41,211.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,255,951.17
(B) TWO MONTHLY PAYMENTS: 1 209,532.95
(C) THREE OR MORE MONTHLY PAYMENTS: 2 505,097.94
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,146,461.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,696,820.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 205
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 709,212.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.87356570 % 11.92135900 % 23.20507530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.40962590 % 12.07881284 % 23.51156130 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1251 %
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 9.07036748
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.86
POOL TRADING FACTOR: 16.60076172
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 12/27/96 12:59:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 29,616,503.34 7.705589 % 1,887,726.15
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.705589 % 0.00
B 7,295,556.68 5,176,346.76 7.705589 % 0.00
- -------------------------------------------------------------------------------
108,082,314.68 34,792,850.10 1,887,726.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 186,362.48 2,074,088.63 0.00 0.00 27,728,777.19
S 4,261.87 4,261.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 345,169.03 4,863,750.00
- -------------------------------------------------------------------------------
190,624.35 2,078,350.50 0.00 345,169.03 32,592,527.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 293.853412 18.729921 1.849079 20.579000 0.000000 275.123491
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 709.520464 0.000000 0.000000 0.000000 0.000000 666.672910
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,584.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,704.26
SUBSERVICER ADVANCES THIS MONTH 9,388.37
MASTER SERVICER ADVANCES THIS MONTH 1,403.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 662,518.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 226,523.62
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 364,753.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,592,527.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
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 185,715.16
REMAINING SUBCLASS INTEREST SHORTFALL 32,572.27
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,054,988.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.12238360 % 14.87761640 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.07710070 % 14.92289930 %
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 8.34285989
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.07
POOL TRADING FACTOR: 30.15528238
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1531
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/96 12:59:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 20,983,054.61 8.000000 % 721,837.71
A-6 760920WG9 5,000,000.00 7,218,046.81 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,133,457.50 8.000000 % 74,870.98
A-8 760920WJ3 0.00 0.00 0.176579 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,611,733.65 8.000000 % 4,827.11
B 10,363,398.83 9,737,823.05 8.000000 % 10,192.59
- -------------------------------------------------------------------------------
218,151,398.83 45,684,115.62 811,728.39
===============================================================================
_______________________________________________________________________________
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-5 139,535.30 861,373.01 0.00 0.00 20,261,216.90
A-6 0.00 0.00 47,999.32 0.00 7,266,046.13
A-7 20,837.20 95,708.18 0.00 0.00 3,058,586.52
A-8 6,705.49 6,705.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,667.59 35,494.70 0.00 0.00 4,606,906.54
B 64,755.58 74,948.17 0.00 0.00 9,727,630.46
- -------------------------------------------------------------------------------
262,501.16 1,074,229.55 47,999.32 0.00 44,920,386.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 843.577188 29.019885 5.609707 34.629592 0.000000 814.557303
A-6 1443.609362 0.000000 0.000000 0.000000 9.599864 1453.209226
A-7 154.448812 3.690407 1.027070 4.717477 0.000000 150.758405
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 939.636033 0.983519 6.248490 7.232009 0.000000 938.652514
B 939.636041 0.983517 6.248490 7.232007 0.000000 938.652523
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,525.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,882.55
SUBSERVICER ADVANCES THIS MONTH 8,922.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 275,559.36
(B) TWO MONTHLY PAYMENTS: 1 310,085.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 571,950.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,920,386.55
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 715,911.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.58961480 % 10.09483000 % 21.31555560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.08901680 % 10.25571437 % 21.65526880 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1793 %
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 8.68331114
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.74
POOL TRADING FACTOR: 20.59138139
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 12/27/96 12:59:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,223,144.49 8.000000 % 87,347.08
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 0.162638 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,700,962.41 8.000000 % 33,226.41
- -------------------------------------------------------------------------------
139,954,768.28 20,424,106.90 120,573.49
===============================================================================
_______________________________________________________________________________
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 21,486.02 108,833.10 0.00 0.00 3,135,797.41
A-3 76,660.93 76,660.93 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,767.90 2,767.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 38,003.56 71,229.97 0.00 0.00 5,667,736.00
- -------------------------------------------------------------------------------
138,918.41 259,491.90 0.00 0.00 20,303,533.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 75.665997 2.050545 0.504402 2.554947 0.000000 73.615452
A-3 1000.000000 0.000000 6.666168 6.666168 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 775.887287 4.522033 5.172195 9.694228 0.000000 771.365253
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,955.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,137.93
SUBSERVICER ADVANCES THIS MONTH 5,221.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 440,331.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,303,533.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,537.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.08709080 % 27.91290920 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.08497710 % 27.91502290 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1626 %
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 8.63752433
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.42
POOL TRADING FACTOR: 14.50721091
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 12/27/96 12:59:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 24,870,432.53 8.500000 % 31,311.16
A-10 760920XQ6 6,395,000.00 4,095,967.45 8.500000 % 5,156.71
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 0.175058 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,387,890.18 8.500000 % 6,102.73
B 15,395,727.87 13,011,529.80 8.500000 % 12,430.69
- -------------------------------------------------------------------------------
324,107,827.87 48,365,819.96 55,001.29
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 176,133.42 207,444.58 0.00 0.00 24,839,121.37
A-10 29,007.81 34,164.52 0.00 0.00 4,090,810.74
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 7,054.40 7,054.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,239.30 51,342.03 0.00 0.00 6,381,787.45
B 92,148.18 104,578.87 0.00 0.00 12,999,099.11
- -------------------------------------------------------------------------------
349,583.11 404,584.40 0.00 0.00 48,310,818.67
===============================================================================
Run: 12/27/96 12:59:20
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-9 640.495301 0.806365 4.536014 5.342379 0.000000 639.688936
A-10 640.495301 0.806365 4.536014 5.342379 0.000000 639.688936
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 876.013464 0.836908 6.203963 7.040871 0.000000 875.176557
B 845.138983 0.807412 5.985308 6.792720 0.000000 844.331572
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,585.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,022.63
SUBSERVICER ADVANCES THIS MONTH 32,571.74
MASTER SERVICER ADVANCES THIS MONTH 6,239.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,051,159.95
(B) TWO MONTHLY PAYMENTS: 5 1,240,211.65
(C) THREE OR MORE MONTHLY PAYMENTS: 1 101,456.93
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,681,589.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,310,818.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 186
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 760,029.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,794.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.89022830 % 13.20744700 % 26.90232440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.88292670 % 13.20985159 % 26.90722180 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1751 %
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 9.14111145
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.37
POOL TRADING FACTOR: 14.90578583
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 12/27/96 12:59:21 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-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 9,174,059.75 7.912576 % 56,413.43
R 760920XF0 100.00 0.00 7.912576 % 0.00
B 5,010,927.54 4,041,342.43 7.912576 % 21,821.83
- -------------------------------------------------------------------------------
105,493,196.54 13,215,402.18 78,235.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 60,459.17 116,872.60 0.00 0.00 9,117,646.32
R 0.00 0.00 0.00 0.00 0.00
B 26,633.38 48,455.21 0.00 0.00 4,019,520.60
- -------------------------------------------------------------------------------
87,092.55 165,327.81 0.00 0.00 13,137,166.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 91.300375 0.561427 0.601691 1.163118 0.000000 90.738948
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 806.505861 4.354848 5.315060 9.669908 0.000000 802.151013
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,289.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,423.91
SUBSERVICER ADVANCES THIS MONTH 7,082.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 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 13,137,166.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 64
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,876.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.41945180 % 30.58054820 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.40344430 % 30.59655570 %
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 8.33634528
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.74
POOL TRADING FACTOR: 12.45309399
................................................................................
Run: 12/27/96 13:40:53 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 28,657,342.36 8.3700 320,148.65
- --------------------------------------------------------------------------------
149,986,318.83 28,657,342.36 320,148.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
199,857.32 0.00 520,005.97 0.00 28,337,193.71
199,857.32 0.00 520,005.97 0.00 28,337,193.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
191.066376 2.134519 1.332504 0.000000 3.467023 188.931857
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,006.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,298.02
SUBSERVICER ADVANCES THIS MONTH 11,823.65
MASTER SERVICER ADVANCES THIS MONTH 3,602.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 301,480.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 280,071.95
(D) LOANS IN FORECLOSURE 2 808,127.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,337,193.71
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 27,908,292.21
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
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 457,785.90
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,903.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 288,927.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,317.51
FSA GUARANTY INSURANCE POLICY 8,385,536.82
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 8.9386%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3641%
POOL TRADING FACTOR 0.188931857
................................................................................
Run: 12/27/96 12:59:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,235,493.28 8.348883 % 634,277.13
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.348883 % 0.00
B 6,546,994.01 3,402,711.98 8.348883 % 3,678.47
- -------------------------------------------------------------------------------
93,528,473.01 21,638,205.26 637,955.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 123,829.37 758,106.50 0.00 0.00 17,601,216.15
S 2,639.92 2,639.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 23,106.34 26,784.81 0.00 0.00 3,399,033.51
- -------------------------------------------------------------------------------
149,575.63 787,531.23 0.00 0.00 21,000,249.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 209.648243 7.292102 1.423631 8.715733 0.000000 202.356141
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 519.736535 0.561855 3.529307 4.091162 0.000000 519.174678
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,623.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,491.53
SUBSERVICER ADVANCES THIS MONTH 28,681.39
MASTER SERVICER ADVANCES THIS MONTH 4,612.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,228,502.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 295,085.09
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,998,327.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,000,249.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
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 570,548.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 614,563.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.27451840 % 15.72548160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.81431860 % 16.18568140 %
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 9.08658947
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 272.96
POOL TRADING FACTOR: 22.45332248
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1500
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/96 12:59:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,651,597.07 8.000000 % 46,805.47
A-6 760920ZF8 6,450,000.00 4,710,560.25 8.000000 % 60,379.05
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,825,798.54 8.000000 % 23,402.73
A-9 760920ZJ0 9,350,000.00 219,095.83 8.000000 % 2,808.33
A-10 760920ZC5 60,000,000.00 4,983,663.31 8.000000 % 63,879.63
A-11 760920ZD3 15,000,000.00 1,245,915.80 8.000000 % 15,969.91
A-12 760920ZB7 0.00 0.00 0.234316 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,559,961.27 8.000000 % 37,175.68
- -------------------------------------------------------------------------------
208,639,599.90 23,196,592.07 250,420.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 24,263.71 71,069.18 0.00 0.00 3,604,791.60
A-6 31,300.19 91,679.24 0.00 0.00 4,650,181.20
A-7 0.00 0.00 0.00 0.00 0.00
A-8 12,131.86 35,534.59 0.00 0.00 1,802,395.81
A-9 1,455.82 4,264.15 0.00 0.00 216,287.50
A-10 33,114.87 96,994.50 0.00 0.00 4,919,783.68
A-11 8,278.72 24,248.63 0.00 0.00 1,229,945.89
A-12 4,514.51 4,514.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 43,588.87 80,764.55 0.00 0.00 6,522,785.59
- -------------------------------------------------------------------------------
158,648.55 409,069.35 0.00 0.00 22,946,171.27
===============================================================================
_______________________________________________________________________________
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 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-5 186.305973 2.388034 1.237944 3.625978 0.000000 183.917939
A-6 730.319419 9.361093 4.852743 14.213836 0.000000 720.958326
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 182.579854 2.340273 1.213186 3.553459 0.000000 180.239581
A-9 23.432709 0.300356 0.155703 0.456059 0.000000 23.132353
A-10 83.061055 1.064661 0.551915 1.616576 0.000000 81.996395
A-11 83.061053 1.064661 0.551915 1.616576 0.000000 81.996393
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 786.038313 4.454525 5.222977 9.677502 0.000000 781.583789
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,950.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,497.43
SUBSERVICER ADVANCES THIS MONTH 952.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 81,337.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,946,171.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 118,964.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.72015070 % 28.27984930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.57353390 % 28.42646610 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2324 %
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 8.66662388
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.11
POOL TRADING FACTOR: 10.99799428
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: 12/27/96 12:59:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 19,589,348.76 6.084000 % 69,483.96
A-9 760920YL6 4,375,000.00 4,155,316.40 18.461142 % 14,739.02
A-10 760920XZ6 23,595,000.00 2,074,526.61 7.270000 % 7,358.40
A-11 760920YA0 6,435,000.00 565,779.97 11.843331 % 2,006.84
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.224619 % 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 6,160,139.81 8.750000 % 5,096.07
B 15,327,940.64 12,031,340.78 8.750000 % 9,953.12
- -------------------------------------------------------------------------------
322,682,743.64 44,576,452.33 108,637.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 99,279.52 168,763.48 0.00 0.00 19,519,864.80
A-9 63,901.80 78,640.82 0.00 0.00 4,140,577.38
A-10 12,563.30 19,921.70 0.00 0.00 2,067,168.21
A-11 5,581.77 7,588.61 0.00 0.00 563,773.13
A-12 10,989.48 10,989.48 0.00 0.00 0.00
A-13 8,340.72 8,340.72 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,900.29 49,996.36 0.00 0.00 6,155,043.74
B 87,694.54 97,647.66 0.00 0.00 12,021,387.66
- -------------------------------------------------------------------------------
333,251.42 441,888.83 0.00 0.00 44,467,814.92
===============================================================================
Run: 12/27/96 12:59:25
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-8 949.786607 3.368919 4.813552 8.182471 0.000000 946.417687
A-9 949.786606 3.368919 14.606126 17.975045 0.000000 946.417687
A-10 87.922298 0.311863 0.532456 0.844319 0.000000 87.610435
A-11 87.922295 0.311863 0.867408 1.179271 0.000000 87.610432
R-I 0.000000 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 848.433637 0.701880 6.184099 6.885979 0.000000 847.731757
B 784.928717 0.649345 5.721221 6.370566 0.000000 784.279372
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:25 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 11,686.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,607.83
SUBSERVICER ADVANCES THIS MONTH 42,675.50
MASTER SERVICER ADVANCES THIS MONTH 6,056.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,280,479.50
(B) TWO MONTHLY PAYMENTS: 2 754,772.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 368,858.38
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,766,258.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,467,814.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 176
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 737,711.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 71,760.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.19038050 % 13.81926900 % 26.99035060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.12452310 % 13.84157002 % 27.03390680 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2248 %
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 9.42133281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.16
POOL TRADING FACTOR: 13.78066097
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 12/27/96 13:40:53 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 5,767,730.66 8.0000 5,107.83
S 760920YS1 0.00 0.00 0.5541 0.00
- --------------------------------------------------------------------------------
32,200,599.87 5,767,730.66 5,107.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 38,451.30 0.00 43,559.13 0.00 5,762,622.83
S 2,663.23 0.00 2,663.23 0.00 0.00
41,114.53 0.00 46,222.36 0.00 5,762,622.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 179.118733 0.158625 1.194118 0.000000 1.352743 178.960108
S 0.000000 0.000000 0.082707 0.000000 0.082707 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 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 1,845.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 601.07
SUBSERVICER ADVANCES THIS MONTH 4,495.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 818,410.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,762,622.83
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 5,772,703.78
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 37.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,070.04
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 9.0632%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.178960108
................................................................................
Run: 12/27/96 13:40:53 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 6,983,439.11 7.5830 7,267.67
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,983,439.11 7,267.67
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 44,128.39 0.00 51,396.06 0.00 6,976,171.44
S 1,454.84 0.00 1,454.84 0.00 0.00
45,583.23 0.00 52,850.90 0.00 6,976,171.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 109.198620 0.113643 0.690027 0.000000 0.803670 109.084976
S 0.000000 0.000000 0.022749 0.000000 0.022749 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,331.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 728.61
SUBSERVICER ADVANCES THIS MONTH 1,908.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 257,744.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,976,171.44
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 6,982,874.65
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 7,067.67
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 8.3588%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5831%
POOL TRADING FACTOR 0.109084976
................................................................................
Run: 12/27/96 13:40:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YV4 75,606,730.04 11,362,302.64 7.7411 235,578.26
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 11,362,302.64 235,578.26
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 72,844.39 0.00 308,422.65 0.00 11,126,724.38
S 2,352.52 0.00 2,352.52 0.00 0.00
75,196.91 0.00 310,775.17 0.00 11,126,724.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 150.281630 3.115837 0.963464 0.000000 4.079301 147.165793
S 0.000000 0.000000 0.031115 0.000000 0.031115 0.000000
Determination Date 20-December-96
Distribution Date 26-December-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/27/96 13:40:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,011.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,178.96
SUBSERVICER ADVANCES THIS MONTH 2,194.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 278,678.99
(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 11,126,724.38
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 11,136,643.03
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 224,311.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 516.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,749.96
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 8.4521%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7560%
POOL TRADING FACTOR 0.147165793
................................................................................
Run: 12/27/96 12:59:26 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-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 6,120,903.07 7.950000 % 68,560.46
A-5 760920B31 41,703.00 306.04 1008.000000 % 3.43
A-6 760920B72 5,488,000.00 5,488,000.00 8.000000 % 0.00
A-7 760920B98 16,619,000.00 0.00 8.000000 % 0.00
A-8 760920C89 15,208,000.00 0.00 8.000000 % 0.00
A-9 760920C30 13,400,000.00 0.00 8.000000 % 0.00
A-10 760920C71 4,905,000.00 0.00 8.000000 % 0.00
A-11 760920C55 0.00 0.00 0.382950 % 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 5,805,790.13 8.000000 % 31,730.15
- -------------------------------------------------------------------------------
157,858,019.23 17,414,999.24 100,294.04
===============================================================================
_______________________________________________________________________________
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 40,539.29 109,099.75 0.00 0.00 6,052,342.61
A-5 257.00 260.43 0.00 0.00 302.61
A-6 36,576.12 36,576.12 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 5,555.96 5,555.96 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 38,694.11 70,424.26 0.00 0.00 5,774,059.98
- -------------------------------------------------------------------------------
121,622.48 221,916.52 0.00 0.00 17,314,705.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 644.305586 7.216891 4.267294 11.484185 0.000000 637.088696
A-5 7.338561 0.082248 6.162626 6.244874 0.000000 7.256313
A-6 1000.000000 0.000000 6.664745 6.664745 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 817.273954 4.466614 5.446922 9.913536 0.000000 812.807339
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,598.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,849.16
SUBSERVICER ADVANCES THIS MONTH 7,161.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 388,132.61
(B) TWO MONTHLY PAYMENTS: 1 223,146.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,314,705.20
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 5,116.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.66212820 % 33.33787190 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.65227670 % 33.34772330 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3831 %
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 8.82502163
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.52
POOL TRADING FACTOR: 10.96853064
................................................................................
Run: 12/27/96 12:59:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,260,621.15 8.500000 % 187,889.51
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 0.172000 % 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 5,634,524.14 8.500000 % 41,785.69
B 12,805,385.16 10,917,198.60 8.500000 % 0.00
- -------------------------------------------------------------------------------
320,111,585.16 40,916,343.89 229,675.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-6 108,077.14 295,966.65 0.00 0.00 15,072,731.64
A-7 64,475.38 64,475.38 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 5,863.64 5,863.64 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 39,904.22 81,689.91 0.00 0.00 5,592,738.45
B 57,075.20 57,075.20 0.00 0.00 10,836,236.57
- -------------------------------------------------------------------------------
275,395.58 505,070.78 0.00 0.00 40,605,706.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-6 452.837423 5.575356 3.207037 8.782393 0.000000 447.262067
A-7 1000.000000 0.000000 7.082094 7.082094 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 880.119360 6.526974 6.233087 12.760061 0.000000 873.592385
B 852.547461 0.000000 4.457125 4.457125 0.000000 846.224962
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,970.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,226.88
SUBSERVICER ADVANCES THIS MONTH 27,512.10
MASTER SERVICER ADVANCES THIS MONTH 4,669.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,185,443.40
(B) TWO MONTHLY PAYMENTS: 1 252,937.64
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,164,359.46
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 794,463.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,605,706.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 153
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 570,510.94
REMAINING SUBCLASS INTEREST SHORTFALL 20,241.42
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,201.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.54740540 % 13.77084000 % 26.68175490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.54023120 % 13.77328191 % 26.68648690 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1707 %
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 9.09358118
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.88
POOL TRADING FACTOR: 12.68486007
................................................................................
Run: 12/27/96 12:59:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,800,713.47 8.100000 % 514,694.66
A-6 760920D70 2,829,000.00 884,912.88 8.100000 % 44,177.62
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 6,579,087.12 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,209,061.63 8.100000 % 40,764.52
A-12 760920F37 10,000,000.00 885,040.75 8.100000 % 16,331.94
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.246080 % 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 7,681,608.36 8.500000 % 7,373.28
B 16,895,592.50 15,314,404.62 8.500000 % 14,699.70
- -------------------------------------------------------------------------------
375,449,692.50 53,981,828.83 638,041.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 79,240.10 593,934.76 0.00 0.00 11,286,018.81
A-6 5,942.06 50,119.68 0.00 0.00 840,735.26
A-7 16,988.59 16,988.59 0.00 0.00 2,530,000.00
A-8 40,940.48 40,940.48 0.00 0.00 6,097,000.00
A-9 0.00 0.00 44,177.62 0.00 6,623,264.74
A-10 0.00 0.00 0.00 0.00 0.00
A-11 14,833.53 55,598.05 0.00 0.00 2,168,297.11
A-12 5,942.93 22,274.87 0.00 0.00 868,708.81
A-13 10,274.83 10,274.83 0.00 0.00 0.00
A-14 11,012.25 11,012.25 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 54,128.10 61,501.38 0.00 0.00 7,674,235.08
B 107,912.23 122,611.93 0.00 0.00 15,299,704.92
- -------------------------------------------------------------------------------
347,215.10 985,256.82 44,177.62 0.00 53,387,964.73
===============================================================================
Run: 12/27/96 12:59:29
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-5 307.270237 13.401762 2.063276 15.465038 0.000000 293.868476
A-6 312.800594 15.615984 2.100410 17.716394 0.000000 297.184609
A-7 1000.000000 0.000000 6.714858 6.714858 0.000000 1000.000000
A-8 1000.000000 0.000000 6.714856 6.714856 0.000000 1000.000000
A-9 1419.436272 0.000000 0.000000 0.000000 9.531310 1428.967581
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 271.717298 5.014086 1.824542 6.838628 0.000000 266.703212
A-12 88.504075 1.633194 0.594293 2.227487 0.000000 86.870881
R-I 0.000000 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 909.281293 0.872784 6.407209 7.279993 0.000000 908.408509
B 906.414180 0.870031 6.387005 7.257036 0.000000 905.544148
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,161.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,607.23
SUBSERVICER ADVANCES THIS MONTH 35,685.58
MASTER SERVICER ADVANCES THIS MONTH 4,205.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,792,405.07
(B) TWO MONTHLY PAYMENTS: 1 257,664.69
(C) THREE OR MORE MONTHLY PAYMENTS: 1 205,358.38
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,137,462.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,387,964.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 201
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 510,829.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 542,049.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.40045590 % 14.22998900 % 28.36955500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.96794190 % 14.37446645 % 28.65759160 %
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 9.18632923
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.52
POOL TRADING FACTOR: 14.21973857
................................................................................
Run: 12/27/96 12:59:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 38,167,525.69 6.685380 % 346,807.99
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.685380 % 0.00
B 7,968,810.12 1,979,700.11 6.685380 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 40,147,225.80 346,807.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 212,146.69 558,954.68 0.00 0.00 37,820,717.70
S 5,006.83 5,006.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 59,627.09 1,931,076.80
- -------------------------------------------------------------------------------
217,153.52 563,961.51 0.00 59,627.09 39,751,794.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 360.508958 3.275753 2.003818 5.279571 0.000000 357.233205
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 248.431081 0.000000 0.000000 0.000000 0.000000 242.329378
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,089.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,195.66
SUBSERVICER ADVANCES THIS MONTH 29,134.05
MASTER SERVICER ADVANCES THIS MONTH 5,618.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,310,987.38
(B) TWO MONTHLY PAYMENTS: 1 346,361.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,625,832.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,751,794.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 136
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 875,298.23
REMAINING SUBCLASS INTEREST SHORTFALL 11,003.78
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 245,896.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.06889940 % 4.93110060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.14216450 % 4.85783550 %
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 7.35418696
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.51
POOL TRADING FACTOR: 34.91896224
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1389
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/96 13:03:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 20,043,378.14 8.500000 % 40,678.61
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 3,661,879.00 824,732.66 0.098615 % 1,275.53
R-I 760920H35 100.00 0.00 8.500000 % 0.00
R-II 760920H43 100.00 0.00 8.500000 % 0.00
M 760920H27 4,320,000.00 3,924,980.58 8.500000 % 3,828.99
B 10,804,782.23 9,729,695.53 8.500000 % 9,491.76
- -------------------------------------------------------------------------------
216,050,982.23 37,497,908.31 55,274.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 141,917.91 182,596.52 0.00 0.00 20,002,699.53
A-7 21,065.47 21,065.47 0.00 0.00 2,975,121.40
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,080.33 4,355.86 0.00 0.00 823,457.13
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 27,790.98 31,619.97 0.00 0.00 3,921,151.59
B 68,891.47 78,383.23 0.00 0.00 9,720,203.77
- -------------------------------------------------------------------------------
262,746.16 318,021.05 0.00 0.00 37,442,633.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-6 977.725763 1.984322 6.922825 8.907147 0.000000 975.741441
A-7 1000.000000 0.000000 7.080541 7.080541 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-11 225.221167 0.348327 0.841188 1.189515 0.000000 224.872840
R-I 0.000000 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 908.560319 0.886340 6.433097 7.319437 0.000000 907.673979
B 900.498994 0.878476 6.376018 7.254494 0.000000 899.620516
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:22 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 9,184.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,930.91
SUBSERVICER ADVANCES THIS MONTH 9,867.32
MASTER SERVICER ADVANCES THIS MONTH 5,793.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 306,783.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 924,686.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,442,633.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
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 731,435.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,694.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.58549920 % 10.46719900 % 25.94730210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 63.56731860 % 10.47242470 % 25.96025680 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0986 %
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 8.83930200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.45
POOL TRADING FACTOR: 17.33046202
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 12/27/96 12:59:32 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-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 7,560,363.23 8.000000 % 203,565.51
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,058,808.85 8.000000 % 28,508.81
A-9 760920K31 37,500,000.00 4,130,593.64 8.000000 % 111,217.73
A-10 760920J74 17,000,000.00 6,182,121.81 8.000000 % 166,455.86
A-11 760920J66 0.00 0.00 0.343724 % 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 6,795,938.06 8.000000 % 34,602.97
- -------------------------------------------------------------------------------
183,771,178.70 25,727,825.59 544,350.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 49,855.57 253,421.08 0.00 0.00 7,356,797.72
A-7 0.00 0.00 0.00 0.00 0.00
A-8 6,982.14 35,490.95 0.00 0.00 1,030,300.04
A-9 27,238.52 138,456.25 0.00 0.00 4,019,375.91
A-10 40,766.99 207,222.85 0.00 0.00 6,015,665.95
A-11 7,289.43 7,289.43 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,814.68 79,417.65 0.00 0.00 6,761,335.09
- -------------------------------------------------------------------------------
176,947.33 721,298.21 0.00 0.00 25,183,474.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 688.432274 18.536288 4.539753 23.076041 0.000000 669.895986
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 105.880885 2.850881 0.698214 3.549095 0.000000 103.030004
A-9 110.149164 2.965806 0.726361 3.692167 0.000000 107.183358
A-10 363.654224 9.791521 2.398058 12.189579 0.000000 353.862703
R-I 0.000000 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 821.760044 4.184167 5.418961 9.603128 0.000000 817.575877
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:32 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 6,525.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,673.91
SUBSERVICER ADVANCES THIS MONTH 9,405.11
MASTER SERVICER ADVANCES THIS MONTH 4,308.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 610,987.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 201,048.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,183,474.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
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 367,416.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 413,352.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.58526070 % 26.41473930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.15169900 % 26.84830100 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3473 %
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 8.78496084
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.35
POOL TRADING FACTOR: 13.70371289
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,030,300.04 0.00
ENDING A-9 PRINCIPAL COMPONENT: 4,019,375.91 0.00
ENDING A-10 PRINCIPAL COMPONENT: 6,015,665.95 0.00
................................................................................
Run: 12/27/96 12:59:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4074
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920H68 126,657,873.00 34,106,529.47 7.491704 % 419,570.56
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.491704 % 0.00
B 8,084,552.09 6,497,345.82 7.491704 % 6,734.89
- -------------------------------------------------------------------------------
134,742,525.09 40,603,875.29 426,305.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 211,955.21 631,525.77 0.00 0.00 33,686,958.91
S 5,052.24 5,052.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,377.80 47,112.69 0.00 0.00 6,490,610.93
- -------------------------------------------------------------------------------
257,385.25 683,690.70 0.00 0.00 40,177,569.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 269.280769 3.312629 1.673447 4.986076 0.000000 265.968140
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 803.674186 0.833058 4.994437 5.827495 0.000000 802.841129
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,878.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,443.75
SUBSERVICER ADVANCES THIS MONTH 26,157.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,837,834.89
(B) TWO MONTHLY PAYMENTS: 1 949,042.60
(C) THREE OR MORE MONTHLY PAYMENTS: 1 195,029.92
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 483,157.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,177,569.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 135
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 384,217.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.99821260 % 16.00178750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.84518790 % 16.15481210 %
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 8.12619347
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.56
POOL TRADING FACTOR: 29.81803244
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1502
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/96 12:59:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,369,834.66 8.500000 % 43,326.16
A-11 760920T24 20,000,000.00 12,453,042.13 8.500000 % 393,874.20
A-12 760920P44 39,837,000.00 24,804,592.00 8.500000 % 784,538.33
A-13 760920P77 4,598,000.00 6,557,390.91 8.500000 % 0.00
A-14 760920M62 2,400,000.00 440,609.10 8.500000 % 46,327.97
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 0.092529 % 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 7,811,879.91 8.500000 % 39,762.31
B 17,878,726.36 15,356,743.54 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 80,796,092.25 1,307,828.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 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 9,677.88 53,004.04 0.00 0.00 1,326,508.50
A-11 87,980.72 481,854.92 0.00 0.00 12,059,167.93
A-12 175,244.39 959,782.72 0.00 0.00 24,020,053.67
A-13 0.00 0.00 46,327.96 0.00 6,603,718.87
A-14 3,112.90 49,440.87 0.00 0.00 394,281.13
A-15 26,140.49 26,140.49 0.00 0.00 3,700,000.00
A-16 28,259.99 28,259.99 0.00 0.00 4,000,000.00
A-17 30,393.62 30,393.62 0.00 0.00 4,302,000.00
A-18 6,213.86 6,213.86 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 55,190.92 94,953.23 0.00 0.00 7,772,117.60
B 86,073.09 86,073.09 0.00 0.00 15,278,578.06
- -------------------------------------------------------------------------------
508,287.86 1,816,116.83 46,327.96 0.00 79,456,425.76
===============================================================================
Run: 12/27/96 12:59:36
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-10 622.652118 19.693709 4.399036 24.092745 0.000000 602.958409
A-11 622.652107 19.693710 4.399036 24.092746 0.000000 602.958397
A-12 622.652107 19.693710 4.399036 24.092746 0.000000 602.958397
A-13 1426.139824 0.000000 0.000000 0.000000 10.075676 1436.215500
A-14 183.587125 19.303321 1.297042 20.600363 0.000000 164.283804
A-15 1000.000000 0.000000 7.064997 7.064997 0.000000 1000.000000
A-16 1000.000000 0.000000 7.064998 7.064998 0.000000 1000.000000
A-17 1000.000000 0.000000 7.064998 7.064998 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 922.408774 4.695042 6.516817 11.211859 0.000000 917.713732
B 858.939459 0.000000 4.814274 4.814274 0.000000 854.567476
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,379.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,385.79
SUBSERVICER ADVANCES THIS MONTH 36,694.87
MASTER SERVICER ADVANCES THIS MONTH 1,717.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 910,676.46
(B) TWO MONTHLY PAYMENTS: 1 226,232.55
(C) THREE OR MORE MONTHLY PAYMENTS: 3 933,397.66
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,512,371.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,456,425.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 291
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 217,111.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 928,416.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.32457420 % 9.66863600 % 19.00679000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.98951350 % 9.78160989 % 19.22887660 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0940 %
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 9.04070067
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.92
POOL TRADING FACTOR: 21.11041654
................................................................................
Run: 12/27/96 12:59:38 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-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 9,317,627.85 8.000000 % 1,049,338.34
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 0.184102 % 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 6,121,387.79 8.000000 % 31,034.84
- -------------------------------------------------------------------------------
157,499,405.19 28,460,015.64 1,080,373.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 60,232.68 1,109,571.02 0.00 0.00 8,268,289.51
A-8 84,172.69 84,172.69 0.00 0.00 13,021,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 4,233.81 4,233.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 39,570.97 70,605.81 0.00 0.00 6,090,352.95
- -------------------------------------------------------------------------------
188,210.15 1,268,583.33 0.00 0.00 27,379,642.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-7 565.252842 63.657992 3.654009 67.312001 0.000000 501.594850
A-8 1000.000000 0.000000 6.464380 6.464380 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 818.213642 4.148263 5.289243 9.437506 0.000000 814.065379
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,948.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,996.56
SUBSERVICER ADVANCES THIS MONTH 8,952.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 454,229.23
(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 27,379,642.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 936,083.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.49127050 % 21.50872950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.75590770 % 22.24409230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1772 %
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 8.64700435
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.48
POOL TRADING FACTOR: 17.38396563
................................................................................
Run: 12/27/96 12:59:39 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-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 8,967,000.00 216,941.82 8.000000 % 216,941.82
A-9 760920S90 833,000.00 20,153.06 8.000000 % 20,153.06
A-10 760920S25 47,400,000.00 47,400,000.00 8.000000 % 324,757.32
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 0.266292 % 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 6,786,083.93 8.000000 % 42,260.09
B 16,432,384.46 15,106,672.51 8.000000 % 0.00
- -------------------------------------------------------------------------------
365,162,840.46 75,132,851.32 604,112.29
===============================================================================
_______________________________________________________________________________
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 1,444.11 218,385.93 0.00 0.00 0.00
A-9 134.15 20,287.21 0.00 0.00 0.00
A-10 315,525.19 640,282.51 0.00 0.00 47,075,242.68
A-11 37,297.20 37,297.20 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 16,647.69 16,647.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,172.58 87,432.67 0.00 0.00 6,743,823.84
B 25,014.50 25,014.50 0.00 0.00 15,012,596.26
- -------------------------------------------------------------------------------
441,235.42 1,045,347.71 0.00 0.00 74,434,662.78
===============================================================================
Run: 12/27/96 12:59:39
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 24.193356 24.193356 0.161047 24.354403 0.000000 0.000000
A-9 24.193349 24.193349 0.161044 24.354393 0.000000 0.000000
A-10 1000.000000 6.851420 6.656650 13.508070 0.000000 993.148580
A-11 1000.000000 0.000000 6.656648 6.656648 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 929.186096 5.786472 6.185266 11.971738 0.000000 923.399623
B 919.323215 0.000000 1.522268 1.522268 0.000000 913.598163
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,301.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,847.95
SUBSERVICER ADVANCES THIS MONTH 20,093.54
MASTER SERVICER ADVANCES THIS MONTH 3,880.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,750,270.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 377,800.97
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 472,389.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,434,662.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 287
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 497,692.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 230,301.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.86127300 % 9.03211300 % 20.10661410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.77111750 % 9.06005830 % 20.16882420 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2670 %
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 8.68885027
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.20
POOL TRADING FACTOR: 20.38396423
................................................................................
Run: 12/27/96 12:59:41 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-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 19,437,779.04 7.197921 % 24,850.46
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.197921 % 0.00
B 6,095,852.88 4,252,534.48 7.197921 % 4,485.48
- -------------------------------------------------------------------------------
116,111,466.88 23,690,313.52 29,335.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 116,570.33 141,420.79 0.00 0.00 19,412,928.58
S 4,934.52 4,934.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 25,502.88 29,988.36 0.00 0.00 4,248,049.00
- -------------------------------------------------------------------------------
147,007.73 176,343.67 0.00 0.00 23,660,977.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 176.682164 0.225881 1.059581 1.285462 0.000000 176.456282
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 697.611075 0.735825 4.183644 4.919469 0.000000 696.875250
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,377.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,475.23
SPREAD 3,126.56
SUBSERVICER ADVANCES THIS MONTH 12,201.27
MASTER SERVICER ADVANCES THIS MONTH 1,627.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 661,719.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,000,943.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,660,977.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,012.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,347.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.04947990 % 17.95052010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.04618140 % 17.95381860 %
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 8.16114420
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.76
POOL TRADING FACTOR: 20.37781299
................................................................................
Run: 12/27/96 12:59:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,347,061.27 7.500000 % 245,707.73
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 5,382,875.82 7.500000 % 29,592.57
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 0.203678 % 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 9,659,244.12 7.500000 % 49,984.78
- -------------------------------------------------------------------------------
261,801,192.58 59,325,181.21 325,285.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 145,873.93 391,581.66 0.00 0.00 23,101,353.54
A-5 130,809.47 130,809.47 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 33,632.55 63,225.12 0.00 0.00 5,353,283.25
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 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 10,066.26 10,066.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 60,351.57 110,336.35 0.00 0.00 9,609,259.34
- -------------------------------------------------------------------------------
380,733.78 706,018.86 0.00 0.00 58,999,896.13
===============================================================================
Run: 12/27/96 12:59:44
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-4 954.148566 10.041593 5.961581 16.003174 0.000000 944.106974
A-5 1000.000000 0.000000 6.248064 6.248064 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-8 358.858388 1.972838 2.242170 4.215008 0.000000 356.885550
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 818.511160 4.235641 5.114110 9.349751 0.000000 814.275517
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,254.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,276.60
SUBSERVICER ADVANCES THIS MONTH 6,928.84
MASTER SERVICER ADVANCES THIS MONTH 2,260.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 590,457.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,999,896.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 251
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 201,803.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,288.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.71813800 % 16.28186200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.71309110 % 16.28690890 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2037 %
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 8.11796431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.91
POOL TRADING FACTOR: 22.53614491
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: 29,592.57 N/A 0.00
CLASS A-8 ENDING BAL: 5,353,283.25 N/A 0.00
................................................................................
Run: 12/27/96 12:59:45 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-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 62,454,959.20 7.750000 % 1,325,291.84
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 2,389,121.26 7.750000 % 61,766.57
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 9,575,878.74 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 9,486,361.10 7.750000 % 147,253.43
A-17 760920W38 0.00 0.00 0.329534 % 0.00
R-I 760920W79 100.00 0.00 7.750000 % 0.00
R-II 760920W87 856,900.00 0.00 7.750000 % 0.00
M 760920W61 8,605,908.00 8,006,621.38 7.750000 % 55,912.32
B 20,436,665.48 19,013,524.36 7.750000 % 0.00
- -------------------------------------------------------------------------------
430,245,573.48 121,884,466.04 1,590,224.16
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 402,848.49 1,728,140.33 0.00 0.00 61,129,667.36
A-11 0.00 0.00 0.00 0.00 0.00
A-12 15,410.37 77,176.94 0.00 0.00 2,327,354.69
A-13 70,681.56 70,681.56 0.00 0.00 10,958,000.00
A-14 0.00 0.00 61,766.57 0.00 9,637,645.31
A-15 0.00 0.00 0.00 0.00 0.00
A-16 61,189.15 208,442.58 0.00 0.00 9,339,107.67
A-17 33,428.86 33,428.86 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 51,644.50 107,556.82 0.00 0.00 7,950,709.06
B 106,546.00 106,546.00 0.00 148,871.90 18,880,747.96
- -------------------------------------------------------------------------------
741,748.93 2,331,973.09 61,766.57 148,871.90 120,223,232.05
===============================================================================
Run: 12/27/96 12:59:45
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-10 950.593738 20.171563 6.131543 26.303106 0.000000 930.422176
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 965.301519 24.956190 6.226412 31.182602 0.000000 940.345329
A-13 1000.000000 0.000000 6.450224 6.450224 0.000000 1000.000000
A-14 1374.265032 0.000000 0.000000 0.000000 8.864318 1383.129350
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 580.845034 9.016252 3.746580 12.762832 0.000000 571.828782
R-I 0.000000 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 930.363348 6.496969 6.001052 12.498021 0.000000 923.866379
B 930.363340 0.000000 5.213473 5.213473 0.000000 923.866370
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,644.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,076.62
SUBSERVICER ADVANCES THIS MONTH 36,174.74
MASTER SERVICER ADVANCES THIS MONTH 5,857.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,440,202.15
(B) TWO MONTHLY PAYMENTS: 1 96,707.66
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,074,887.89
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,000,429.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,223,232.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 441
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 761,875.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 810,083.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.83134590 % 6.56902500 % 15.59962890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.68197000 % 6.61328840 % 15.70474160 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3290 %
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 8.57035416
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.85
POOL TRADING FACTOR: 27.94293293
................................................................................
Run: 12/27/96 12:59:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,127,873.77 8.000000 % 423,339.03
A-8 7609204H8 36,700,000.00 22,825,178.97 8.000000 % 221,482.01
A-9 7609204J4 15,000,000.00 14,446,315.82 8.000000 % 140,178.49
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 0.171437 % 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 6,831,178.25 8.000000 % 6,536.28
B 15,322,642.27 13,282,474.71 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,581,934.27 101,013,021.52 791,535.81
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 67,324.27 490,663.30 0.00 0.00 9,704,534.74
A-8 151,728.64 373,210.65 0.00 0.00 22,603,696.96
A-9 96,030.78 236,209.27 0.00 0.00 14,306,137.33
A-10 212,717.56 212,717.56 0.00 0.00 32,000,000.00
A-11 9,971.14 9,971.14 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 14,389.53 14,389.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 72,257.03 78,793.31 0.00 0.00 6,824,641.97
B 74,156.01 74,156.01 0.00 0.00 13,269,765.64
- -------------------------------------------------------------------------------
698,574.96 1,490,110.77 0.00 0.00 100,208,776.64
===============================================================================
Run: 12/27/96 12:59:47
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-7 858.294387 35.876189 5.705447 41.581636 0.000000 822.418198
A-8 621.939481 6.034932 4.134295 10.169227 0.000000 615.904549
A-9 963.087721 9.345233 6.402052 15.747285 0.000000 953.742489
A-10 1000.000000 0.000000 6.647424 6.647424 0.000000 1000.000000
A-11 1000.000000 0.000000 6.647427 6.647427 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 941.051339 0.900427 9.954004 10.854431 0.000000 940.150913
B 866.852758 0.000000 4.839637 4.839637 0.000000 866.023327
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,281.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,587.19
SUBSERVICER ADVANCES THIS MONTH 44,230.42
MASTER SERVICER ADVANCES THIS MONTH 4,099.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,065,588.76
(B) TWO MONTHLY PAYMENTS: 1 231,312.29
(C) THREE OR MORE MONTHLY PAYMENTS: 2 644,943.44
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,757,095.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,208,776.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 386
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 539,141.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 707,592.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.08805930 % 6.76267100 % 13.14926980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.94745740 % 6.81042340 % 13.24211920 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1713 %
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 8.61187885
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.94
POOL TRADING FACTOR: 31.06459662
................................................................................
Run: 12/27/96 12:59:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 34,832,464.65 7.500000 % 973,974.93
A-7 7609203P1 15,000,000.00 11,760,308.13 7.500000 % 328,838.21
A-8 7609204B1 7,005,400.00 7,107,456.09 7.500000 % 32,883.82
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 14,681,880.30 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278748 % 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 11,127,422.71 7.500000 % 26,659.74
B 16,042,796.83 14,989,281.52 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,807,906.83 165,036,813.40 1,362,356.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-6 217,177.02 1,191,151.95 0.00 0.00 33,858,489.72
A-7 73,324.38 402,162.59 0.00 0.00 11,431,469.92
A-8 34,142.52 67,026.34 10,171.78 0.00 7,084,744.05
A-9 190,401.45 190,401.45 0.00 0.00 30,538,000.00
A-10 249,396.10 249,396.10 0.00 0.00 40,000,000.00
A-11 0.00 0.00 91,540.09 0.00 14,773,420.39
A-12 38,243.83 38,243.83 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 69,378.39 96,038.13 0.00 0.00 11,100,762.97
B 0.00 0.00 0.00 131,838.15 14,950,900.09
- -------------------------------------------------------------------------------
872,063.69 2,234,420.39 101,711.87 131,838.15 163,737,787.14
===============================================================================
Run: 12/27/96 12:59:49
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-6 784.020542 21.922547 4.888292 26.810839 0.000000 762.097995
A-7 784.020542 21.922547 4.888292 26.810839 0.000000 762.097995
A-8 1014.568203 4.694067 4.873743 9.567810 1.451991 1011.326127
A-9 1000.000000 0.000000 6.234902 6.234902 0.000000 1000.000000
A-10 1000.000000 0.000000 6.234903 6.234903 0.000000 1000.000000
A-11 1353.430646 0.000000 0.000000 0.000000 8.438508 1361.869154
R-I 0.000000 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 945.795629 2.265993 5.896943 8.162936 0.000000 943.529635
B 934.330945 0.000000 0.000000 0.000000 0.000000 931.938505
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,373.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,409.10
SUBSERVICER ADVANCES THIS MONTH 27,311.45
MASTER SERVICER ADVANCES THIS MONTH 3,152.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 585,485.30
(B) TWO MONTHLY PAYMENTS: 1 242,433.71
(C) THREE OR MORE MONTHLY PAYMENTS: 1 204,774.67
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,658,003.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,737,787.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 619
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 430,231.21
REMAINING SUBCLASS INTEREST SHORTFALL 93,456.71
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 888,017.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.17522510 % 6.74238800 % 9.08238670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.08940080 % 6.77959753 % 9.13100170 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2792 %
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 8.24299233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.49
POOL TRADING FACTOR: 38.27367015
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 32,883.82
CLASS A-8 ENDING BALANCE: 1,641,597.06 5,443,146.99
................................................................................
Run: 12/27/96 12:59:50 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-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 1,837,571.37 6.500000 % 448,783.96
A-5 7609202S6 20,800,000.00 20,800,000.00 6.500000 % 0.00
A-6 7609202X5 3,680,000.00 3,680,000.00 5.956521 % 0.00
A-7 7609202Y3 15,890,000.00 2,800,000.00 6.137500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 9.012500 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 5,475.93 2775.250000 % 81.06
A-11 7609203B2 0.00 0.00 0.447449 % 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 4,814,874.07 7.000000 % 25,612.99
- -------------------------------------------------------------------------------
146,754,518.99 50,137,921.37 474,478.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 9,944.14 458,728.10 0.00 0.00 1,388,787.41
A-5 112,560.58 112,560.58 0.00 0.00 20,800,000.00
A-6 18,249.46 18,249.46 0.00 0.00 3,680,000.00
A-7 14,307.35 14,307.35 0.00 0.00 2,800,000.00
A-8 9,004.01 9,004.01 0.00 0.00 1,200,000.00
A-9 87,417.61 87,417.61 0.00 0.00 15,000,000.00
A-10 12,652.31 12,733.37 0.00 0.00 5,394.87
A-11 18,677.52 18,677.52 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
B 28,060.32 53,673.31 0.00 0.00 4,789,261.12
- -------------------------------------------------------------------------------
310,873.30 785,351.31 0.00 0.00 49,663,443.40
===============================================================================
_______________________________________________________________________________
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-4 183.757137 44.878396 0.994414 45.872810 0.000000 138.878741
A-5 1000.000000 0.000000 5.411566 5.411566 0.000000 1000.000000
A-6 1000.000000 0.000000 4.959092 4.959092 0.000000 1000.000000
A-7 176.211454 0.000000 0.900400 0.900400 0.000000 176.211454
A-8 176.211454 0.000000 1.322175 1.322175 0.000000 176.211454
A-9 403.225806 0.000000 2.349936 2.349936 0.000000 403.225807
A-10 273.796500 4.053000 632.615500 636.668500 0.000000 269.743500
R-I 0.000000 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 815.483391 4.338009 4.752507 9.090516 0.000000 811.145388
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,404.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,348.88
SUBSERVICER ADVANCES THIS MONTH 2,223.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 203,630.82
(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 49,663,443.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 215
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 207,766.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.39674180 % 9.60325830 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.35656650 % 9.64343350 %
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 7.87052074
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.16
POOL TRADING FACTOR: 33.84116806
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: 12/27/96 12:59:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,681,173.45 5.700000 % 931,919.50
A-3 7609204R6 19,990,000.00 13,362,132.87 6.400000 % 198,657.95
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 0.346932 % 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 8,412,976.56 7.000000 % 44,332.22
- -------------------------------------------------------------------------------
260,444,078.54 107,716,282.88 1,174,909.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 112,240.61 1,044,160.11 0.00 0.00 22,749,253.95
A-3 71,109.52 269,767.47 0.00 0.00 13,163,474.92
A-4 216,225.60 216,225.60 0.00 0.00 38,524,000.00
A-5 103,752.74 103,752.74 0.00 0.00 17,825,000.00
A-6 34,405.74 34,405.74 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 40,273.61 40,273.61 0.00 0.00 0.00
A-12 31,073.99 31,073.99 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 48,968.84 93,301.06 0.00 0.00 8,368,644.34
- -------------------------------------------------------------------------------
658,050.65 1,832,960.32 0.00 0.00 106,541,373.21
===============================================================================
_______________________________________________________________________________
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-2 432.351221 17.014213 2.049196 19.063409 0.000000 415.337008
A-3 668.440864 9.937866 3.557255 13.495121 0.000000 658.502998
A-4 1000.000000 0.000000 5.612750 5.612750 0.000000 1000.000000
A-5 1000.000000 0.000000 5.820631 5.820631 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820629 5.820629 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 807.536296 4.255317 4.700371 8.955688 0.000000 803.280980
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,035.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,470.12
SUBSERVICER ADVANCES THIS MONTH 6,690.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 414,815.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 211,098.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,541,373.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 459
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 607,298.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.18968910 % 7.81031090 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.14516940 % 7.85483060 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3474 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,082,486.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,345,606.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76298091
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.80
POOL TRADING FACTOR: 40.90758132
................................................................................
Run: 12/27/96 12:59:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,330,511.39 7.650000 % 862,026.10
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 9,267,306.03 7.650000 % 94,825.20
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.105137 % 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 8,774,542.72 8.000000 % 30,472.32
B 16,935,768.50 15,794,179.14 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,350,379.50 118,082,191.28 987,323.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 71,947.33 933,973.43 0.00 0.00 10,468,485.29
A-9 325,691.44 325,691.44 0.00 0.00 51,291,000.00
A-10 137,313.84 137,313.84 0.00 0.00 21,624,652.00
A-11 58,846.24 153,671.44 0.00 0.00 9,172,480.83
A-12 27,167.26 27,167.26 0.00 0.00 0.00
A-13 10,304.90 10,304.90 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 58,266.40 88,738.72 0.00 0.00 8,744,070.40
B 85,950.49 85,950.49 0.00 73,779.22 15,739,328.95
- -------------------------------------------------------------------------------
775,487.90 1,762,811.52 0.00 73,779.22 117,040,017.47
===============================================================================
Run: 12/27/96 12:59:54
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-8 432.610874 32.913066 2.747025 35.660091 0.000000 399.697808
A-9 1000.000000 0.000000 6.349875 6.349875 0.000000 1000.000000
A-10 1000.000000 0.000000 6.349875 6.349875 0.000000 1000.000000
A-11 850.055589 8.697964 5.397747 14.095711 0.000000 841.357625
R-I 0.000000 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 932.592993 3.238718 6.192783 9.431501 0.000000 929.354275
B 932.592999 0.000000 5.075087 5.075087 0.000000 929.354281
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:54 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 29,057.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,401.92
SUBSERVICER ADVANCES THIS MONTH 35,088.01
MASTER SERVICER ADVANCES THIS MONTH 2,954.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,346,987.62
(B) TWO MONTHLY PAYMENTS: 3 733,559.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 943,143.45
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 495,075.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,040,017.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 420
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 385,864.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 632,096.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.19354170 % 7.43087700 % 13.37558100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.08117250 % 7.47100914 % 13.44781840 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1053 %
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 8.52845644
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.55
POOL TRADING FACTOR: 31.09868459
................................................................................
Run: 12/27/96 12:59:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,669,404.70 7.500000 % 2,134,962.31
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 9,868,184.29 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,443,276.60 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.200263 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,197,148.13 7.500000 % 22,498.08
B 18,182,304.74 17,372,394.56 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,814,328.74 195,089,408.28 2,157,460.39
===============================================================================
_______________________________________________________________________________
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-5 147,279.79 2,282,242.10 0.00 0.00 21,534,442.39
A-6 287,361.49 287,361.49 0.00 0.00 46,182,000.00
A-7 475,121.50 475,121.50 0.00 0.00 76,357,000.00
A-8 52,796.81 52,796.81 8,606.68 0.00 9,876,790.97
A-9 0.00 0.00 77,426.67 0.00 12,520,703.27
A-10 32,413.79 32,413.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,228.06 79,726.14 0.00 0.00 9,174,650.05
B 46,148.05 46,148.05 0.00 104,445.81 17,329,898.18
- -------------------------------------------------------------------------------
1,098,349.49 3,255,809.88 86,033.35 104,445.81 192,975,484.86
===============================================================================
_______________________________________________________________________________
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-5 338.047426 30.491621 2.103456 32.595077 0.000000 307.555806
A-6 1000.000000 0.000000 6.222370 6.222370 0.000000 1000.000000
A-7 1000.000000 0.000000 6.222370 6.222370 0.000000 1000.000000
A-8 1037.336728 0.000000 5.549964 5.549964 0.904728 1038.241456
A-9 1345.510013 0.000000 0.000000 0.000000 8.372261 1353.882274
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 955.456134 2.337238 5.945202 8.282440 0.000000 953.118895
B 955.456132 0.000000 2.538075 2.538075 0.000000 953.118894
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,253.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,524.47
SUBSERVICER ADVANCES THIS MONTH 11,911.26
MASTER SERVICER ADVANCES THIS MONTH 6,086.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 154,474.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 241,665.17
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,235,059.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 192,975,484.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 727
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 819,926.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,636,695.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.38083790 % 4.71432500 % 8.90483740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.26532890 % 4.75430859 % 8.98036260 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1998 %
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 8.16237829
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.62
POOL TRADING FACTOR: 45.10729817
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,391,790.97 8,485,000.00
................................................................................
Run: 12/27/96 12:59:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,679,538.18 7.500000 % 501,735.08
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 0.155157 % 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 7,083,553.98 7.500000 % 35,985.79
- -------------------------------------------------------------------------------
183,802,829.51 49,328,092.16 537,720.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 141,541.38 643,276.46 0.00 0.00 22,177,803.10
A-8 122,103.77 122,103.77 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 6,368.76 6,368.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,207.96 80,193.75 0.00 0.00 7,047,568.19
- -------------------------------------------------------------------------------
314,221.87 851,942.74 0.00 0.00 48,790,371.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 759.046092 16.792231 4.737153 21.529384 0.000000 742.253861
A-8 1000.000000 0.000000 6.240929 6.240929 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 811.326572 4.121693 5.063431 9.185124 0.000000 807.204880
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,857.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,223.47
SUBSERVICER ADVANCES THIS MONTH 11,995.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 168,687.09
(B) TWO MONTHLY PAYMENTS: 1 411,762.39
(C) THREE OR MORE MONTHLY PAYMENTS: 1 273,102.62
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 239,048.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,790,371.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 204
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 287,124.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.63991900 % 14.36008100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.55541180 % 14.44458820 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1553 %
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 8.14278929
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.70
POOL TRADING FACTOR: 26.54495114
................................................................................
Run: 12/27/96 12:59:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 43,690,699.17 7.954238 % 993,497.02
R 7609206F0 100.00 0.00 7.954238 % 0.00
B 11,237,146.51 8,865,489.83 7.954238 % 0.00
- -------------------------------------------------------------------------------
187,272,146.51 52,556,189.00 993,497.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 289,266.48 1,282,763.50 0.00 0.00 42,697,202.15
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 408,769.44 8,515,416.84
- -------------------------------------------------------------------------------
289,266.48 1,282,763.50 0.00 408,769.44 51,212,618.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 248.193393 5.643750 1.643234 7.286984 0.000000 242.549643
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 788.944936 0.000000 0.000000 0.000000 0.000000 757.791743
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,306.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,372.22
SUBSERVICER ADVANCES THIS MONTH 31,782.61
MASTER SERVICER ADVANCES THIS MONTH 1,573.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,129,038.19
(B) TWO MONTHLY PAYMENTS: 1 319,155.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 272,862.41
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,496,412.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,212,618.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 172
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 212,714.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 275,944.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.13140660 % 16.86859340 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.37242460 % 16.62757540 %
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 8.46049406
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.33
POOL TRADING FACTOR: 27.34662893
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/96 13:00:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,072,132.83 7.000000 % 335,478.71
A-8 7609208B7 14,000,000.00 14,000,000.00 7.000000 % 0.00
A-9 7609208C5 14,100,000.00 14,100,000.00 7.000000 % 0.00
A-10 7609207W2 9,700,000.00 9,700,000.00 7.000000 % 0.00
A-11 7609207X0 16,100,000.00 16,100,000.00 7.000000 % 0.00
A-12 7609207Y8 19,580,800.00 0.00 7.000000 % 0.00
A-13 7609207L6 5,010,527.00 0.00 0.000000 % 0.00
A-14 7609207M4 1,789,473.00 0.00 0.000000 % 0.00
A-15 7609207N2 11,568,421.00 0.00 0.000000 % 0.00
A-16 7609207P7 4,131,579.00 0.00 0.000000 % 0.00
A-17 7609207Q5 0.00 0.00 0.396104 % 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 5,184,732.66 7.000000 % 27,486.14
- -------------------------------------------------------------------------------
156,959,931.35 60,156,865.49 362,964.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 6,249.57 341,728.28 0.00 0.00 736,654.12
A-8 81,607.33 81,607.33 0.00 0.00 14,000,000.00
A-9 82,190.24 82,190.24 0.00 0.00 14,100,000.00
A-10 56,542.22 56,542.22 0.00 0.00 9,700,000.00
A-11 93,848.43 93,848.43 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 19,842.56 19,842.56 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,222.28 57,708.42 0.00 0.00 5,157,246.52
- -------------------------------------------------------------------------------
370,502.63 733,467.48 0.00 0.00 59,793,900.64
===============================================================================
Run: 12/27/96 13:00:00
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-7 172.924650 54.109469 1.007995 55.117464 0.000000 118.815181
A-8 1000.000000 0.000000 5.829095 5.829095 0.000000 1000.000000
A-9 1000.000000 0.000000 5.829095 5.829095 0.000000 1000.000000
A-10 1000.000000 0.000000 5.829095 5.829095 0.000000 1000.000000
A-11 1000.000000 0.000000 5.829095 5.829095 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 825.734886 4.377517 4.813286 9.190803 0.000000 821.357367
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,367.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,535.74
SUBSERVICER ADVANCES THIS MONTH 9,464.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 212,737.00
(B) TWO MONTHLY PAYMENTS: 1 181,446.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 478,090.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,793,900.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 44,051.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.38131180 % 8.61868820 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.37496220 % 8.62503780 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.396169 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 600,857.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,405,623.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84788628
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.96
POOL TRADING FACTOR: 38.09500942
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: 12/27/96 13:00:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4091
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944AA6 120,073,000.00 34,567,783.34 7.962912 % 1,354,503.96
M 760944AB4 5,352,000.00 4,769,090.61 7.962912 % 178,764.34
R 760944AC2 100.00 0.00 7.962912 % 0.00
B 8,362,385.57 6,909,526.96 7.962912 % 278,850.58
- -------------------------------------------------------------------------------
133,787,485.57 46,246,400.91 1,812,118.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 222,187.61 1,576,691.57 0.00 0.00 33,213,279.38
M 30,653.77 209,418.11 0.00 0.00 4,590,326.27
R 0.00 0.00 0.00 0.00 0.00
B 44,411.63 323,262.21 0.00 0.00 6,630,676.38
- -------------------------------------------------------------------------------
297,253.01 2,109,371.89 0.00 0.00 44,434,282.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 287.889728 11.280671 1.850438 13.131109 0.000000 276.609058
M 891.085689 33.401409 5.727536 39.128945 0.000000 857.684281
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 826.262662 33.345818 5.310879 38.656697 0.000000 792.916845
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,465.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,002.41
SUBSERVICER ADVANCES THIS MONTH 3,665.35
MASTER SERVICER ADVANCES THIS MONTH 3,752.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 230,054.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 44,434,282.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 157
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 503,122.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,772,140.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.31235000 % 14.94068040 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.33059624 % 14.92243390 %
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 8.47709505
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.75
POOL TRADING FACTOR: 33.21258475
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/96 13:00:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,921,558.69 7.000000 % 284,965.63
A-4 760944AZ1 11,666,667.00 0.00 8.000000 % 0.00
A-5 760944BA5 5,000,000.00 4,319,602.22 8.000000 % 170,979.38
A-6 760944BH0 45,000,000.00 3,843,117.42 8.500000 % 569,931.26
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 0.156885 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,840,572.29 8.000000 % 32,550.80
B 16,938,486.28 15,827,417.86 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 132,585,601.48 1,058,427.07
===============================================================================
_______________________________________________________________________________
REMAINING
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 11,182.16 296,147.79 0.00 0.00 1,636,593.06
A-4 0.00 0.00 0.00 0.00 0.00
A-5 28,728.17 199,707.55 0.00 0.00 4,148,622.84
A-6 27,156.68 597,087.94 0.00 0.00 3,273,186.16
A-7 99,759.76 99,759.76 0.00 0.00 15,000,000.00
A-8 30,676.13 30,676.13 0.00 0.00 4,612,500.00
A-9 258,682.59 258,682.59 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 99,759.76 99,759.76 0.00 0.00 15,000,000.00
A-12 8,147.05 8,147.05 0.00 0.00 1,225,000.00
A-13 17,292.30 17,292.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,795.56 91,346.36 0.00 0.00 8,808,021.49
B 16,725.16 16,725.16 0.00 0.00 15,769,141.66
- -------------------------------------------------------------------------------
810,905.32 1,869,332.39 0.00 0.00 131,468,898.21
===============================================================================
Run: 12/27/96 13:00:03
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 85.402608 12.665139 0.496985 13.162124 0.000000 72.737469
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 863.920444 34.195876 5.745634 39.941510 0.000000 829.724568
A-6 85.402609 12.665139 0.603482 13.268621 0.000000 72.737470
A-7 1000.000000 0.000000 6.650651 6.650651 0.000000 1000.000000
A-8 1000.000000 0.000000 6.650651 6.650651 0.000000 1000.000000
A-9 1000.000000 0.000000 6.650650 6.650650 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.650651 6.650651 0.000000 1000.000000
A-12 1000.000000 0.000000 6.650653 6.650653 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 939.636742 3.459723 6.249196 9.708919 0.000000 936.177020
B 934.405684 0.000000 0.987407 0.987407 0.000000 930.965223
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,426.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,889.76
SUBSERVICER ADVANCES THIS MONTH 47,937.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,763,796.20
(B) TWO MONTHLY PAYMENTS: 4 789,048.14
(C) THREE OR MORE MONTHLY PAYMENTS: 2 371,653.84
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,310,516.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,468,898.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 465
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 628,525.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.39466890 % 6.66782200 % 11.93750880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.30572060 % 6.69969978 % 11.99457960 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1563 %
BANKRUPTCY AMOUNT AVAILABLE 228,933.00
FRAUD AMOUNT AVAILABLE 1,468,268.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57614286
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.09
POOL TRADING FACTOR: 34.93288589
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 369.97
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 67,108.75
................................................................................
Run: 12/27/96 13:00:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,391,587.05 7.500000 % 283,792.59
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 1,681,498.56 7.500000 % 31,532.51
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.145650 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,892,997.36 7.500000 % 3,001.53
B 5,682,302.33 5,464,995.13 7.500000 % 5,670.03
- -------------------------------------------------------------------------------
133,690,335.33 66,922,978.10 323,996.66
===============================================================================
_______________________________________________________________________________
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 39,858.42 323,651.01 0.00 0.00 6,107,794.46
A-6 26,116.69 26,116.69 0.00 0.00 4,188,000.00
A-7 68,758.97 68,758.97 0.00 0.00 11,026,000.00
A-8 118,940.68 118,940.68 0.00 0.00 19,073,000.00
A-9 75,019.38 75,019.38 0.00 0.00 12,029,900.00
A-10 10,485.96 42,018.47 0.00 0.00 1,649,966.05
A-11 26,035.62 26,035.62 0.00 0.00 4,175,000.00
A-12 8,104.68 8,104.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,040.95 21,042.48 0.00 0.00 2,889,995.83
B 34,080.11 39,750.14 0.00 0.00 5,459,325.10
- -------------------------------------------------------------------------------
425,441.46 749,438.12 0.00 0.00 66,598,981.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-5 428.706624 19.034985 2.673447 21.708432 0.000000 409.671639
A-6 1000.000000 0.000000 6.236077 6.236077 0.000000 1000.000000
A-7 1000.000000 0.000000 6.236076 6.236076 0.000000 1000.000000
A-8 1000.000000 0.000000 6.236076 6.236076 0.000000 1000.000000
A-9 1000.000000 0.000000 6.236077 6.236077 0.000000 1000.000000
A-10 201.981809 3.787689 1.259575 5.047264 0.000000 198.194120
A-11 1000.000000 0.000000 6.236077 6.236077 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 961.757188 0.997838 5.997590 6.995428 0.000000 960.759350
B 961.757191 0.997837 5.997592 6.995429 0.000000 960.759351
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,401.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,034.32
SUBSERVICER ADVANCES THIS MONTH 5,368.12
MASTER SERVICER ADVANCES THIS MONTH 2,137.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 272,551.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 374,740.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,598,981.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 248
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 288,367.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,562.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.51102730 % 4.32287600 % 8.16609670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.46329040 % 4.33939944 % 8.19731020 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1448 %
BANKRUPTCY AMOUNT AVAILABLE 137,505.00
FRAUD AMOUNT AVAILABLE 355,941.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10170580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.52
POOL TRADING FACTOR: 49.81585339
................................................................................
Run: 12/27/96 13:00:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 41,661,671.33 7.864578 % 424,324.31
R 760944CB2 100.00 0.00 7.864578 % 0.00
B 3,851,896.47 3,243,888.97 7.864578 % 16,218.75
- -------------------------------------------------------------------------------
154,075,839.47 44,905,560.30 440,543.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 271,849.58 696,173.89 0.00 0.00 41,237,347.02
R 0.00 0.00 0.00 0.00 0.00
B 21,166.94 37,385.69 0.00 0.00 3,227,670.22
- -------------------------------------------------------------------------------
293,016.52 733,559.58 0.00 0.00 44,465,017.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 277.330619 2.824614 1.809630 4.634244 0.000000 274.506005
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 842.153727 4.210588 5.495200 9.705788 0.000000 837.943139
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,647.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,737.40
SUBSERVICER ADVANCES THIS MONTH 11,564.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 511,330.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 550,465.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,465,017.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 226
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 216,024.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.77619750 % 7.22380250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.74110210 % 7.25889790 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 289,790.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,663,313.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24842552
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.49
POOL TRADING FACTOR: 28.85917571
................................................................................
Run: 12/27/96 13:00:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,215,592.65 8.000000 % 1,093,602.82
A-4 760944CF3 31,377,195.00 31,377,195.00 8.000000 % 0.00
A-5 760944CG1 41,173,880.00 41,173,880.00 8.000000 % 0.00
A-6 760944CH9 5,637,293.00 0.00 8.000000 % 0.00
A-7 760944BL1 20,001,399.00 0.00 0.000000 % 0.00
A-8 760944BM9 5,000,350.00 0.00 0.000000 % 0.00
A-9 760944BN7 0.00 0.00 0.236712 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,058,428.75 8.000000 % 6,017.27
M-2 760944CK2 4,813,170.00 4,615,040.79 8.000000 % 4,583.69
M-3 760944CL0 3,208,780.00 3,110,393.95 8.000000 % 3,089.26
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 910,850.74 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 93,221,574.27 1,107,293.04
===============================================================================
_______________________________________________________________________________
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 8,047.86 1,101,650.68 0.00 0.00 121,989.83
A-4 207,733.48 207,733.48 0.00 0.00 31,377,195.00
A-5 272,592.67 272,592.67 0.00 0.00 41,173,880.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 18,261.63 18,261.63 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,109.98 46,127.25 0.00 0.00 6,052,411.48
M-2 30,553.99 35,137.68 0.00 0.00 4,610,457.10
M-3 20,592.44 23,681.70 0.00 0.00 3,107,304.69
B-1 43,141.50 43,141.50 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 905,218.21
- -------------------------------------------------------------------------------
641,033.55 1,748,326.59 0.00 0.00 92,108,648.70
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 27.448117 24.693583 0.181721 24.875304 0.000000 2.754534
A-4 1000.000000 0.000000 6.620524 6.620524 0.000000 1000.000000
A-5 1000.000000 0.000000 6.620524 6.620524 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-1 944.039137 0.937626 6.250035 7.187661 0.000000 943.101512
M-2 958.836025 0.952322 6.347997 7.300319 0.000000 957.883702
M-3 969.338487 0.962752 6.417529 7.380281 0.000000 968.375735
B-1 988.993198 0.000000 8.963220 8.963220 0.000000 988.993198
B-2 567.733542 0.000000 0.000000 0.000000 0.000000 564.222785
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,880.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,700.30
SUBSERVICER ADVANCES THIS MONTH 23,785.23
MASTER SERVICER ADVANCES THIS MONTH 9,357.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,425,857.41
(B) TWO MONTHLY PAYMENTS: 3 714,836.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 214,292.82
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 696,160.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,108,648.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 379
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,170,799.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,020,337.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.13046760 % 14.78613000 % 6.08340200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.89928450 % 14.94992432 % 6.15079110 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2349 %
BANKRUPTCY AMOUNT AVAILABLE 152,909.00
FRAUD AMOUNT AVAILABLE 1,146,127.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,116,030.71
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68684843
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.29
POOL TRADING FACTOR: 28.70519024
................................................................................
Run: 12/27/96 13:00:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,647,663.29 7.500000 % 32,700.34
A-4 760944BV9 37,600,000.00 19,092,025.30 7.500000 % 26,588.13
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 0.179662 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,577,019.31 7.500000 % 2,610.78
B-1 3,744,527.00 3,608,720.40 7.500000 % 3,656.00
B-2 534,817.23 515,420.45 7.500000 % 522.18
- -------------------------------------------------------------------------------
106,963,444.23 50,440,848.75 66,077.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 35,287.54 67,987.88 0.00 0.00 5,614,962.95
A-4 119,290.13 145,878.26 0.00 0.00 19,065,437.17
A-5 62,481.65 62,481.65 0.00 0.00 10,000,000.00
A-6 56,233.49 56,233.49 0.00 0.00 9,000,000.00
A-7 7,549.69 7,549.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,101.64 18,712.42 0.00 0.00 2,574,408.53
B-1 22,547.88 26,203.88 0.00 0.00 3,605,064.40
B-2 3,220.43 3,742.61 0.00 0.00 514,898.27
- -------------------------------------------------------------------------------
322,712.45 388,789.88 0.00 0.00 50,374,771.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 527.818999 3.056107 3.297901 6.354008 0.000000 524.762893
A-4 507.766630 0.707131 3.172610 3.879741 0.000000 507.059499
A-5 1000.000000 0.000000 6.248165 6.248165 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248166 6.248166 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 963.731978 0.976358 6.021556 6.997914 0.000000 962.755621
B-1 963.731975 0.976358 6.021556 6.997914 0.000000 962.755616
B-2 963.731946 0.976352 6.021552 6.997904 0.000000 962.755575
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,522.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,293.98
SUBSERVICER ADVANCES THIS MONTH 12,210.51
MASTER SERVICER ADVANCES THIS MONTH 3,909.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,285,899.15
(B) TWO MONTHLY PAYMENTS: 2 368,810.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,374,771.32
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 527,523.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,975.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.71481480 % 5.10899300 % 8.17619240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.71086530 % 5.11051160 % 8.17862310 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1797 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 589,779.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,789,829.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15291127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.08
POOL TRADING FACTOR: 47.09531530
................................................................................
Run: 12/27/96 13:00:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 37,676,217.03 7.882285 % 1,466,325.80
R 760944BR8 100.00 0.00 7.882285 % 0.00
B 7,272,473.94 5,552,031.32 7.882285 % 5,061.40
- -------------------------------------------------------------------------------
121,207,887.94 43,228,248.35 1,471,387.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 243,385.80 1,709,711.60 0.00 0.00 36,209,891.23
R 0.00 0.00 0.00 0.00 0.00
B 35,865.75 40,927.15 0.00 0.00 5,546,969.92
- -------------------------------------------------------------------------------
279,251.55 1,750,638.75 0.00 0.00 41,756,861.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 330.680767 12.869810 2.136175 15.005985 0.000000 317.810958
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 763.430899 0.695967 4.931712 5.627679 0.000000 762.734933
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,669.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,449.19
SUBSERVICER ADVANCES THIS MONTH 13,920.84
MASTER SERVICER ADVANCES THIS MONTH 1,944.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,270,995.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 396,281.57
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 190,712.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,756,861.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
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 259,949.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,431,978.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.15647400 % 12.84352600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.71602760 % 13.28397240 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 715,834.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,904,321.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.39661674
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.37
POOL TRADING FACTOR: 34.45061362
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/96 13:00:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 48,829,162.00 6.885068 % 1,623,370.79
R 760944BK3 100.00 0.00 6.885068 % 0.00
B 11,897,842.91 10,099,950.18 6.885068 % 11,707.87
- -------------------------------------------------------------------------------
153,520,242.91 58,929,112.18 1,635,078.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 275,933.46 1,899,304.25 0.00 0.00 47,205,791.21
R 0.00 0.00 0.00 0.00 0.00
B 57,074.80 68,782.67 0.00 0.00 10,088,242.31
- -------------------------------------------------------------------------------
333,008.26 1,968,086.92 0.00 0.00 57,294,033.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 344.784416 11.462678 1.948376 13.411054 0.000000 333.321738
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 848.889186 0.984034 4.797070 5.781104 0.000000 847.905153
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,803.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,471.46
SPREAD 11,690.85
SUBSERVICER ADVANCES THIS MONTH 24,305.74
MASTER SERVICER ADVANCES THIS MONTH 6,774.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,124,963.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,300,142.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,294,033.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 197
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 993,645.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,566,768.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.86084790 % 17.13915210 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.39215900 % 17.60784100 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 834,843.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61238354
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.16
POOL TRADING FACTOR: 37.32018165
................................................................................
Run: 12/27/96 13:00:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,571,411.93 8.000000 % 291,440.49
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 28,671,400.83 8.000000 % 648,690.12
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,158,746.81 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 442,446.95 8.000000 % 104,459.40
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 12,383,288.21 8.000000 % 160,700.59
A-11 760944EF1 2,607,000.00 774,253.19 8.000000 % 47,537.03
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 0.222553 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,254,542.93 8.000000 % 8,815.08
M-2 760944EZ7 4,032,382.00 3,890,229.32 8.000000 % 3,705.50
M-3 760944FA1 2,419,429.00 2,355,597.86 8.000000 % 2,243.74
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 875,289.83 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 114,185,330.41 1,267,591.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,075.24 308,515.73 0.00 0.00 2,279,971.44
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-5 190,389.91 839,080.03 0.00 0.00 28,022,710.71
A-6 156,693.14 156,693.14 0.00 0.00 23,596,900.00
A-7 0.00 0.00 47,537.03 0.00 7,206,283.84
A-8 2,938.03 107,397.43 0.00 0.00 337,987.55
A-9 50,513.61 50,513.61 0.00 0.00 7,607,000.00
A-10 82,230.13 242,930.72 0.00 0.00 12,222,587.62
A-11 5,141.36 52,678.39 0.00 0.00 726,716.16
A-12 25,798.00 25,798.00 0.00 0.00 3,885,000.00
A-13 38,428.06 38,428.06 0.00 0.00 5,787,000.00
A-14 21,093.48 21,093.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,453.97 70,269.05 0.00 0.00 9,245,727.85
M-2 25,832.72 29,538.22 0.00 0.00 3,886,523.82
M-3 31,218.31 33,462.05 0.00 0.00 2,353,354.12
B-1 28,519.85 28,519.85 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 869,758.09
- -------------------------------------------------------------------------------
737,325.81 2,004,917.76 47,537.03 0.00 112,959,743.75
===============================================================================
Run: 12/27/96 13:00:12
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 48.834168 5.534801 0.324279 5.859080 0.000000 43.299367
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-5 741.572067 16.778060 4.924344 21.702404 0.000000 724.794007
A-6 1000.000000 0.000000 6.640412 6.640412 0.000000 1000.000000
A-7 1344.113183 0.000000 0.000000 0.000000 8.925466 1353.038648
A-8 24.053874 5.678993 0.159728 5.838721 0.000000 18.374880
A-9 1000.000000 0.000000 6.640411 6.640411 0.000000 1000.000000
A-10 309.582205 4.017515 2.055753 6.073268 0.000000 305.564691
A-11 296.990100 18.234381 1.972137 20.206518 0.000000 278.755719
A-12 1000.000000 0.000000 6.640412 6.640412 0.000000 1000.000000
A-13 1000.000000 0.000000 6.640411 6.640411 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.254287 0.910845 6.349922 7.260767 0.000000 955.343442
M-2 964.747219 0.918936 6.406318 7.325254 0.000000 963.828283
M-3 973.617271 0.927384 12.903173 13.830557 0.000000 972.689887
B-1 986.414326 0.000000 5.703795 5.703795 0.000000 986.414326
B-2 602.958848 0.000000 0.000000 0.000000 0.000000 599.148211
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,541.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,992.55
SUBSERVICER ADVANCES THIS MONTH 34,766.72
MASTER SERVICER ADVANCES THIS MONTH 4,075.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,875,636.57
(B) TWO MONTHLY PAYMENTS: 3 780,206.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,842,241.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,959,743.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 428
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 525,660.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,116,823.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.33921200 % 13.57474700 % 5.08604070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.15471430 % 13.70895974 % 5.13632600 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2244 %
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 8.71586649
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.19
POOL TRADING FACTOR: 35.01644737
................................................................................
Run: 12/27/96 13:00:13 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-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 4,081,597.25 6.087500 % 162,436.78
A-4 760944DE5 0.00 0.00 3.912500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 29,154,267.87 7.150000 % 1,160,262.80
A-7 760944DY1 1,986,000.00 1,028,252.95 7.500000 % 40,921.75
A-8 760944DZ8 31,082,000.00 31,082,000.00 7.500000 % 0.00
A-9 760944DF2 18,270,000.00 0.00 0.000000 % 0.00
A-10 760944DG0 6,090,000.00 0.00 0.000000 % 0.00
A-11 760944DX3 37,465,000.00 4,028,252.96 7.500000 % 40,921.75
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 0.324294 % 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 2,851,189.43 7.500000 % 103.16
M-2 760944EB0 6,051,700.00 5,160,300.48 7.500000 % 0.00
B 1,344,847.83 1,042,517.89 7.500000 % 0.00
- -------------------------------------------------------------------------------
268,959,047.83 78,428,378.83 1,404,646.24
===============================================================================
_______________________________________________________________________________
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 20,545.08 182,981.86 0.00 0.00 3,919,160.47
A-4 13,204.55 13,204.55 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 172,364.20 1,332,627.00 0.00 0.00 27,994,005.07
A-7 6,376.76 47,298.51 0.00 0.00 987,331.20
A-8 192,756.53 192,756.53 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 24,981.40 65,903.15 0.00 0.00 3,987,331.21
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 21,030.58 21,030.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,681.79 17,784.95 0.00 0.00 2,851,086.27
M-2 0.00 0.00 0.00 0.00 5,160,300.48
B 0.00 0.00 0.00 0.00 949,030.52
- -------------------------------------------------------------------------------
468,940.89 1,873,587.13 0.00 0.00 76,930,245.22
===============================================================================
Run: 12/27/96 13:00:13
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 96.815790 3.853012 0.487331 4.340343 0.000000 92.962778
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 517.750734 20.605111 3.061016 23.666127 0.000000 497.145623
A-7 517.750730 20.605111 3.210856 23.815967 0.000000 497.145619
A-8 1000.000000 0.000000 6.201548 6.201548 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-11 107.520431 1.092266 0.666793 1.759059 0.000000 106.428165
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-1 847.937377 0.030680 5.258525 5.289205 0.000000 847.906697
M-2 852.702626 0.000000 0.000000 0.000000 0.000000 852.702626
B 775.193941 0.000000 0.000000 0.000000 0.000000 705.678738
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,596.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,416.14
SUBSERVICER ADVANCES THIS MONTH 12,163.47
MASTER SERVICER ADVANCES THIS MONTH 2,689.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 350,391.12
(B) TWO MONTHLY PAYMENTS: 1 516,307.54
(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 76,930,245.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 238,944.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 687,425.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.45569940 % 10.21504000 % 1.32926110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.35254300 % 10.41383233 % 1.23362470 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3251 %
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 8.22442075
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.01
POOL TRADING FACTOR: 28.60295864
................................................................................
Run: 12/27/96 13:00:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,868,512.34 7.818510 % 360,696.37
R 760944DC9 100.00 0.00 7.818510 % 0.00
B 6,746,402.77 5,277,010.63 7.818510 % 3,576.56
- -------------------------------------------------------------------------------
112,439,802.77 37,145,522.97 364,272.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 206,861.11 567,557.48 0.00 0.00 31,507,815.97
R 0.00 0.00 0.00 0.00 0.00
B 34,253.51 37,830.07 0.00 1,443.66 5,271,990.41
- -------------------------------------------------------------------------------
241,114.62 605,387.55 0.00 1,443.66 36,779,806.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 301.518756 3.412670 1.957183 5.369853 0.000000 298.106086
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 782.196203 0.530143 5.077300 5.607443 0.000000 781.452070
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:15 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 10,804.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,958.85
SUBSERVICER ADVANCES THIS MONTH 13,470.11
MASTER SERVICER ADVANCES THIS MONTH 1,864.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 830,539.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,013,158.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,779,806.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 238,363.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 330,378.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.79368330 % 14.20631670 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.66607350 % 14.33392650 %
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 8.29447541
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.79
POOL TRADING FACTOR: 32.71066426
................................................................................
Run: 12/27/96 13:00:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,195,176.46 6.000000 % 590,786.28
A-4 760944EL8 10,000.00 3,778.95 2969.500000 % 199.42
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 % 0.00
A-7 760944EM6 35,181,860.00 3,327,133.30 6.187500 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.895832 % 0.00
A-9 760944EK0 0.00 0.00 0.213979 % 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 3,682,975.69 7.000000 % 18,951.67
B-2 677,492.20 566,470.20 7.000000 % 2,914.91
- -------------------------------------------------------------------------------
135,502,292.20 74,651,448.87 612,852.28
===============================================================================
_______________________________________________________________________________
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 55,937.06 646,723.34 0.00 0.00 10,604,390.18
A-4 9,344.84 9,544.26 0.00 0.00 3,579.53
A-5 195,864.07 195,864.07 0.00 0.00 33,600,000.00
A-6 121,540.65 121,540.65 0.00 0.00 20,850,000.00
A-7 17,143.63 17,143.63 0.00 0.00 3,327,133.30
A-8 10,563.25 10,563.25 0.00 0.00 1,425,914.27
A-9 13,302.29 13,302.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 21,469.12 40,420.79 0.00 0.00 3,664,024.02
B-2 3,302.16 6,217.07 0.00 0.00 563,555.29
- -------------------------------------------------------------------------------
448,467.07 1,061,319.35 0.00 0.00 74,038,596.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 627.180754 33.097271 3.133729 36.231000 0.000000 594.083484
A-4 377.895000 19.942000 934.484000 954.426000 0.000000 357.953000
A-5 1000.000000 0.000000 5.829288 5.829288 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829288 5.829288 0.000000 1000.000000
A-7 94.569568 0.000000 0.487286 0.487286 0.000000 94.569568
A-8 94.569568 0.000000 0.700576 0.700576 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-1 836.127790 4.302504 4.874028 9.176532 0.000000 831.825286
B-2 836.128003 4.302500 4.874034 9.176534 0.000000 831.825503
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,920.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,995.28
SUBSERVICER ADVANCES THIS MONTH 4,145.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 181,848.08
(B) TWO MONTHLY PAYMENTS: 1 204,664.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,038,596.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 325
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 228,714.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.30761770 % 5.69238230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.29003320 % 5.70996680 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2142 %
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 7.62759117
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.75
POOL TRADING FACTOR: 54.64010637
................................................................................
Run: 12/27/96 13:00:18 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-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 20,068,696.22 8.150000 % 110,304.88
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 2,757,056.15 8.500000 % 11,030.49
A-10 760944FD5 0.00 0.00 0.148423 % 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 3,118,780.13 8.500000 % 0.00
M-2 760944CY2 2,016,155.00 1,884,915.89 8.500000 % 0.00
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-2 672,055.59 225,025.15 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 38,804,054.39 121,335.37
===============================================================================
_______________________________________________________________________________
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-5 136,289.77 246,594.65 0.00 0.00 19,958,391.34
A-6 5,852.93 5,852.93 0.00 0.00 0.00
A-7 51,189.59 51,189.59 0.00 0.00 7,500,864.00
A-8 1,944.67 1,944.67 0.00 0.00 1,000.00
A-9 19,527.70 30,558.19 0.00 0.00 2,746,025.66
A-10 4,799.16 4,799.16 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,901.56 20,901.56 0.00 0.00 3,118,780.13
M-2 0.00 0.00 0.00 0.00 1,884,915.89
M-3 0.00 0.00 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 0.00 191,918.55
- -------------------------------------------------------------------------------
240,505.38 361,840.75 0.00 0.00 38,649,612.42
===============================================================================
Run: 12/27/96 13:00:18
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-5 973.924887 5.353047 6.614082 11.967129 0.000000 968.571840
A-7 1000.000000 0.000000 6.824492 6.824492 0.000000 1000.000000
A-8 1000.000000 0.000000 1944.670000 1944.670000 0.000000 1000.000000
A-9 528.902514 2.116045 3.746115 5.862160 0.000000 526.786470
R-I 0.000000 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-1 928.136828 0.000000 6.220223 6.220223 0.000000 928.136828
M-2 934.906240 0.000000 0.000000 0.000000 0.000000 934.906240
M-3 941.261205 0.000000 0.000000 0.000000 0.000000 941.261205
B-1 983.339495 0.000000 0.000000 0.000000 0.000000 983.339495
B-2 334.831156 0.000000 0.000000 0.000000 0.000000 285.569457
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:18 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 9,765.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,010.15
SUBSERVICER ADVANCES THIS MONTH 2,750.79
MASTER SERVICER ADVANCES THIS MONTH 3,061.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 134,164.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 208,903.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,649,612.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
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 386,814.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,884.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.15579290 % 16.15513700 % 5.68907050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.15416280 % 16.21969184 % 5.62614540 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1477 %
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 9.07817132
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.34
POOL TRADING FACTOR: 28.75493159
................................................................................
Run: 12/27/96 13:03:16 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 29,395,319.48 7.470000 % 159,627.41
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 64,432,149.91 159,627.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 181,830.36 341,457.77 0.00 0.00 29,235,692.07
A-2 216,727.02 216,727.02 0.00 0.00 35,036,830.43
S-1 2,582.57 2,582.57 0.00 0.00 0.00
S-2 12,457.99 12,457.99 0.00 0.00 0.00
S-3 1,657.52 1,657.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
415,255.46 574,882.87 0.00 0.00 64,272,522.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 888.398195 4.824329 5.495357 10.319686 0.000000 883.573866
A-2 1000.000000 0.000000 6.185691 6.185691 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-96
DISTRIBUTION DATE 31-December-96
Run: 12/27/96 13:03:16 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 1,610.80
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,272,522.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 4,769,539.49
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: 94.34508350
................................................................................
Run: 12/27/96 13:00:19 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-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 9,656,572.41 10.000000 % 34,891.93
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 35,320,579.57 7.250000 % 279,135.41
A-6 7609208K7 48,625,000.00 8,830,144.86 6.187500 % 69,783.85
A-7 7609208L5 0.00 0.00 3.812500 % 0.00
A-8 7609208P6 6,663,000.00 6,663,000.00 7.800000 % 0.00
A-9 7609208Q4 35,600,000.00 35,600,000.00 7.800000 % 0.00
A-10 7609208M3 10,152,000.00 10,152,000.00 7.800000 % 0.00
A-11 7609208N1 0.00 0.00 0.164153 % 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 8,211,626.80 8.000000 % 7,833.00
M-2 7609208S0 5,252,983.00 5,008,309.37 8.000000 % 4,777.38
M-3 7609208T8 3,501,988.00 3,369,615.92 8.000000 % 3,214.25
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,071,325.20 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 129,018,115.02 399,635.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 80,386.74 115,278.67 0.00 0.00 9,621,680.48
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-5 213,170.56 492,305.97 0.00 0.00 35,041,444.16
A-6 45,482.51 115,266.36 0.00 0.00 8,760,361.01
A-7 28,024.58 28,024.58 0.00 0.00 0.00
A-8 43,263.91 43,263.91 0.00 0.00 6,663,000.00
A-9 231,156.44 231,156.44 0.00 0.00 35,600,000.00
A-10 65,918.54 65,918.54 0.00 0.00 10,152,000.00
A-11 17,630.35 17,630.35 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 54,686.56 62,519.56 0.00 0.00 8,203,793.80
M-2 33,353.59 38,130.97 0.00 0.00 5,003,531.99
M-3 22,440.47 25,654.72 0.00 0.00 3,366,401.67
B-1 46,151.66 46,151.66 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,065,405.10
- -------------------------------------------------------------------------------
881,665.91 1,281,301.73 0.00 0.00 128,612,559.10
===============================================================================
Run: 12/27/96 13:00:19
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-1 326.743331 1.180616 2.719995 3.900611 0.000000 325.562715
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-5 596.148048 4.711305 3.597937 8.309242 0.000000 591.436743
A-6 181.596809 1.435143 0.935373 2.370516 0.000000 180.161666
A-8 1000.000000 0.000000 6.493158 6.493158 0.000000 1000.000000
A-9 1000.000000 0.000000 6.493158 6.493158 0.000000 1000.000000
A-10 1000.000000 0.000000 6.493158 6.493158 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-1 937.938778 0.894692 6.246344 7.141036 0.000000 937.044086
M-2 953.421964 0.909460 6.349457 7.258917 0.000000 952.512504
M-3 962.200876 0.917836 6.407923 7.325759 0.000000 961.283040
B-1 977.528557 0.000000 8.785800 8.785800 0.000000 977.528557
B-2 611.837836 0.000000 0.000000 0.000000 0.000000 608.456845
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,356.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,570.10
SUBSERVICER ADVANCES THIS MONTH 35,689.55
MASTER SERVICER ADVANCES THIS MONTH 1,614.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,072,588.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,577,648.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,612,559.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 499
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 209,076.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 282,486.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.33130430 % 12.85831200 % 4.81038350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.29249650 % 12.88655445 % 4.82094910 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1645 %
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 8.64715092
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.48
POOL TRADING FACTOR: 36.72557921
................................................................................
Run: 12/27/96 13:00:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 10,915,094.22 7.500000 % 181,555.31
A-6 760944GG7 20,505,000.00 10,171,514.58 7.000000 % 169,187.04
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 1,687,328.25 7.500000 % 150,860.45
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 24,137,671.75 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 2,034,302.95 6.137500 % 33,837.41
A-14 760944GU6 0.00 0.00 3.862500 % 0.00
A-15 760944GV4 0.00 0.00 0.162030 % 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 7,800,740.46 7.500000 % 22,125.62
M-2 760944GX0 3,698,106.00 3,550,098.64 7.500000 % 10,069.32
M-3 760944GY8 2,218,863.00 2,137,159.43 7.500000 % 6,061.73
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,232,598.13 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 134,539,637.40 573,696.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 68,183.26 249,738.57 0.00 0.00 10,733,538.91
A-6 59,302.45 228,489.49 0.00 0.00 10,002,327.54
A-7 144,623.45 144,623.45 0.00 0.00 23,152,000.00
A-8 62,466.94 62,466.94 0.00 0.00 10,000,000.00
A-9 10,540.22 161,400.67 0.00 0.00 1,536,467.80
A-10 21,257.50 21,257.50 0.00 0.00 3,403,000.00
A-11 187,369.59 187,369.59 0.00 0.00 29,995,000.00
A-12 0.00 0.00 150,860.45 0.00 24,288,532.20
A-13 10,399.11 44,236.52 0.00 0.00 2,000,465.54
A-14 6,544.45 6,544.45 0.00 0.00 0.00
A-15 18,158.65 18,158.65 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 48,734.23 70,859.85 0.00 0.00 7,778,614.84
M-2 22,178.84 32,248.16 0.00 0.00 3,540,029.32
M-3 13,351.66 19,413.39 0.00 0.00 2,131,097.70
B-1 50,466.72 50,466.72 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,216,840.16
- -------------------------------------------------------------------------------
723,577.07 1,297,273.95 150,860.45 0.00 134,101,043.00
===============================================================================
Run: 12/27/96 13:00:21
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-5 496.050455 8.251014 3.098676 11.349690 0.000000 487.799442
A-6 496.050455 8.251014 2.892097 11.143111 0.000000 487.799441
A-7 1000.000000 0.000000 6.246694 6.246694 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246694 6.246694 0.000000 1000.000000
A-9 225.729532 20.182000 1.410063 21.592063 0.000000 205.547532
A-10 1000.000000 0.000000 6.246694 6.246694 0.000000 1000.000000
A-11 1000.000000 0.000000 6.246694 6.246694 0.000000 1000.000000
A-12 1315.404455 0.000000 0.000000 0.000000 8.221278 1323.625733
A-13 86.459388 1.438115 0.441970 1.880085 0.000000 85.021273
R-I 0.000000 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-1 958.751949 2.719355 5.989693 8.709048 0.000000 956.032594
M-2 959.977524 2.722832 5.997351 8.720183 0.000000 957.254692
M-3 963.177731 2.731908 6.017343 8.749251 0.000000 960.445823
B-1 974.176198 0.000000 11.372198 11.372198 0.000000 974.176198
B-2 833.262912 0.000000 0.000000 0.000000 0.000000 822.610185
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,859.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,348.34
SUBSERVICER ADVANCES THIS MONTH 27,611.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,850,081.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 268,015.88
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 625,439.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,101,043.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 508
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 56,993.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.84526760 % 10.02529700 % 4.12943520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.83925180 % 10.02955798 % 4.13119020 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1619 %
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 8.23263748
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.30
POOL TRADING FACTOR: 45.32760791
................................................................................
Run: 12/27/96 13:00:23 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-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 4,186,756.73 6.187500 % 534,130.64
A-6 760944FK9 0.00 0.00 2.312500 % 0.00
A-7 760944FN3 6,666,667.00 3,349,405.71 6.250000 % 427,304.55
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 0.276495 % 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 1,938,530.22 7.500000 % 9,717.90
M-2 760944FW3 4,582,565.00 3,894,253.99 7.500000 % 19,521.98
B-1 458,256.00 389,549.78 7.500000 % 1,952.82
B-2 917,329.35 682,228.05 7.500000 % 880.08
- -------------------------------------------------------------------------------
183,302,633.35 63,940,725.48 993,507.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 21,418.11 555,548.75 0.00 0.00 3,652,626.09
A-6 8,004.75 8,004.75 0.00 0.00 0.00
A-7 17,307.57 444,612.12 0.00 0.00 2,922,101.16
A-8 201,526.85 201,526.85 0.00 0.00 32,500,001.00
A-9 64,651.20 64,651.20 0.00 0.00 12,000,000.00
A-10 39,685.29 39,685.29 0.00 0.00 4,800,000.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 1,077.52 1,077.52 0.00 0.00 200,000.00
A-15 14,616.83 14,616.83 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,020.48 21,738.38 0.00 0.00 1,928,812.32
M-2 24,147.59 43,669.57 0.00 0.00 3,874,732.01
B-1 2,415.53 4,368.35 0.00 0.00 387,596.96
B-2 4,230.43 5,110.51 0.00 0.00 678,808.02
- -------------------------------------------------------------------------------
411,102.15 1,404,610.12 0.00 0.00 62,944,677.56
===============================================================================
Run: 12/27/96 13:00:23
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-5 229.414747 29.267869 1.173613 30.441482 0.000000 200.146878
A-7 502.410831 64.095679 2.596135 66.691814 0.000000 438.315152
A-8 1000.000000 0.000000 6.200826 6.200826 0.000000 1000.000000
A-9 1000.000000 0.000000 5.387600 5.387600 0.000000 1000.000000
A-10 120.000000 0.000000 0.992132 0.992132 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 5.387600 5.387600 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-1 846.046109 4.241250 5.246181 9.487431 0.000000 841.804859
M-2 849.797873 4.260055 5.269448 9.529503 0.000000 845.537818
B-1 850.070223 4.261417 5.271137 9.532554 0.000000 845.808806
B-2 743.711133 0.959394 4.611626 5.571020 0.000000 739.982886
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,158.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,857.00
SUBSERVICER ADVANCES THIS MONTH 9,337.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 497,929.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 356,062.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,944,677.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 287
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 675,511.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.20162070 % 9.12217400 % 1.67620530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.08573440 % 9.22007159 % 1.69419400 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2767 %
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 8.22615239
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.18
POOL TRADING FACTOR: 34.33921074
................................................................................
Run: 12/27/96 13:00:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 23,949,859.09 7.500000 % 508,719.80
A-7 760944HD3 36,855,000.00 27,052,594.60 7.000000 % 574,625.12
A-8 760944HW1 29,999,000.00 5,410,107.74 10.000190 % 114,916.29
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 21,696,446.75 7.500000 % 460,869.69
A-16 760944HM3 0.00 0.00 0.295458 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,655,193.29 7.500000 % 0.00
M-2 760944HT8 6,032,300.00 5,768,865.07 7.500000 % 0.00
M-3 760944HU5 3,619,400.00 3,484,822.39 7.500000 % 0.00
B-1 4,825,900.00 4,670,638.05 7.500000 % 0.00
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 2,009,477.88 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 214,173,485.61 1,659,130.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 149,522.01 658,241.81 0.00 0.00 23,441,139.29
A-7 157,633.26 732,258.38 0.00 0.00 26,477,969.48
A-8 45,035.51 159,951.80 0.00 0.00 5,295,191.45
A-9 595,382.03 595,382.03 0.00 0.00 95,366,000.00
A-10 52,230.00 52,230.00 0.00 0.00 8,366,000.00
A-11 8,646.73 8,646.73 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-15 135,453.67 596,323.36 0.00 0.00 21,235,577.06
A-16 52,674.81 52,674.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,654.64 69,654.64 0.00 0.00 12,655,193.29
M-2 0.00 0.00 0.00 0.00 5,768,865.07
M-3 0.00 0.00 0.00 0.00 3,484,822.39
B-1 0.00 0.00 0.00 0.00 4,670,638.05
B-2 0.00 0.00 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,852,980.84
- -------------------------------------------------------------------------------
1,266,232.66 2,925,363.56 0.00 0.00 212,357,857.67
===============================================================================
Run: 12/27/96 13:00:24
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-6 734.027801 15.591510 4.582629 20.174139 0.000000 718.436291
A-7 734.027801 15.591511 4.277120 19.868631 0.000000 718.436290
A-8 180.342936 3.830671 1.501234 5.331905 0.000000 176.512265
A-9 1000.000000 0.000000 6.243127 6.243127 0.000000 1000.000000
A-10 1000.000000 0.000000 6.243127 6.243127 0.000000 1000.000000
A-11 1000.000000 0.000000 6.243126 6.243126 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-15 734.004762 15.591518 4.582485 20.174003 0.000000 718.413243
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.561639 0.000000 5.248438 5.248438 0.000000 953.561639
M-2 956.329272 0.000000 0.000000 0.000000 0.000000 956.329272
M-3 962.817702 0.000000 0.000000 0.000000 0.000000 962.817702
B-1 967.827359 0.000000 0.000000 0.000000 0.000000 967.827359
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 832.773402 0.000000 0.000000 0.000000 0.000000 767.917464
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,714.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,482.04
SUBSERVICER ADVANCES THIS MONTH 71,385.20
MASTER SERVICER ADVANCES THIS MONTH 1,646.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,885,222.32
(B) TWO MONTHLY PAYMENTS: 2 796,308.56
(C) THREE OR MORE MONTHLY PAYMENTS: 2 576,031.68
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 3,292,734.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 212,357,857.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 766
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 224,406.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 732,582.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.55027610 % 10.22950200 % 4.22022210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.50042800 % 10.31696260 % 4.18260940 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2951 %
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 8.26848325
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.14
POOL TRADING FACTOR: 44.00450410
................................................................................
Run: 12/27/96 13:00:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 12,543,473.44 5.600000 % 487,214.29
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 15,575,718.77 6.187500 % 369,195.17
A-11 760944JE9 0.00 0.00 2.312500 % 0.00
A-12 760944JN9 2,200,013.00 716,749.07 7.500000 % 10,814.99
A-13 760944JP4 9,999,984.00 3,257,905.61 9.500000 % 49,158.37
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 6.634000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.024800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.315605 % 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 4,911,415.60 7.000000 % 24,633.41
M-2 760944JK5 5,050,288.00 4,389,214.50 7.000000 % 22,014.29
B-1 1,442,939.00 1,298,725.93 7.000000 % 6,513.81
B-2 721,471.33 278,796.36 7.000000 % 1,398.32
- -------------------------------------------------------------------------------
288,587,914.33 131,970,695.27 970,942.65
===============================================================================
_______________________________________________________________________________
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 58,484.11 545,698.40 0.00 0.00 12,056,259.15
A-4 51,447.65 51,447.65 0.00 0.00 10,298,695.00
A-5 223,134.55 223,134.55 0.00 0.00 40,000,000.00
A-6 67,434.21 67,434.21 0.00 0.00 11,700,000.00
A-7 7,409.73 7,409.73 0.00 0.00 0.00
A-8 103,463.16 103,463.16 0.00 0.00 18,141,079.00
A-9 2,323.90 2,323.90 0.00 0.00 10,000.00
A-10 80,240.82 449,435.99 0.00 0.00 15,206,523.60
A-11 29,988.99 29,988.99 0.00 0.00 0.00
A-12 4,475.69 15,290.68 0.00 0.00 705,934.08
A-13 25,768.79 74,927.16 0.00 0.00 3,208,747.24
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 36,014.08 36,014.08 0.00 0.00 6,520,258.32
A-17 15,558.69 15,558.69 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 34,677.97 34,677.97 0.00 0.00 0.00
R-I 0.10 0.10 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,624.42 53,257.83 0.00 0.00 4,886,782.19
M-2 25,580.96 47,595.25 0.00 0.00 4,367,200.21
B-1 7,569.16 14,082.97 0.00 0.00 1,292,212.12
B-2 1,624.85 3,023.17 0.00 0.00 277,398.04
- -------------------------------------------------------------------------------
803,821.83 1,774,764.48 0.00 0.00 130,999,752.62
===============================================================================
Run: 12/27/96 13:00:26
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-3 528.832485 20.540941 2.465688 23.006629 0.000000 508.291545
A-4 1000.000000 0.000000 4.995550 4.995550 0.000000 1000.000000
A-5 1000.000000 0.000000 5.578364 5.578364 0.000000 1000.000000
A-6 1000.000000 0.000000 5.763608 5.763608 0.000000 1000.000000
A-8 1000.000000 0.000000 5.703253 5.703253 0.000000 1000.000000
A-9 1000.000000 0.000000 232.390000 232.390000 0.000000 1000.000000
A-10 490.008943 11.614805 2.524360 14.139165 0.000000 478.394139
A-12 325.793107 4.915875 2.034393 6.950268 0.000000 320.877231
A-13 325.791082 4.915845 2.576883 7.492728 0.000000 320.875237
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 0.917184 0.917184 0.000000 166.053934
A-17 211.173371 0.000000 1.410930 1.410930 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.000000 1.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 850.901245 4.267731 4.959172 9.226903 0.000000 846.633514
M-2 869.101822 4.359017 5.065248 9.424265 0.000000 864.742805
B-1 900.056018 4.514266 5.245655 9.759921 0.000000 895.541752
B-2 386.427497 1.938137 2.252148 4.190285 0.000000 384.489346
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,858.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,240.29
SUBSERVICER ADVANCES THIS MONTH 23,234.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,192,984.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,999,752.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 562
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 309,038.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.75714550 % 7.04749600 % 1.19535800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.73770000 % 7.06412204 % 1.19817800 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3145 %
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 7.76593134
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.05
POOL TRADING FACTOR: 45.39336061
................................................................................
Run: 12/27/96 13:03:17 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 28,713,002.86 7.470000 % 114,542.14
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 52,781,523.44 114,542.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,447.21 287,989.35 0.00 0.00 28,598,460.72
A-2 145,391.20 145,391.20 0.00 0.00 24,068,520.58
S-1 3,727.05 3,727.05 0.00 0.00 0.00
S-2 6,317.19 6,317.19 0.00 0.00 0.00
S-3 3,320.22 3,320.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
332,202.87 446,745.01 0.00 0.00 52,666,981.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 900.009493 3.590325 5.436705 9.027030 0.000000 896.419168
A-2 1000.000000 0.000000 6.040720 6.040720 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-96
DISTRIBUTION DATE 31-December-96
Run: 12/27/96 13:03:17 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 1,319.54
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,666,981.30
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 1,828,633.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 94.09586636
................................................................................
Run: 12/27/96 13:00:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,331,821.61 7.000000 % 702,215.54
A-2 760944KV9 20,040,000.00 11,050,319.23 7.000000 % 192,259.83
A-3 760944KS6 30,024,000.00 16,555,628.01 6.000000 % 288,044.37
A-4 760944LF3 10,008,000.00 5,518,542.65 10.000000 % 96,014.79
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 0.242479 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,707,622.71 7.000000 % 6,164.26
M-2 760944LC0 2,689,999.61 2,594,373.63 7.000000 % 2,801.94
M-3 760944LD8 1,613,999.76 1,556,624.18 7.000000 % 1,681.16
B-1 2,151,999.69 2,079,888.42 7.000000 % 2,246.29
B-2 1,075,999.84 1,039,944.22 7.000000 % 0.00
B-3 1,075,999.84 993,047.56 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 154,529,812.22 1,291,428.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,637.61 802,853.15 0.00 0.00 16,629,606.07
A-2 64,163.93 256,423.76 0.00 0.00 10,858,059.40
A-3 82,397.68 370,442.05 0.00 0.00 16,267,583.64
A-4 45,776.49 141,791.28 0.00 0.00 5,422,527.86
A-5 129,665.46 129,665.46 0.00 0.00 22,331,000.00
A-6 106,120.01 106,120.01 0.00 0.00 18,276,000.00
A-7 196,812.08 196,812.08 0.00 0.00 33,895,000.00
A-8 81,523.58 81,523.58 0.00 0.00 14,040,000.00
A-9 9,058.18 9,058.18 0.00 0.00 1,560,000.00
A-10 31,081.69 31,081.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,141.44 39,305.70 0.00 0.00 5,701,458.45
M-2 15,064.29 17,866.23 0.00 0.00 2,591,571.69
M-3 9,038.58 10,719.74 0.00 0.00 1,554,943.02
B-1 16,276.80 18,523.09 0.00 0.00 2,077,642.13
B-2 9,800.34 9,800.34 0.00 0.00 1,039,944.22
B-3 0.00 0.00 0.00 0.00 990,851.92
- -------------------------------------------------------------------------------
930,558.16 2,221,986.34 0.00 0.00 153,236,188.40
===============================================================================
Run: 12/27/96 13:00:28
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-1 345.489407 13.997838 2.006092 16.003930 0.000000 331.491569
A-2 551.413135 9.593804 3.201793 12.795597 0.000000 541.819331
A-3 551.413136 9.593804 2.744394 12.338198 0.000000 541.819333
A-4 551.413134 9.593804 4.573990 14.167794 0.000000 541.819331
A-5 1000.000000 0.000000 5.806523 5.806523 0.000000 1000.000000
A-6 1000.000000 0.000000 5.806523 5.806523 0.000000 1000.000000
A-7 1000.000000 0.000000 5.806522 5.806522 0.000000 1000.000000
A-8 1000.000000 0.000000 5.806523 5.806523 0.000000 1000.000000
A-9 1000.000000 0.000000 5.806526 5.806526 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.451305 1.041612 5.600108 6.641720 0.000000 963.409693
M-2 964.451303 1.041614 5.600109 6.641723 0.000000 963.409690
M-3 964.451308 1.041611 5.600112 6.641723 0.000000 963.409697
B-1 966.491041 1.043815 7.563570 8.607385 0.000000 965.447226
B-2 966.491054 0.000000 9.108124 9.108124 0.000000 966.491055
B-3 922.906792 0.000000 0.000000 0.000000 0.000000 920.866234
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,763.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,155.47
SUBSERVICER ADVANCES THIS MONTH 16,526.84
MASTER SERVICER ADVANCES THIS MONTH 2,401.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,656,824.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 715,705.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,236,188.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 542
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 337,397.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,126,730.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.95870210 % 6.37975300 % 2.66154480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.89222230 % 6.42666283 % 2.68111490 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2414 %
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 7.63848542
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.31
POOL TRADING FACTOR: 71.20641763
................................................................................
Run: 12/27/96 13:00:30 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-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 12,860,906.92 5.650000 % 1,624,519.62
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 18,559,394.24 6.037500 % 877,178.00
A-8 760944KE7 0.00 0.00 13.850000 % 0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 % 0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 % 0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 % 0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 % 0.00
A-13 760944KJ6 34,380,000.00 7,148,918.86 7.000000 % 126,935.87
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 0.141450 % 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 3,500,840.41 7.000000 % 25,043.15
M-2 760944KM9 2,343,800.00 2,020,206.89 7.000000 % 14,451.48
M-3 760944MF2 1,171,900.00 1,016,605.07 7.000000 % 7,272.25
B-1 1,406,270.00 1,219,917.40 7.000000 % 0.00
B-2 351,564.90 170,267.45 7.000000 % 0.00
- -------------------------------------------------------------------------------
234,376,334.90 112,491,057.24 2,675,400.37
===============================================================================
_______________________________________________________________________________
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 59,982.18 1,684,501.80 0.00 0.00 11,236,387.30
A-4 37,176.11 37,176.11 0.00 0.00 7,444,000.00
A-5 149,535.85 149,535.85 0.00 0.00 28,305,000.00
A-6 71,019.87 71,019.87 0.00 0.00 12,746,000.00
A-7 92,496.04 969,674.04 0.00 0.00 17,682,216.24
A-8 53,046.39 53,046.39 0.00 0.00 0.00
A-9 85,120.16 85,120.16 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 41,308.62 168,244.49 0.00 0.00 7,021,982.99
A-14 14,509.15 14,509.15 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 13,134.76 13,134.76 0.00 0.00 0.00
R-I 3.49 3.49 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,228.91 45,272.06 0.00 0.00 3,475,797.26
M-2 11,673.37 26,124.85 0.00 0.00 2,005,755.41
M-3 13,141.08 20,413.33 0.00 0.00 1,009,332.82
B-1 8,619.74 8,619.74 0.00 0.00 1,219,917.40
B-2 0.00 0.00 0.00 0.00 160,322.80
- -------------------------------------------------------------------------------
670,995.72 3,346,396.09 0.00 0.00 109,805,712.22
===============================================================================
Run: 12/27/96 13:00:30
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-3 604.280737 76.329447 2.818314 79.147761 0.000000 527.951290
A-4 1000.000000 0.000000 4.994104 4.994104 0.000000 1000.000000
A-5 1000.000000 0.000000 5.283019 5.283019 0.000000 1000.000000
A-6 1000.000000 0.000000 5.571934 5.571934 0.000000 1000.000000
A-7 395.942191 18.713530 1.973291 20.686821 0.000000 377.228661
A-9 1000.000000 0.000000 5.778302 5.778302 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-13 207.938303 3.692143 1.201531 4.893674 0.000000 204.246160
A-14 461.333333 0.000000 2.418192 2.418192 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 34.940000 34.940000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 853.530430 6.105703 4.931956 11.037659 0.000000 847.424727
M-2 861.936552 6.165833 4.980532 11.146365 0.000000 855.770719
M-3 867.484487 6.205521 11.213482 17.419003 0.000000 861.278966
B-1 867.484480 0.000000 6.129503 6.129503 0.000000 867.484480
B-2 484.312996 0.000000 0.000000 0.000000 0.000000 456.026185
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,885.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,184.13
SUBSERVICER ADVANCES THIS MONTH 9,975.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 354,535.09
(B) TWO MONTHLY PAYMENTS: 1 369,439.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 237,754.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,805,712.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 458
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,880,643.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.95247340 % 5.81170900 % 1.23581810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.83177030 % 5.91124574 % 1.25698400 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1401 %
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 7.60965348
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.13
POOL TRADING FACTOR: 46.85017038
................................................................................
Run: 12/27/96 13:00:32 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-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 8,257,505.88 7.500000 % 404,729.18
A-3 760944LY2 81,356,000.00 20,784,151.60 6.250000 % 755,492.71
A-4 760944LN6 40,678,000.00 10,392,075.80 10.000000 % 377,746.35
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 0.136675 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,229,485.84 7.500000 % 41,785.47
M-2 760944LV8 6,257,900.00 6,032,988.55 7.500000 % 19,055.26
M-3 760944LW6 3,754,700.00 3,634,178.41 7.500000 % 11,478.59
B-1 5,757,200.00 5,609,181.74 7.500000 % 7,576.56
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,273,139.69 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 259,928,562.99 1,617,864.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 51,467.42 456,196.60 0.00 0.00 7,852,776.70
A-3 107,952.96 863,445.67 0.00 0.00 20,028,658.89
A-4 86,362.36 464,108.71 0.00 0.00 10,014,329.45
A-5 415,054.90 415,054.90 0.00 0.00 66,592,000.00
A-6 327,639.82 327,639.82 0.00 0.00 52,567,000.00
A-7 333,081.05 333,081.05 0.00 0.00 53,440,000.00
A-8 89,914.43 89,914.43 0.00 0.00 14,426,000.00
A-9 29,523.32 29,523.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,456.80 124,242.27 0.00 0.00 13,187,700.37
M-2 37,602.44 56,657.70 0.00 0.00 6,013,933.29
M-3 22,651.13 34,129.72 0.00 0.00 3,622,699.82
B-1 34,960.94 42,537.50 0.00 0.00 5,601,605.18
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,247,320.75
- -------------------------------------------------------------------------------
1,618,667.57 3,236,531.69 0.00 0.00 258,284,879.93
===============================================================================
Run: 12/27/96 13:00:32
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-2 116.002274 5.685676 0.723019 6.408695 0.000000 110.316598
A-3 255.471651 9.286257 1.326921 10.613178 0.000000 246.185394
A-4 255.471651 9.286257 2.123073 11.409330 0.000000 246.185394
A-5 1000.000000 0.000000 6.232804 6.232804 0.000000 1000.000000
A-6 1000.000000 0.000000 6.232804 6.232804 0.000000 1000.000000
A-7 1000.000000 0.000000 6.232804 6.232804 0.000000 1000.000000
A-8 1000.000000 0.000000 6.232804 6.232804 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.914454 3.035058 5.989192 9.024250 0.000000 957.879396
M-2 964.059597 3.044993 6.008795 9.053788 0.000000 961.014604
M-3 967.901140 3.057126 6.032740 9.089866 0.000000 964.844014
B-1 974.289887 1.316015 6.072560 7.388575 0.000000 972.973873
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 825.564598 0.000000 0.000000 0.000000 0.000000 816.187611
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,853.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,694.77
SUBSERVICER ADVANCES THIS MONTH 31,763.89
MASTER SERVICER ADVANCES THIS MONTH 8,809.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,567,171.61
(B) TWO MONTHLY PAYMENTS: 2 785,037.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,009,554.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 258,284,879.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 908
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,178,039.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 822,695.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.12345060 % 8.80882500 % 4.06772410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.08243590 % 8.83688332 % 4.08068080 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1351 %
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 8.07642580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.94
POOL TRADING FACTOR: 51.59255376
................................................................................
Run: 12/27/96 12:58:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 29,755,344.98 6.913279 % 1,205,861.58
A-2 760944LJ5 5,265,582.31 1,899,188.10 6.913279 % 76,966.27
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 31,654,533.08 1,282,827.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,186.18 1,376,047.76 0.00 0.00 28,549,483.40
A-2 10,862.44 87,828.71 0.00 0.00 1,822,221.83
S-1 2,356.97 2,356.97 0.00 0.00 0.00
S-2 3,760.67 3,760.67 0.00 0.00 0.00
- -------------------------------------------------------------------------------
187,166.26 1,469,994.11 0.00 0.00 30,371,705.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 360.679592 14.616858 2.062913 16.679771 0.000000 346.062734
A-2 360.679596 14.616858 2.062913 16.679771 0.000000 346.062738
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 12:59:00 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 8,784.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,285.69
SUBSERVICER ADVANCES THIS MONTH 9,940.61
MASTER SERVICER ADVANCES THIS MONTH 1,960.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,021,449.05
(B) TWO MONTHLY PAYMENTS: 1 369,091.92
(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 30,371,705.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 291,065.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,251,857.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,668,090.86
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 416.80
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.93215196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.59
POOL TRADING FACTOR: 34.60627339
................................................................................
Run: 12/27/96 13:00:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,608,062.25 5.249810 % 777,579.23
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 31,691,653.14 6.137500 % 907,273.72
A-10 760944NK0 0.00 0.00 2.362500 % 0.00
A-11 760944NL8 37,000,000.00 12,499,498.87 7.250000 % 0.00
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,020,493.03 6.034000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.865596 % 0.00
A-15 760944NQ7 0.00 0.00 0.096115 % 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 3,340,301.59 7.000000 % 16,454.33
M-2 760944NW4 1,958,800.00 1,670,150.80 7.000000 % 8,227.16
M-3 760944NX2 1,305,860.00 1,113,428.16 7.000000 % 5,484.75
B-1 1,567,032.00 1,336,113.82 7.000000 % 6,581.70
B-2 783,516.00 668,056.91 7.000000 % 3,290.85
B-3 914,107.69 779,404.51 7.000000 % 3,839.35
- -------------------------------------------------------------------------------
261,172,115.69 148,943,628.79 1,728,731.09
===============================================================================
_______________________________________________________________________________
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 20,075.62 797,654.85 0.00 0.00 3,830,483.02
A-5 104,372.35 104,372.35 0.00 0.00 21,873,000.00
A-6 62,586.28 62,586.28 0.00 0.00 12,561,000.00
A-7 137,987.02 137,987.02 0.00 0.00 23,816,000.00
A-8 104,521.57 104,521.57 0.00 0.00 18,040,000.00
A-9 161,414.82 1,068,688.54 0.00 0.00 30,784,379.42
A-10 62,133.20 62,133.20 0.00 0.00 0.00
A-11 75,203.43 75,203.43 0.00 0.00 12,499,498.87
A-12 14,065.78 14,065.78 0.00 0.00 2,400,000.00
A-13 45,169.22 45,169.22 0.00 0.00 9,020,493.03
A-14 25,945.06 25,945.06 0.00 0.00 3,526,465.71
A-15 11,880.09 11,880.09 0.00 0.00 0.00
R-I 2.63 2.63 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,403.97 35,858.30 0.00 0.00 3,323,847.26
M-2 9,701.99 17,929.15 0.00 0.00 1,661,923.64
M-3 6,467.96 11,952.71 0.00 0.00 1,107,943.41
B-1 7,761.55 14,343.25 0.00 0.00 1,329,532.12
B-2 3,880.78 7,171.63 0.00 0.00 664,766.06
B-3 4,527.60 8,366.95 0.00 0.00 775,565.16
- -------------------------------------------------------------------------------
877,100.92 2,605,832.01 0.00 0.00 147,214,897.70
===============================================================================
Run: 12/27/96 13:00:34
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-4 580.506708 97.956567 2.529053 100.485620 0.000000 482.550141
A-5 1000.000000 0.000000 4.771744 4.771744 0.000000 1000.000000
A-6 1000.000000 0.000000 4.982587 4.982587 0.000000 1000.000000
A-7 1000.000000 0.000000 5.793879 5.793879 0.000000 1000.000000
A-8 1000.000000 0.000000 5.793879 5.793879 0.000000 1000.000000
A-9 890.790487 25.501693 4.537055 30.038748 0.000000 865.288794
A-11 337.824294 0.000000 2.032525 2.032525 0.000000 337.824294
A-12 1000.000000 0.000000 5.860742 5.860742 0.000000 1000.000000
A-13 261.122971 0.000000 1.307547 1.307547 0.000000 261.122971
A-14 261.122970 0.000000 1.921145 1.921145 0.000000 261.122970
R-I 0.000000 0.000000 26.350000 26.350000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 852.639777 4.200105 4.953025 9.153130 0.000000 848.439672
M-2 852.639779 4.200102 4.953027 9.153129 0.000000 848.439677
M-3 852.639762 4.200106 4.953027 9.153133 0.000000 848.439657
B-1 852.639780 4.200106 4.953026 9.153132 0.000000 848.439675
B-2 852.639780 4.200106 4.953032 9.153138 0.000000 848.439675
B-3 852.639704 4.200107 4.953027 9.153134 0.000000 848.439597
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,659.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,087.11
SUBSERVICER ADVANCES THIS MONTH 33,993.91
MASTER SERVICER ADVANCES THIS MONTH 2,495.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,665,553.82
(B) TWO MONTHLY PAYMENTS: 1 99,028.62
(C) THREE OR MORE MONTHLY PAYMENTS: 2 658,046.54
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 890,907.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 147,214,897.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 579
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 238,430.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 995,034.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01957920 % 4.11154200 % 1.86887840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.97915710 % 4.13933264 % 1.88151020 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0957 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 786,800.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,769.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55029964
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.91
POOL TRADING FACTOR: 56.36700431
................................................................................
Run: 12/27/96 13:00:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,463,705.25 6.500000 % 459,405.36
A-4 760944QX9 38,099,400.00 4,585,477.32 10.000000 % 183,761.95
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 0.077337 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,121,129.68 7.500000 % 6,903.04
M-2 760944QJ0 3,365,008.00 3,244,872.28 7.500000 % 3,145.50
M-3 760944QK7 2,692,006.00 2,607,353.24 7.500000 % 2,527.50
B-1 2,422,806.00 2,352,099.03 7.500000 % 0.00
B-2 1,480,605.00 1,444,643.76 7.500000 % 0.00
B-3 1,480,603.82 1,350,612.61 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 151,177,453.17 655,743.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 61,997.40 521,402.76 0.00 0.00 11,004,299.89
A-4 38,152.21 221,914.16 0.00 0.00 4,401,715.37
A-5 384,743.90 384,743.90 0.00 0.00 61,656,000.00
A-6 56,286.33 56,286.33 0.00 0.00 9,020,000.00
A-7 231,822.30 231,822.30 0.00 0.00 37,150,000.00
A-8 57,294.49 57,294.49 0.00 0.00 9,181,560.00
A-9 9,727.70 9,727.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,437.06 51,340.10 0.00 0.00 7,114,226.64
M-2 40,449.08 43,594.58 0.00 0.00 3,241,726.78
M-3 32,502.07 35,029.57 0.00 0.00 2,604,825.74
B-1 677.82 677.82 0.00 0.00 2,352,099.03
B-2 0.00 0.00 0.00 0.00 1,444,643.76
B-3 0.00 0.00 0.00 0.00 1,345,622.89
- -------------------------------------------------------------------------------
958,090.36 1,613,833.71 0.00 0.00 150,516,720.10
===============================================================================
Run: 12/27/96 13:00:35
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-3 286.302035 11.473488 1.548363 13.021851 0.000000 274.828546
A-4 120.355631 4.823224 1.001386 5.824610 0.000000 115.532407
A-5 1000.000000 0.000000 6.240170 6.240170 0.000000 1000.000000
A-6 1000.000000 0.000000 6.240170 6.240170 0.000000 1000.000000
A-7 1000.000000 0.000000 6.240170 6.240170 0.000000 1000.000000
A-8 1000.000000 0.000000 6.240169 6.240169 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.922643 0.932463 6.002561 6.935024 0.000000 960.990180
M-2 964.298534 0.934767 12.020500 12.955267 0.000000 963.363766
M-3 968.554023 0.938891 12.073550 13.012441 0.000000 967.615132
B-1 970.816083 0.000000 0.279767 0.279767 0.000000 970.816083
B-2 975.711793 0.000000 0.000000 0.000000 0.000000 975.711794
B-3 912.203921 0.000000 0.000000 0.000000 0.000000 908.833863
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,499.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,208.27
SUBSERVICER ADVANCES THIS MONTH 32,646.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,148,869.01
(B) TWO MONTHLY PAYMENTS: 2 442,342.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,857,281.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,516,720.10
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 514,185.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.01361560 % 8.58154100 % 3.40484330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.97266850 % 8.61085675 % 3.41647470 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0774 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,571,922.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,588,291.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02424153
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.30
POOL TRADING FACTOR: 55.91247451
................................................................................
Run: 12/27/96 13:00:37 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-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 8,069,044.91 7.000000 % 283,874.13
A-2 760944PP7 20,000,000.00 13,943,774.06 7.000000 % 79,629.90
A-3 760944PQ5 20,000,000.00 14,567,422.09 7.000000 % 71,429.90
A-4 760944PR3 44,814,000.00 34,171,134.64 7.000000 % 139,937.03
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 12,455,534.88 7.000000 % 33,455.74
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 6.234000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.787328 % 0.00
A-14 760944PN2 0.00 0.00 0.210122 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,338,265.76 7.000000 % 9,041.61
M-2 760944PY8 4,333,550.00 4,182,832.56 7.000000 % 4,535.66
M-3 760944PZ5 2,600,140.00 2,509,709.19 7.000000 % 2,721.41
B-1 2,773,475.00 2,682,601.42 7.000000 % 2,908.88
B-2 1,560,100.00 1,512,207.26 7.000000 % 1,639.76
B-3 1,733,428.45 1,620,191.25 7.000000 % 0.00
- -------------------------------------------------------------------------------
346,680,823.45 273,216,066.80 629,174.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,043.23 330,917.36 0.00 0.00 7,785,170.78
A-2 81,293.40 160,923.30 0.00 0.00 13,864,144.16
A-3 84,929.33 156,359.23 0.00 0.00 14,495,992.19
A-4 199,220.66 339,157.69 0.00 0.00 34,031,197.61
A-5 153,039.76 153,039.76 0.00 0.00 26,250,000.00
A-6 174,511.97 174,511.97 0.00 0.00 29,933,000.00
A-7 72,616.84 106,072.58 0.00 0.00 12,422,079.14
A-8 218,628.23 218,628.23 0.00 0.00 37,500,000.00
A-9 251,026.01 251,026.01 0.00 0.00 43,057,000.00
A-10 15,741.23 15,741.23 0.00 0.00 2,700,000.00
A-11 137,590.03 137,590.03 0.00 0.00 23,600,000.00
A-12 22,255.16 22,255.16 0.00 0.00 4,286,344.15
A-13 13,444.48 13,444.48 0.00 0.00 1,837,004.63
A-14 47,814.04 47,814.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,612.80 57,654.41 0.00 0.00 8,329,224.15
M-2 24,386.28 28,921.94 0.00 0.00 4,178,296.90
M-3 14,631.82 17,353.23 0.00 0.00 2,506,987.78
B-1 15,639.80 18,548.68 0.00 0.00 2,679,692.54
B-2 12,408.76 14,048.52 0.00 0.00 1,510,567.50
B-3 7,610.24 7,610.24 0.00 0.00 1,618,434.41
- -------------------------------------------------------------------------------
1,642,444.07 2,271,618.09 0.00 0.00 272,585,135.94
===============================================================================
Run: 12/27/96 13:00:37
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-1 272.060586 9.571264 1.586137 11.157401 0.000000 262.489321
A-2 697.188703 3.981495 4.064670 8.046165 0.000000 693.207208
A-3 728.371105 3.571495 4.246467 7.817962 0.000000 724.799610
A-4 762.510257 3.122619 4.445501 7.568120 0.000000 759.387638
A-5 1000.000000 0.000000 5.830086 5.830086 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830086 5.830086 0.000000 1000.000000
A-7 830.368992 2.230383 4.841123 7.071506 0.000000 828.138609
A-8 1000.000000 0.000000 5.830086 5.830086 0.000000 1000.000000
A-9 1000.000000 0.000000 5.830086 5.830086 0.000000 1000.000000
A-10 1000.000000 0.000000 5.830085 5.830085 0.000000 1000.000000
A-11 1000.000000 0.000000 5.830086 5.830086 0.000000 1000.000000
A-12 188.410732 0.000000 0.978249 0.978249 0.000000 188.410732
A-13 188.410731 0.000000 1.378921 1.378921 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.067255 1.043219 5.608934 6.652153 0.000000 961.024036
M-2 965.220791 1.046638 5.627322 6.673960 0.000000 964.174153
M-3 965.220792 1.046640 5.627320 6.673960 0.000000 964.174152
B-1 967.234758 1.048821 5.639063 6.687884 0.000000 966.185936
B-2 969.301493 1.051061 7.953823 9.004884 0.000000 968.250433
B-3 934.674431 0.000000 4.390288 4.390288 0.000000 933.660925
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,785.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,052.67
SUBSERVICER ADVANCES THIS MONTH 17,241.15
MASTER SERVICER ADVANCES THIS MONTH 1,890.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,678,724.35
(B) TWO MONTHLY PAYMENTS: 2 537,059.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 229,764.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 272,585,135.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 945
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 267,812.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 334,668.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.37021170 % 5.50143600 % 2.12835210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.36084420 % 5.50819060 % 2.13096520 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2102 %
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 7.64665372
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.76
POOL TRADING FACTOR: 78.62711679
................................................................................
Run: 12/27/96 13:00:39 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-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 10,125,503.61 5.500000 % 538,029.27
A-3 760944MH8 12,946,000.00 6,936,201.44 6.387500 % 215,211.71
A-4 760944MJ4 0.00 0.00 2.612500 % 0.00
A-5 760944MV7 22,700,000.00 14,097,176.26 6.500000 % 188,310.24
A-6 760944MK1 11,100,000.00 11,100,000.00 5.850000 % 0.00
A-7 760944MW5 16,290,000.00 16,290,000.00 6.500000 % 0.00
A-8 760944MX3 12,737,000.00 12,737,000.00 6.500000 % 0.00
A-9 760944MY1 7,300,000.00 7,300,000.00 6.500000 % 0.00
A-10 760944MM7 15,200,000.00 15,200,000.00 6.500000 % 0.00
A-11 760944MN5 5,000,000.00 3,694,424.61 6.567500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 6.374603 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.437500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.635398 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.437500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 6.635398 % 0.00
A-17 760944MU9 0.00 0.00 0.273689 % 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 2,323,454.41 6.500000 % 11,778.00
M-2 760944NA2 1,368,000.00 1,160,454.79 6.500000 % 5,882.55
M-3 760944NB0 912,000.00 773,636.52 6.500000 % 3,921.70
B-1 729,800.00 619,078.87 6.500000 % 3,138.22
B-2 547,100.00 464,097.09 6.500000 % 2,352.59
B-3 547,219.77 464,198.63 6.500000 % 2,353.11
- -------------------------------------------------------------------------------
182,383,319.77 127,446,763.10 970,977.39
===============================================================================
_______________________________________________________________________________
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 46,288.82 584,318.09 0.00 0.00 9,587,474.34
A-3 36,825.56 252,037.27 0.00 0.00 6,720,989.73
A-4 15,061.73 15,061.73 0.00 0.00 0.00
A-5 76,162.67 264,472.91 0.00 0.00 13,908,866.02
A-6 53,972.88 53,972.88 0.00 0.00 11,100,000.00
A-7 88,009.83 88,009.83 0.00 0.00 16,290,000.00
A-8 68,814.06 68,814.06 0.00 0.00 12,737,000.00
A-9 39,439.64 39,439.64 0.00 0.00 7,300,000.00
A-10 82,120.89 82,120.89 0.00 0.00 15,200,000.00
A-11 20,167.11 20,167.11 0.00 0.00 3,694,424.61
A-12 10,540.26 10,540.26 0.00 0.00 1,989,305.77
A-13 61,405.37 61,405.37 0.00 0.00 11,476,048.76
A-14 29,212.19 29,212.19 0.00 0.00 5,296,638.91
A-15 19,767.91 19,767.91 0.00 0.00 3,694,424.61
A-16 9,404.12 9,404.12 0.00 0.00 1,705,118.82
A-17 28,992.31 28,992.31 0.00 0.00 0.00
R-I 0.17 0.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,552.91 24,330.91 0.00 0.00 2,311,676.41
M-2 6,269.58 12,152.13 0.00 0.00 1,154,572.24
M-3 4,179.72 8,101.42 0.00 0.00 769,714.82
B-1 3,344.69 6,482.91 0.00 0.00 615,940.65
B-2 2,507.37 4,859.96 0.00 0.00 461,744.50
B-3 2,507.92 4,861.03 0.00 0.00 461,845.52
- -------------------------------------------------------------------------------
717,547.71 1,688,525.10 0.00 0.00 126,475,785.71
===============================================================================
Run: 12/27/96 13:00:39
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-2 402.604517 21.392814 1.840510 23.233324 0.000000 381.211703
A-3 535.779503 16.623800 2.844551 19.468351 0.000000 519.155703
A-5 621.020981 8.295605 3.355184 11.650789 0.000000 612.725375
A-6 1000.000000 0.000000 4.862422 4.862422 0.000000 1000.000000
A-7 1000.000000 0.000000 5.402691 5.402691 0.000000 1000.000000
A-8 1000.000000 0.000000 5.402690 5.402690 0.000000 1000.000000
A-9 1000.000000 0.000000 5.402690 5.402690 0.000000 1000.000000
A-10 1000.000000 0.000000 5.402690 5.402690 0.000000 1000.000000
A-11 738.884922 0.000000 4.033422 4.033422 0.000000 738.884922
A-12 738.884916 0.000000 3.914953 3.914953 0.000000 738.884916
A-13 738.884919 0.000000 3.953582 3.953582 0.000000 738.884920
A-14 738.884919 0.000000 4.075121 4.075121 0.000000 738.884919
A-15 738.884922 0.000000 3.953582 3.953582 0.000000 738.884922
A-16 738.884921 0.000000 4.075119 4.075119 0.000000 738.884921
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 848.285655 4.300110 4.583027 8.883137 0.000000 843.985546
M-2 848.285665 4.300110 4.583026 8.883136 0.000000 843.985556
M-3 848.285658 4.300110 4.583026 8.883136 0.000000 843.985548
B-1 848.285654 4.300110 4.583023 8.883133 0.000000 843.985544
B-2 848.285670 4.300110 4.583020 8.883130 0.000000 843.985560
B-3 848.285562 4.300100 4.583022 8.883122 0.000000 843.985461
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,286.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,937.90
SUBSERVICER ADVANCES THIS MONTH 4,138.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 216,841.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 198,144.11
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,475,785.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 479
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 324,927.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.44521950 % 3.34064600 % 1.21413410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.43351790 % 3.34922882 % 1.21725330 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2735 %
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 7.13719844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.10
POOL TRADING FACTOR: 69.34613641
................................................................................
Run: 12/27/96 13:00:41 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-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 13,021,279.58 6.500000 % 393,632.97
A-5 760944QB7 30,000,000.00 13,168,851.03 7.050000 % 84,891.32
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 26,795,476.01 10.000000 % 172,733.63
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 0.123370 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,580,383.59 7.500000 % 6,576.79
M-2 760944QU5 3,432,150.00 3,314,330.58 7.500000 % 3,312.52
M-3 760944QV3 2,059,280.00 1,996,625.42 7.500000 % 1,995.53
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 1,372,850.89 997,927.37 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 134,362,545.61 663,142.76
===============================================================================
_______________________________________________________________________________
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 70,294.06 463,927.03 0.00 0.00 12,627,646.61
A-5 77,106.08 161,997.40 0.00 0.00 13,083,959.71
A-6 259,346.80 259,346.80 0.00 0.00 48,041,429.00
A-7 222,542.56 395,276.19 0.00 0.00 26,622,742.38
A-8 93,994.43 93,994.43 0.00 0.00 15,090,000.00
A-9 12,457.84 12,457.84 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 13,766.97 13,766.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,988.70 47,565.49 0.00 0.00 6,573,806.80
M-2 20,644.71 23,957.23 0.00 0.00 3,311,018.06
M-3 12,436.82 14,432.35 0.00 0.00 1,994,629.89
B-1 31,473.59 31,473.59 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 0.00 993,575.58
- -------------------------------------------------------------------------------
855,052.56 1,518,195.32 0.00 0.00 133,695,051.06
===============================================================================
Run: 12/27/96 13:00:41
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-4 486.958847 14.720754 2.628798 17.349552 0.000000 472.238093
A-5 438.961701 2.829711 2.570203 5.399914 0.000000 436.131990
A-6 1000.000000 0.000000 5.398399 5.398399 0.000000 1000.000000
A-7 486.795982 3.138068 4.042952 7.181020 0.000000 483.657914
A-8 1000.000000 0.000000 6.228922 6.228922 0.000000 1000.000000
A-9 1000.000000 0.000000 6.228920 6.228920 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-1 958.610764 0.958087 5.971112 6.929199 0.000000 957.652677
M-2 965.671833 0.965144 6.015095 6.980239 0.000000 964.706688
M-3 969.574521 0.969043 6.039402 7.008445 0.000000 968.605479
B-1 977.888385 0.000000 14.328549 14.328549 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 726.901499 0.000000 0.000000 0.000000 0.000000 723.731606
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,587.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,199.84
SUBSERVICER ADVANCES THIS MONTH 19,371.08
MASTER SERVICER ADVANCES THIS MONTH 2,693.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 988,709.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 276,897.07
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,398,291.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 133,695,051.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 472
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 362,064.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 533,205.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.90919750 % 8.85018900 % 3.24061320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.86097670 % 8.88548578 % 3.25353750 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1232 %
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 8.10506006
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.58
POOL TRADING FACTOR: 48.69251713
................................................................................
Run: 12/27/96 13:00:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,868,655.89 7.000000 % 418,270.93
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 8,546,138.44 7.000000 % 416,897.63
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 78,817,095.73 7.000000 % 626,376.41
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 0.189844 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,004,082.42 7.000000 % 17,027.86
M-2 760944RM2 4,674,600.00 4,530,477.09 7.000000 % 8,567.71
M-3 760944RN0 3,739,700.00 3,642,511.23 7.000000 % 3,311.61
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 1,542,309.99 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 288,374,868.98 1,490,452.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,491.46 539,762.39 0.00 0.00 20,450,384.96
A-2 0.00 0.00 0.00 0.00 0.00
A-3 49,753.22 466,650.85 0.00 0.00 8,129,240.81
A-4 71,339.35 71,339.35 0.00 0.00 12,254,000.00
A-5 42,649.92 42,649.92 0.00 0.00 7,326,000.00
A-6 428,170.00 428,170.00 0.00 0.00 73,547,000.00
A-7 49,775.70 49,775.70 0.00 0.00 8,550,000.00
A-8 458,851.02 1,085,227.43 0.00 0.00 78,190,719.32
A-9 192,442.76 192,442.76 0.00 0.00 33,056,000.00
A-10 134,126.60 134,126.60 0.00 0.00 23,039,000.00
A-11 45,530.92 45,530.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,419.24 69,447.10 0.00 0.00 8,987,054.56
M-2 27,788.36 36,356.07 0.00 0.00 4,521,909.38
M-3 42,388.93 45,700.54 0.00 0.00 3,639,199.62
B-1 0.00 0.00 0.00 0.00 2,737,341.09
B-2 0.00 0.00 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,528,910.83
- -------------------------------------------------------------------------------
1,716,727.48 3,207,179.63 0.00 0.00 286,871,017.67
===============================================================================
Run: 12/27/96 13:00:43
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-1 462.955740 9.279032 2.695198 11.974230 0.000000 453.676708
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 503.157989 24.545047 2.929245 27.474292 0.000000 478.612941
A-4 1000.000000 0.000000 5.821719 5.821719 0.000000 1000.000000
A-5 1000.000000 0.000000 5.821720 5.821720 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821719 5.821719 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821719 5.821719 0.000000 1000.000000
A-8 684.949124 5.443438 3.987582 9.431020 0.000000 679.505686
A-9 1000.000000 0.000000 5.821720 5.821720 0.000000 1000.000000
A-10 1000.000000 0.000000 5.821720 5.821720 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.075569 1.821298 5.606756 7.428054 0.000000 961.254271
M-2 969.168932 1.832822 5.944543 7.777365 0.000000 967.336110
M-3 974.011613 0.885528 11.334848 12.220376 0.000000 973.126085
B-1 975.948763 0.000000 0.000000 0.000000 0.000000 975.948763
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 824.721449 0.000000 0.000000 0.000000 0.000000 817.556499
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,016.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,393.46
SUBSERVICER ADVANCES THIS MONTH 36,595.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,896,216.52
(B) TWO MONTHLY PAYMENTS: 2 859,396.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 254,363.17
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,086,820.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 286,871,017.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 992
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 958,497.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.24239650 % 5.95650800 % 1.80109600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.21647670 % 5.97765633 % 1.80586700 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1899 %
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 7.58610914
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.24
POOL TRADING FACTOR: 76.70994192
................................................................................
Run: 12/27/96 13:00:44 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-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 59,053,360.76 6.500000 % 1,746,866.18
A-2 760944RR1 5,200,000.00 5,200,000.00 6.500000 % 0.00
A-3 760944RS9 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 760944RT7 21,450,000.00 13,246,094.21 6.337500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.922500 % 0.00
A-6 760944RV2 5,000,000.00 4,411,490.63 6.500000 % 7,428.60
A-7 760944RW0 0.00 0.00 0.295692 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,998,054.68 6.500000 % 9,745.42
M-2 760944RY6 779,000.00 665,818.79 6.500000 % 3,247.50
M-3 760944RZ3 779,100.00 665,904.25 6.500000 % 3,247.92
B-1 701,100.00 599,236.92 6.500000 % 2,922.75
B-2 389,500.00 332,909.39 6.500000 % 1,623.75
B-3 467,420.45 399,508.76 6.500000 % 1,948.59
- -------------------------------------------------------------------------------
155,801,920.45 102,880,029.98 1,777,030.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 317,069.35 2,063,935.53 0.00 0.00 57,306,494.58
A-2 27,919.85 27,919.85 0.00 0.00 5,200,000.00
A-3 60,204.84 60,204.84 0.00 0.00 11,213,000.00
A-4 69,342.92 69,342.92 0.00 0.00 13,246,094.21
A-5 29,132.23 29,132.23 0.00 0.00 5,094,651.59
A-6 23,686.17 31,114.77 0.00 0.00 4,404,062.03
A-7 25,128.50 25,128.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,727.96 20,473.38 0.00 0.00 1,988,309.26
M-2 3,574.92 6,822.42 0.00 0.00 662,571.29
M-3 3,575.37 6,823.29 0.00 0.00 662,656.33
B-1 3,217.43 6,140.18 0.00 0.00 596,314.17
B-2 1,787.46 3,411.21 0.00 0.00 331,285.64
B-3 2,145.03 4,093.62 0.00 0.00 397,560.17
- -------------------------------------------------------------------------------
577,512.03 2,354,542.74 0.00 0.00 101,102,999.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 595.086016 17.603327 3.195136 20.798463 0.000000 577.482688
A-2 1000.000000 0.000000 5.369202 5.369202 0.000000 1000.000000
A-3 1000.000000 0.000000 5.369200 5.369200 0.000000 1000.000000
A-4 617.533530 0.000000 3.232770 3.232770 0.000000 617.533530
A-5 617.533526 0.000000 3.531179 3.531179 0.000000 617.533526
A-6 882.298126 1.485720 4.737234 6.222954 0.000000 880.812406
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 854.709621 4.168807 4.589109 8.757916 0.000000 850.540814
M-2 854.709615 4.168806 4.589114 8.757920 0.000000 850.540809
M-3 854.709601 4.168810 4.589103 8.757913 0.000000 850.540791
B-1 854.709628 4.168806 4.589117 8.757923 0.000000 850.540822
B-2 854.709602 4.168806 4.589114 8.757920 0.000000 850.540796
B-3 854.709630 4.168816 4.589123 8.757939 0.000000 850.540814
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,321.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,625.68
SUBSERVICER ADVANCES THIS MONTH 2,797.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 271,504.73
(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 101,102,999.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 411
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,275,237.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.46905970 % 3.23656400 % 1.29437660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.41190970 % 3.27738732 % 1.31070290 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2951 %
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 7.19466522
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.06
POOL TRADING FACTOR: 64.89201094
................................................................................
Run: 12/27/96 13:00:46 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-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 20,076,810.11 7.050000 % 511,605.31
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 7,610,510.56 6.187500 % 115,111.19
A-6 760944SG4 0.00 0.00 3.312500 % 0.00
A-7 760944SK5 54,662,626.00 54,662,626.00 7.500000 % 0.00
A-8 760944SL3 36,227,709.00 36,227,709.00 7.500000 % 0.00
A-9 760944SM1 34,346,901.00 34,346,901.00 7.500000 % 0.00
A-10 760944SH2 19,625,291.00 19,625,291.00 7.500000 % 0.00
A-11 760944SJ8 0.00 0.00 0.081478 % 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 9,983,995.63 7.500000 % 15,334.16
M-2 760944SP4 5,640,445.00 5,458,797.63 7.500000 % 0.00
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 1,277,437.53 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 221,343,010.26 642,050.66
===============================================================================
_______________________________________________________________________________
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-3 117,887.43 629,492.74 0.00 0.00 19,565,204.80
A-4 149,425.14 149,425.14 0.00 0.00 24,745,827.00
A-5 39,220.46 154,331.65 0.00 0.00 7,495,399.37
A-6 20,996.81 20,996.81 0.00 0.00 0.00
A-7 341,456.53 341,456.53 0.00 0.00 54,662,626.00
A-8 226,300.65 226,300.65 0.00 0.00 36,227,709.00
A-9 214,551.96 214,551.96 0.00 0.00 34,346,901.00
A-10 122,591.69 122,591.69 0.00 0.00 19,625,291.00
A-11 15,020.75 15,020.75 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 63,947.37 79,281.53 0.00 0.00 9,968,661.47
M-2 100,919.33 100,919.33 0.00 0.00 5,458,797.63
M-3 0.00 0.00 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 1,255,837.99
- -------------------------------------------------------------------------------
1,412,318.12 2,054,368.78 0.00 0.00 220,679,360.06
===============================================================================
Run: 12/27/96 13:00:46
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-3 405.320665 10.328543 2.379970 12.708513 0.000000 394.992122
A-4 1000.000000 0.000000 6.038398 6.038398 0.000000 1000.000000
A-5 161.725757 2.446149 0.833447 3.279596 0.000000 159.279608
A-7 1000.000000 0.000000 6.246618 6.246618 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246618 6.246618 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246618 6.246618 0.000000 1000.000000
A-10 1000.000000 0.000000 6.246618 6.246618 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-1 965.493983 1.482877 6.183977 7.666854 0.000000 964.011106
M-2 967.795560 0.000000 17.892087 17.892087 0.000000 967.795561
M-3 971.033956 0.000000 0.000000 0.000000 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-3 679.433480 0.000000 0.000000 0.000000 0.000000 667.945286
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,427.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,351.43
SUBSERVICER ADVANCES THIS MONTH 29,628.82
MASTER SERVICER ADVANCES THIS MONTH 6,270.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,546,559.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,525,593.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 220,679,360.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 751
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 869,458.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 323,695.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.13571490 % 8.62650700 % 2.23777850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.11977910 % 8.64550050 % 2.23472040 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0813 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,286,900.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,825,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99768333
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.24
POOL TRADING FACTOR: 58.68668276
................................................................................
Run: 12/27/96 13:03:18 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 37,295,916.78 6.970000 % 116,706.25
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 67,317,229.90 116,706.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 217,037.93 333,744.18 0.00 0.00 37,179,210.53
A-2 174,604.93 174,604.93 0.00 0.00 30,021,313.12
S 13,456.89 13,456.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
405,099.75 521,806.00 0.00 0.00 67,200,523.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 918.232559 2.873330 5.343515 8.216845 0.000000 915.359229
A-2 1000.000000 0.000000 5.816032 5.816032 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-96
DISTRIBUTION DATE 31-December-96
Run: 12/27/96 13:03:18 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 1,682.93
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,200,523.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,563,247.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 95.13302100
................................................................................
Run: 12/27/96 13:00:48 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-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 13,960,951.02 9.860000 % 68,277.57
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 14,502,184.36 6.350000 % 300,421.33
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 6.334000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.864790 % 0.00
A-10 760944TC2 0.00 0.00 0.105578 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,169,325.02 7.000000 % 5,450.13
M-2 760944TK4 3,210,000.00 3,101,595.01 7.000000 % 3,270.08
M-3 760944TL2 2,141,000.00 2,068,696.23 7.000000 % 2,181.07
B-1 1,070,000.00 1,033,865.01 7.000000 % 1,090.03
B-2 642,000.00 620,319.00 7.000000 % 654.02
B-3 963,170.23 866,616.75 7.000000 % 913.67
- -------------------------------------------------------------------------------
214,013,270.23 168,979,552.40 382,257.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,590.32 182,867.89 0.00 0.00 13,892,673.45
A-2 0.00 0.00 0.00 0.00 0.00
A-3 76,659.01 377,080.34 0.00 0.00 14,201,763.03
A-4 248,052.31 248,052.31 0.00 0.00 46,926,000.00
A-5 227,257.73 227,257.73 0.00 0.00 39,000,000.00
A-6 24,986.69 24,986.69 0.00 0.00 4,288,000.00
A-7 179,265.56 179,265.56 0.00 0.00 30,764,000.00
A-8 25,945.07 25,945.07 0.00 0.00 4,920,631.00
A-9 12,968.44 12,968.44 0.00 0.00 1,757,369.00
A-10 14,851.24 14,851.24 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 30,122.29 35,572.42 0.00 0.00 5,163,874.89
M-2 18,073.37 21,343.45 0.00 0.00 3,098,324.93
M-3 12,054.54 14,235.61 0.00 0.00 2,066,515.16
B-1 6,024.46 7,114.49 0.00 0.00 1,032,774.98
B-2 3,614.68 4,268.70 0.00 0.00 619,664.98
B-3 5,049.88 5,963.55 0.00 0.00 865,703.08
- -------------------------------------------------------------------------------
999,515.60 1,381,773.50 0.00 0.00 168,597,294.50
===============================================================================
Run: 12/27/96 13:00:48
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-1 628.730062 3.074874 5.160564 8.235438 0.000000 625.655188
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 561.012935 11.621715 2.965532 14.587247 0.000000 549.391220
A-4 1000.000000 0.000000 5.286031 5.286031 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827121 5.827121 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827120 5.827120 0.000000 1000.000000
A-7 1000.000000 0.000000 5.827121 5.827121 0.000000 1000.000000
A-8 1000.000000 0.000000 5.272712 5.272712 0.000000 1000.000000
A-9 1000.000000 0.000000 7.379463 7.379463 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 966.228976 1.018716 5.630335 6.649051 0.000000 965.210260
M-2 966.228975 1.018717 5.630333 6.649050 0.000000 965.210259
M-3 966.228972 1.018716 5.630332 6.649048 0.000000 965.210257
B-1 966.228981 1.018720 5.630336 6.649056 0.000000 965.210262
B-2 966.228972 1.018723 5.630343 6.649066 0.000000 965.210249
B-3 899.754501 0.948607 5.242978 6.191585 0.000000 898.805894
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,708.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,798.00
SUBSERVICER ADVANCES THIS MONTH 15,510.43
MASTER SERVICER ADVANCES THIS MONTH 2,069.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,906,380.33
(B) TWO MONTHLY PAYMENTS: 1 286,610.44
(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 168,597,294.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 590
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 290,858.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 204,099.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.38936500 % 6.11885600 % 1.49177860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.38015170 % 6.12626378 % 1.49358450 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1054 %
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 7.58424418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.08
POOL TRADING FACTOR: 78.77889736
................................................................................
Run: 12/27/96 13:00:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 30,543,999.12 6.038793 % 866,523.30
A-2 760944UF3 47,547,000.00 31,551,553.38 6.087500 % 416,454.14
A-3 760944UG1 0.00 0.00 2.912500 % 0.00
A-4 760944UD8 22,048,000.00 22,048,000.00 5.758391 % 0.00
A-5 760944UH9 8,492,000.00 8,492,000.00 6.250000 % 0.00
A-6 760944UL0 15,208,000.00 15,208,000.00 7.000000 % 0.00
A-7 760944UM8 9,054,000.00 0.00 7.000000 % 0.00
A-8 760944UN6 64,926,000.00 23,053,476.49 7.000000 % 244,021.08
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 0.122511 % 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 3,350,455.57 7.000000 % 16,509.34
M-2 760944UR7 1,948,393.00 1,675,225.16 7.000000 % 8,254.66
M-3 760944US5 1,298,929.00 1,116,817.09 7.000000 % 5,503.11
B-1 909,250.00 781,771.68 7.000000 % 3,852.17
B-2 389,679.00 335,045.38 7.000000 % 1,650.93
B-3 649,465.07 558,409.11 7.000000 % 2,751.57
- -------------------------------------------------------------------------------
259,785,708.07 138,714,752.98 1,565,520.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 153,172.86 1,019,696.16 0.00 0.00 29,677,475.82
A-2 159,501.77 575,955.91 0.00 0.00 31,135,099.24
A-3 76,311.93 76,311.93 0.00 0.00 0.00
A-4 105,432.90 105,432.90 0.00 0.00 22,048,000.00
A-5 44,075.35 44,075.35 0.00 0.00 8,492,000.00
A-6 88,404.81 88,404.81 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 134,010.94 378,032.02 0.00 0.00 22,809,455.41
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 14,112.53 14,112.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,476.35 35,985.69 0.00 0.00 3,333,946.23
M-2 9,738.17 17,992.83 0.00 0.00 1,666,970.50
M-3 6,492.11 11,995.22 0.00 0.00 1,111,313.98
B-1 4,544.47 8,396.64 0.00 0.00 777,919.51
B-2 1,947.63 3,598.56 0.00 0.00 333,394.45
B-3 3,246.07 5,997.64 0.00 0.00 555,657.54
- -------------------------------------------------------------------------------
820,467.89 2,385,988.19 0.00 0.00 137,149,232.68
===============================================================================
Run: 12/27/96 13:00:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 478.551047 13.576337 2.399851 15.976188 0.000000 464.974710
A-2 663.586628 8.758789 3.354613 12.113402 0.000000 654.827839
A-4 1000.000000 0.000000 4.781971 4.781971 0.000000 1000.000000
A-5 1000.000000 0.000000 5.190220 5.190220 0.000000 1000.000000
A-6 1000.000000 0.000000 5.813046 5.813046 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 355.073106 3.758449 2.064057 5.822506 0.000000 351.314657
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-1 859.798411 4.236649 4.998047 9.234696 0.000000 855.561762
M-2 859.798388 4.236650 4.998052 9.234702 0.000000 855.561737
M-3 859.798411 4.236652 4.998048 9.234700 0.000000 855.561759
B-1 859.798383 4.236646 4.998042 9.234688 0.000000 855.561738
B-2 859.798398 4.236641 4.998037 9.234678 0.000000 855.561757
B-3 859.798526 4.236656 4.998052 9.234708 0.000000 855.561855
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,473.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,753.53
SUBSERVICER ADVANCES THIS MONTH 21,005.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,466,788.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 511,381.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,149,232.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 578
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 882,004.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.36417270 % 4.42815000 % 1.20767700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.32792870 % 4.45662771 % 1.21544350 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1203 %
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 7.52724495
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.25
POOL TRADING FACTOR: 52.79321703
................................................................................
Run: 12/27/96 13:00:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944TP3 69,208,000.00 0.00 7.500000 % 0.00
A-2 760944TT5 51,250,000.00 16,387,109.69 7.500000 % 220,220.92
A-3 760944SW9 49,628,000.00 48,201,723.54 6.200000 % 647,766.95
A-4 760944SX7 41,944,779.00 40,979,177.99 6.087500 % 438,543.61
A-5 760944SY5 446,221.00 435,948.65 320.775000 % 4,665.36
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 14,822,808.32 7.500000 % 145,896.09
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034195 % 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 8,561,129.11 7.500000 % 8,655.91
M-2 760944TY4 4,823,973.00 4,669,705.99 7.500000 % 4,721.40
M-3 760944TZ1 3,215,982.00 3,113,137.34 7.500000 % 3,147.60
B-1 1,929,589.00 1,867,882.20 7.500000 % 1,888.56
B-2 803,995.00 778,283.83 7.500000 % 786.90
B-3 1,286,394.99 1,069,609.96 7.500000 % 1,081.45
- -------------------------------------------------------------------------------
321,598,232.99 202,054,516.62 1,477,374.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 102,230.82 322,451.74 0.00 0.00 16,166,888.77
A-3 248,583.59 896,350.54 0.00 0.00 47,553,956.59
A-4 207,501.11 646,044.72 0.00 0.00 40,540,634.38
A-5 116,319.90 120,985.26 0.00 0.00 431,283.29
A-6 186,631.48 186,631.48 0.00 0.00 32,053,000.00
A-7 69,634.02 69,634.02 0.00 0.00 11,162,000.00
A-8 84,406.76 84,406.76 0.00 0.00 13,530,000.00
A-9 6,381.97 6,381.97 0.00 0.00 1,023,000.00
A-10 92,471.93 238,368.02 0.00 0.00 14,676,912.23
A-11 21,210.86 21,210.86 0.00 0.00 3,400,000.00
A-12 5,747.17 5,747.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,408.52 62,064.43 0.00 0.00 8,552,473.20
M-2 29,131.91 33,853.31 0.00 0.00 4,664,984.59
M-3 19,421.28 22,568.88 0.00 0.00 3,109,989.74
B-1 11,652.76 13,541.32 0.00 0.00 1,865,993.64
B-2 4,855.31 5,642.21 0.00 0.00 777,496.93
B-3 6,672.77 7,754.22 0.00 0.00 1,002,668.67
- -------------------------------------------------------------------------------
1,266,262.16 2,743,636.91 0.00 0.00 200,511,282.03
===============================================================================
Run: 12/27/96 13:00:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 319.748482 4.296994 1.994748 6.291742 0.000000 315.451488
A-3 971.260650 13.052449 5.008938 18.061387 0.000000 958.208201
A-4 976.979232 10.455261 4.947007 15.402268 0.000000 966.523971
A-5 976.979232 10.455268 260.677781 271.133049 0.000000 966.523965
A-6 1000.000000 0.000000 5.822590 5.822590 0.000000 1000.000000
A-7 1000.000000 0.000000 6.238490 6.238490 0.000000 1000.000000
A-8 1000.000000 0.000000 6.238489 6.238489 0.000000 1000.000000
A-9 1000.000000 0.000000 6.238485 6.238485 0.000000 1000.000000
A-10 555.785839 5.470420 3.467264 8.937684 0.000000 550.315419
A-11 1000.000000 0.000000 6.238488 6.238488 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.020757 0.978738 6.038988 7.017726 0.000000 967.042019
M-2 968.020756 0.978737 6.038987 7.017724 0.000000 967.042019
M-3 968.020760 0.978737 6.038989 7.017726 0.000000 967.042023
B-1 968.020755 0.978737 6.038986 7.017723 0.000000 967.042018
B-2 968.020734 0.978737 6.038980 7.017717 0.000000 967.041997
B-3 831.478642 0.840683 5.187170 6.027853 0.000000 779.440745
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,943.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,151.48
SUBSERVICER ADVANCES THIS MONTH 38,733.01
MASTER SERVICER ADVANCES THIS MONTH 10,307.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,727,950.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,657,194.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 200,511,282.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 704
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 1,435,655.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 982,484.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.07211090 % 8.08889200 % 1.83899680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.03866190 % 8.14290715 % 1.81843100 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0344 %
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 7.94093901
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.96
POOL TRADING FACTOR: 62.34837803
................................................................................
Run: 12/27/96 13:00:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944ST6 154,051,000.00 55,199,066.35 7.747749 % 2,892,726.39
M 760944SU3 3,678,041.61 3,473,323.45 7.747749 % 3,005.37
R 760944SV1 100.00 0.00 7.747749 % 0.00
B-1 4,494,871.91 4,244,689.31 7.747749 % 3,672.81
B-2 1,225,874.16 128,533.45 7.747749 % 111.20
- -------------------------------------------------------------------------------
163,449,887.68 63,045,612.56 2,899,515.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 347,435.57 3,240,161.96 0.00 0.00 52,306,339.96
M 21,861.90 24,867.27 0.00 0.00 3,470,318.08
R 0.00 0.00 0.00 0.00 0.00
B-1 26,717.05 30,389.86 0.00 0.00 4,241,016.50
B-2 809.01 920.21 0.00 0.00 128,120.60
- -------------------------------------------------------------------------------
396,823.53 3,296,339.30 0.00 0.00 60,145,795.14
===============================================================================
Run: 12/27/96 13:00:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_____________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 358.316832 18.777719 2.255328 21.033047 0.000000 339.539113
M 944.340445 0.817111 5.943897 6.761008 0.000000 943.523333
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 944.340438 0.817111 5.943896 6.761007 0.000000 943.523327
B-2 104.850444 0.090711 0.659954 0.750665 0.000000 104.513664
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,229.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,392.00
SUBSERVICER ADVANCES THIS MONTH 48,853.43
MASTER SERVICER ADVANCES THIS MONTH 7,914.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,392,231.56
(B) TWO MONTHLY PAYMENTS: 1 327,960.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,925,315.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,145,795.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 209
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,075,947.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,845,265.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.55417560 % 5.50922300 % 6.93660130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.96591310 % 5.76984322 % 7.26424360 %
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 8.19211516
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.44
POOL TRADING FACTOR: 36.79769744
................................................................................
Run: 12/27/96 13:00:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944VU9 93,237,000.00 7,169,620.32 7.000000 % 1,628,343.62
A-2 760944VV7 41,000,000.00 27,181,144.03 7.000000 % 261,444.53
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 1,277,266.54 0.000000 % 2,008.48
A-9 760944WC8 0.00 0.00 0.251258 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,284,174.26 7.000000 % 9,706.77
M-2 760944WE4 7,479,800.00 7,221,163.88 7.000000 % 7,549.85
M-3 760944WF1 4,274,200.00 4,126,406.96 7.000000 % 4,314.23
B-1 2,564,500.00 2,475,824.88 7.000000 % 2,588.52
B-2 854,800.00 825,242.79 7.000000 % 862.81
B-3 1,923,420.54 1,134,460.77 7.000000 % 1,186.09
- -------------------------------------------------------------------------------
427,416,329.03 325,651,304.43 1,918,004.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 41,749.63 1,670,093.25 0.00 0.00 5,541,276.70
A-2 158,279.31 419,723.84 0.00 0.00 26,919,699.50
A-3 844,732.26 844,732.26 0.00 0.00 145,065,000.00
A-4 210,360.55 210,360.55 0.00 0.00 36,125,000.00
A-5 280,983.46 280,983.46 0.00 0.00 48,253,000.00
A-6 161,178.39 161,178.39 0.00 0.00 27,679,000.00
A-7 45,618.39 45,618.39 0.00 0.00 7,834,000.00
A-8 0.00 2,008.48 0.00 0.00 1,275,258.06
A-9 68,066.26 68,066.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,062.94 63,769.71 0.00 0.00 9,274,467.49
M-2 42,049.78 49,599.63 0.00 0.00 7,213,614.03
M-3 24,028.60 28,342.83 0.00 0.00 4,122,092.73
B-1 14,417.05 17,005.57 0.00 0.00 2,473,236.36
B-2 4,805.50 5,668.31 0.00 0.00 824,379.98
B-3 6,606.11 7,792.20 0.00 0.00 1,114,529.24
- -------------------------------------------------------------------------------
1,956,938.23 3,874,943.13 0.00 0.00 323,714,554.09
===============================================================================
Run: 12/27/96 13:00:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 76.896729 17.464565 0.447780 17.912345 0.000000 59.432164
A-2 662.954732 6.376696 3.860471 10.237167 0.000000 656.578037
A-3 1000.000000 0.000000 5.823129 5.823129 0.000000 1000.000000
A-4 1000.000000 0.000000 5.823129 5.823129 0.000000 1000.000000
A-5 1000.000000 0.000000 5.823129 5.823129 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823129 5.823129 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823129 5.823129 0.000000 1000.000000
A-8 845.979174 1.330288 0.000000 1.330288 0.000000 844.648887
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.422053 1.009366 5.621777 6.631143 0.000000 964.412687
M-2 965.422054 1.009365 5.621779 6.631144 0.000000 964.412689
M-3 965.422058 1.009365 5.621777 6.631142 0.000000 964.412692
B-1 965.422063 1.009366 5.621778 6.631144 0.000000 964.412696
B-2 965.422075 1.009371 5.621783 6.631154 0.000000 964.412705
B-3 589.814212 0.616657 3.434564 4.051221 0.000000 579.451668
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,577.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 34,362.30
SUBSERVICER ADVANCES THIS MONTH 35,230.26
MASTER SERVICER ADVANCES THIS MONTH 6,590.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,740,009.43
(B) TWO MONTHLY PAYMENTS: 1 792,599.26
(C) THREE OR MORE MONTHLY PAYMENTS: 2 508,554.10
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,050,494.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 323,714,554.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,122
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 960,507.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,346,323.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.30241880 % 6.33553300 % 1.36204840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.27025180 % 6.36677406 % 1.36297410 %
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 7.63653071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.95
POOL TRADING FACTOR: 75.73752618
................................................................................
Run: 12/27/96 13:00:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4126
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UZ9 88,476,000.00 32,026,590.43 6.500000 % 2,120,915.77
A-2 760944VC9 37,300,000.00 37,300,000.00 6.500000 % 0.00
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 % 0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 % 0.00
A-5 760944VF2 37,500,000.00 26,010,319.24 6.500000 % 54,742.06
A-6 760944VG0 64,049,000.00 54,704,059.67 6.500000 % 44,523.55
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 0.253024 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,734,050.69 6.500000 % 42,420.22
B 781,392.32 671,955.90 6.500000 % 3,263.61
- -------------------------------------------------------------------------------
312,503,992.32 216,112,975.93 2,265,865.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 172,795.36 2,293,711.13 0.00 0.00 29,905,674.66
A-2 201,247.37 201,247.37 0.00 0.00 37,300,000.00
A-3 94,321.89 94,321.89 0.00 0.00 17,482,000.00
A-4 27,624.30 27,624.30 0.00 0.00 5,120,000.00
A-5 140,335.35 195,077.41 0.00 0.00 25,955,577.18
A-6 295,148.75 339,672.30 0.00 0.00 54,659,536.12
A-7 183,787.94 183,787.94 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 45,389.03 45,389.03 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,123.45 89,543.67 0.00 0.00 8,691,630.47
B 3,625.46 6,889.07 0.00 0.00 668,692.29
- -------------------------------------------------------------------------------
1,211,398.90 3,477,264.11 0.00 0.00 213,847,110.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 361.980542 23.971651 1.953020 25.924671 0.000000 338.008891
A-2 1000.000000 0.000000 5.395372 5.395372 0.000000 1000.000000
A-3 1000.000000 0.000000 5.395372 5.395372 0.000000 1000.000000
A-4 1000.000000 0.000000 5.395371 5.395371 0.000000 1000.000000
A-5 693.608513 1.459788 3.742276 5.202064 0.000000 692.148725
A-6 854.097014 0.695148 4.608171 5.303319 0.000000 853.401866
A-7 1000.000000 0.000000 5.395372 5.395372 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 859.946900 4.176657 4.639733 8.816390 0.000000 855.770243
B 859.946896 4.176660 4.639731 8.816391 0.000000 855.770236
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,425.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,519.81
SUBSERVICER ADVANCES THIS MONTH 22,348.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 621,866.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,049.81
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,329,480.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 213,847,110.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 852
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,216,230.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.64764380 % 4.04142800 % 0.31092810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.62289020 % 4.06441333 % 0.31269640 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2526 %
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 7.15320078
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.51
POOL TRADING FACTOR: 68.43020121
................................................................................
Run: 12/27/96 13:00:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 35,089,761.92 5.400000 % 686,211.21
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 5.984000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.370668 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.687500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.875000 % 0.00
A-12 760944WH7 4,096,000.00 0.00 7.000000 % 0.00
A-13 760944WJ3 0.00 0.00 7.000000 % 0.00
A-14 760944WK0 0.00 0.00 0.152292 % 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 5,162,041.50 7.000000 % 5,509.09
M-2 760944WQ7 3,209,348.00 3,097,208.88 7.000000 % 3,305.44
M-3 760944WR5 2,139,566.00 2,064,806.56 7.000000 % 2,203.63
B-1 1,390,718.00 1,342,124.36 7.000000 % 1,432.36
B-2 320,935.00 309,721.10 7.000000 % 330.54
B-3 962,805.06 668,228.92 7.000000 % 713.15
- -------------------------------------------------------------------------------
213,956,513.06 176,147,768.48 699,705.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 157,722.25 843,933.46 0.00 0.00 34,403,550.71
A-2 97,556.76 97,556.76 0.00 0.00 18,171,000.00
A-3 25,106.91 25,106.91 0.00 0.00 4,309,000.00
A-4 195,173.92 195,173.92 0.00 0.00 33,496,926.28
A-5 2,611.61 2,611.61 0.00 0.00 448,220.39
A-6 133,994.90 133,994.90 0.00 0.00 26,829,850.30
A-7 74,441.61 74,441.61 0.00 0.00 8,943,283.44
A-8 85,082.27 85,082.27 0.00 0.00 17,081,606.39
A-9 57,100.68 57,100.68 0.00 0.00 7,320,688.44
A-10 48,453.84 48,453.84 0.00 0.00 8,704,536.00
A-11 20,377.79 20,377.79 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 55,051.31 55,051.31 0.00 0.00 0.00
A-14 22,329.23 22,329.23 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,077.26 35,586.35 0.00 0.00 5,156,532.41
M-2 18,046.26 21,351.70 0.00 0.00 3,093,903.44
M-3 12,030.84 14,234.47 0.00 0.00 2,062,602.93
B-1 7,820.05 9,252.41 0.00 0.00 1,340,692.00
B-2 1,804.63 2,135.17 0.00 0.00 309,390.56
B-3 3,893.51 4,606.66 0.00 0.00 667,515.77
- -------------------------------------------------------------------------------
1,048,675.63 1,748,381.05 0.00 0.00 175,448,063.06
===============================================================================
Run: 12/27/96 13:00:57
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-1 593.223478 11.601008 2.666434 14.267442 0.000000 581.622470
A-2 1000.000000 0.000000 5.368816 5.368816 0.000000 1000.000000
A-3 1000.000000 0.000000 5.826621 5.826621 0.000000 1000.000000
A-4 963.172558 0.000000 5.612042 5.612042 0.000000 963.172558
A-5 912.872485 0.000000 5.318961 5.318961 0.000000 912.872485
A-6 918.909163 0.000000 4.589259 4.589259 0.000000 918.909164
A-7 918.909164 0.000000 7.648765 7.648765 0.000000 918.909164
A-8 845.980060 0.000000 4.213767 4.213767 0.000000 845.980060
A-9 845.980059 0.000000 6.598565 6.598565 0.000000 845.980059
A-10 1000.000000 0.000000 5.566505 5.566505 0.000000 1000.000000
A-11 1000.000000 0.000000 6.554949 6.554949 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-1 965.058598 1.029940 5.623031 6.652971 0.000000 964.028657
M-2 965.058598 1.029941 5.623030 6.652971 0.000000 964.028656
M-3 965.058596 1.029943 5.623028 6.652971 0.000000 964.028654
B-1 965.058596 1.029943 5.623031 6.652974 0.000000 964.028653
B-2 965.058657 1.029928 5.623039 6.652967 0.000000 964.028729
B-3 694.043839 0.740690 4.043934 4.784624 0.000000 693.303139
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,970.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,578.27
SUBSERVICER ADVANCES THIS MONTH 13,926.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 783,840.21
(B) TWO MONTHLY PAYMENTS: 4 967,809.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,909.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 175,448,063.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 595
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 511,715.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.82186120 % 5.86102100 % 1.31711820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.80092530 % 5.87811492 % 1.32095980 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1524 %
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 7.53623711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.23
POOL TRADING FACTOR: 82.00173977
................................................................................
Run: 12/27/96 13:00:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 50,569,852.62 8.117479 % 1,555,404.41
M 760944VP0 3,025,700.00 2,818,062.82 8.117479 % 2,246.51
R 760944VQ8 100.00 0.00 8.117479 % 0.00
B-1 3,429,100.00 2,675,209.78 8.117479 % 2,132.63
B-2 941,300.03 0.00 8.117479 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 56,063,125.22 1,559,783.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 337,295.40 1,892,699.81 0.00 0.00 49,014,448.21
M 18,796.17 21,042.68 0.00 0.00 2,815,816.31
R 0.00 0.00 0.00 0.00 0.00
B-1 17,843.37 19,976.00 0.00 0.00 2,580,295.80
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
373,934.94 1,933,718.49 0.00 0.00 54,410,560.32
===============================================================================
Run: 12/27/96 13:00:59
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 397.946541 12.239858 2.654260 14.894118 0.000000 385.706683
M 931.375490 0.742476 6.212172 6.954648 0.000000 930.633014
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 780.149246 0.621921 5.203511 5.825432 0.000000 752.470269
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:00:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,604.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,739.28
SUBSERVICER ADVANCES THIS MONTH 44,898.94
MASTER SERVICER ADVANCES THIS MONTH 4,425.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 3,527,547.77
(B) TWO MONTHLY PAYMENTS: 1 216,120.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,257,427.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,410,560.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 182
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 622,993.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,321,229.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.20162970 % 5.02658900 % 4.77178140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.08260150 % 5.17512831 % 4.74227020 %
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 8.56732538
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.32
POOL TRADING FACTOR: 40.46201050
................................................................................
Run: 12/27/96 13:01:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,762,228.56 6.847223 % 87,830.16
A-2 760944XA1 25,550,000.00 25,550,000.00 6.847223 % 0.00
A-3 760944XB9 15,000,000.00 12,492,297.49 6.847223 % 17,848.95
A-4 32,700,000.00 32,700,000.00 6.847223 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.847223 % 0.00
B-1 2,684,092.00 2,584,628.68 6.847223 % 2,784.35
B-2 1,609,940.00 1,550,281.11 6.847223 % 1,670.07
B-3 1,341,617.00 1,291,901.23 6.847223 % 1,391.73
B-4 536,646.00 516,759.75 6.847223 % 556.69
B-5 375,652.00 361,731.62 6.847223 % 389.68
B-6 429,317.20 413,408.15 6.847223 % 445.36
- -------------------------------------------------------------------------------
107,329,364.20 92,223,236.59 112,916.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 84,221.16 172,051.32 0.00 0.00 14,674,398.40
A-2 145,767.34 145,767.34 0.00 0.00 25,550,000.00
A-3 71,270.80 89,119.75 0.00 0.00 12,474,448.54
A-4 186,559.37 186,559.37 0.00 0.00 32,700,000.00
A-5 3,903.55 3,903.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,745.77 17,530.12 0.00 0.00 2,581,844.33
B-2 8,844.63 10,514.70 0.00 0.00 1,548,611.04
B-3 7,370.53 8,762.26 0.00 0.00 1,290,509.50
B-4 2,948.21 3,504.90 0.00 0.00 516,203.06
B-5 2,063.75 2,453.43 0.00 0.00 361,341.94
B-6 2,358.56 2,803.92 0.00 0.00 412,962.79
- -------------------------------------------------------------------------------
530,053.67 642,970.66 0.00 0.00 92,110,319.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 544.691483 3.240726 3.107563 6.348289 0.000000 541.450756
A-2 1000.000000 0.000000 5.705180 5.705180 0.000000 1000.000000
A-3 832.819833 1.189930 4.751387 5.941317 0.000000 831.629903
A-4 1000.000000 0.000000 5.705180 5.705180 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 962.943401 1.037353 5.493765 6.531118 0.000000 961.906049
B-2 962.943408 1.037349 5.493764 6.531113 0.000000 961.906059
B-3 962.943396 1.037353 5.493766 6.531119 0.000000 961.906043
B-4 962.943449 1.037351 5.493771 6.531122 0.000000 961.906098
B-5 962.943416 1.037343 5.493781 6.531124 0.000000 961.906073
B-6 962.943367 1.037345 5.493747 6.531092 0.000000 961.906022
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,786.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,636.61
SUBSERVICER ADVANCES THIS MONTH 6,249.08
MASTER SERVICER ADVANCES THIS MONTH 3,129.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 917,239.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,110,319.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 321
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 460,305.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 13,567.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.71473140 % 7.28526870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.71365830 % 7.28634170 %
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 7.26875967
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.01
POOL TRADING FACTOR: 85.82024154
................................................................................
Run: 12/27/96 13:01:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,253,484.91 7.085910 % 30,999.95
A-2 760944XF0 25,100,000.00 7,255,588.33 7.085910 % 299,578.33
A-3 760944XG8 29,000,000.00 8,382,950.64 5.995910 % 346,126.35
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.085910 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.085910 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.085910 % 0.00
R-I 760944XL7 100.00 0.00 7.085910 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.085910 % 0.00
M-1 760944XM5 5,029,000.00 4,865,756.04 7.085910 % 5,165.92
M-2 760944XN3 3,520,000.00 3,405,739.00 7.085910 % 3,615.84
M-3 760944XP8 2,012,000.00 1,946,689.42 7.085910 % 2,066.78
B-1 760944B80 1,207,000.00 1,167,820.16 7.085910 % 1,239.86
B-2 760944B98 402,000.00 388,950.86 7.085910 % 412.95
B-3 905,558.27 663,027.57 7.085910 % 703.93
- -------------------------------------------------------------------------------
201,163,005.27 160,007,006.93 689,909.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 19,196.34 50,196.29 0.00 0.00 3,222,484.96
A-2 42,809.70 342,388.03 0.00 0.00 6,956,010.00
A-3 41,852.93 387,979.28 0.00 0.00 8,036,824.29
A-4 7,608.47 7,608.47 0.00 0.00 0.00
A-5 307,573.50 307,573.50 0.00 0.00 52,129,000.00
A-6 208,077.80 208,077.80 0.00 0.00 35,266,000.00
A-7 243,573.63 243,573.63 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 28,709.12 33,875.04 0.00 0.00 4,860,590.12
M-2 20,094.67 23,710.51 0.00 0.00 3,402,123.16
M-3 11,485.94 13,552.72 0.00 0.00 1,944,622.64
B-1 6,890.42 8,130.28 0.00 0.00 1,166,580.30
B-2 2,294.91 2,707.86 0.00 0.00 388,537.91
B-3 3,911.98 4,615.91 0.00 0.00 662,323.64
- -------------------------------------------------------------------------------
944,079.41 1,633,989.32 0.00 0.00 159,317,097.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 637.938218 6.078422 3.763988 9.842410 0.000000 631.859796
A-2 289.067264 11.935392 1.705566 13.640958 0.000000 277.131873
A-3 289.067263 11.935391 1.443204 13.378595 0.000000 277.131872
A-5 1000.000000 0.000000 5.900238 5.900238 0.000000 1000.000000
A-6 1000.000000 0.000000 5.900238 5.900238 0.000000 1000.000000
A-7 1000.000000 0.000000 5.900238 5.900238 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.539479 1.027226 5.708713 6.735939 0.000000 966.512253
M-2 967.539489 1.027227 5.708713 6.735940 0.000000 966.512261
M-3 967.539473 1.027227 5.708718 6.735945 0.000000 966.512247
B-1 967.539486 1.027225 5.708716 6.735941 0.000000 966.512262
B-2 967.539453 1.027239 5.708731 6.735970 0.000000 966.512214
B-3 732.175490 0.777300 4.320009 5.097309 0.000000 731.398146
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,306.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,904.55
SUBSERVICER ADVANCES THIS MONTH 19,500.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,884,532.10
(B) TWO MONTHLY PAYMENTS: 1 264,428.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 654,450.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 159,317,097.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 563
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 520,032.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.22660100 % 6.38608600 % 1.38731340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.20122760 % 6.40693065 % 1.39184170 %
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 7.46086399
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.76
POOL TRADING FACTOR: 79.19801000
................................................................................
Run: 12/27/96 13:01:03 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-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 2,844,747.02 4.450000 % 519,588.88
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 35,959,910.78 6.250000 % 415,685.20
A-5 760944YM4 24,343,000.00 20,839,568.01 5.837500 % 568,634.94
A-6 760944YN2 0.00 0.00 2.662500 % 0.00
A-7 760944XT0 4,877,000.00 4,877,000.00 5.732000 % 0.00
A-8 760944YQ5 7,400,000.00 7,400,000.00 6.478840 % 0.00
A-9 760944YR3 26,000,000.00 26,000,000.00 6.478840 % 0.00
A-10 760944YP7 11,167,000.00 11,167,000.00 6.304600 % 0.00
A-11 760944YW2 40,005,000.00 30,046,542.10 7.000000 % 63,635.91
A-12 760944YX0 16,300,192.00 11,995,104.41 6.137500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 5.525238 % 0.00
A-14 760944YZ5 0.00 0.00 0.210646 % 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 7,167,983.30 6.500000 % 34,712.57
B 777,263.95 448,644.62 6.500000 % 2,172.66
- -------------------------------------------------------------------------------
259,085,063.95 182,272,927.27 1,604,430.16
===============================================================================
_______________________________________________________________________________
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 10,520.38 530,109.26 0.00 0.00 2,325,158.14
A-3 72,870.97 72,870.97 0.00 0.00 17,312,000.00
A-4 186,778.30 602,463.50 0.00 0.00 35,544,225.58
A-5 101,098.20 669,733.14 0.00 0.00 20,270,933.07
A-6 46,111.17 46,111.17 0.00 0.00 0.00
A-7 23,232.00 23,232.00 0.00 0.00 4,877,000.00
A-8 39,843.44 39,843.44 0.00 0.00 7,400,000.00
A-9 139,990.45 139,990.45 0.00 0.00 26,000,000.00
A-10 58,508.89 58,508.89 0.00 0.00 11,167,000.00
A-11 174,791.52 238,427.43 0.00 0.00 29,982,906.19
A-12 61,181.95 61,181.95 0.00 0.00 11,995,104.41
A-13 28,535.13 28,535.13 0.00 0.00 6,214,427.03
A-14 31,908.23 31,908.23 0.00 0.00 0.00
R-I 1.77 1.77 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 38,720.25 73,432.82 0.00 0.00 7,133,270.73
B 2,423.52 4,596.18 0.00 0.00 446,471.96
- -------------------------------------------------------------------------------
1,016,516.17 2,620,946.33 0.00 0.00 180,668,497.11
===============================================================================
Run: 12/27/96 13:01:03
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-2 470.517205 85.939279 1.740056 87.679335 0.000000 384.577926
A-3 1000.000000 0.000000 4.209275 4.209275 0.000000 1000.000000
A-4 678.220154 7.840011 3.522723 11.362734 0.000000 670.380143
A-5 856.080516 23.359279 4.153071 27.512350 0.000000 832.721237
A-7 1000.000000 0.000000 4.763584 4.763584 0.000000 1000.000000
A-8 1000.000000 0.000000 5.384249 5.384249 0.000000 1000.000000
A-9 1000.000000 0.000000 5.384248 5.384248 0.000000 1000.000000
A-10 1000.000000 0.000000 5.239446 5.239446 0.000000 1000.000000
A-11 751.069669 1.590699 4.369242 5.959941 0.000000 749.478970
A-12 735.887308 0.000000 3.753450 3.753450 0.000000 735.887308
A-13 735.887309 0.000000 3.379015 3.379015 0.000000 735.887309
R-I 0.000000 0.000000 17.750000 17.750000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 864.487349 4.186474 4.669816 8.856290 0.000000 860.300874
B 577.210123 2.795267 3.118001 5.913268 0.000000 574.414856
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,310.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,551.70
SUBSERVICER ADVANCES THIS MONTH 11,721.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 720,793.19
(B) TWO MONTHLY PAYMENTS: 2 449,861.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,668,497.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 757
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 721,732.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.82130600 % 3.93255500 % 0.24613890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.80461300 % 3.94826483 % 0.24712220 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2096 %
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 7.12694802
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.33
POOL TRADING FACTOR: 69.73327384
................................................................................
Run: 12/27/96 13:01:05 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-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 11,697,998.40 7.000000 % 1,236,340.65
A-2 760944ZE1 29,037,000.00 29,037,000.00 6.200000 % 0.00
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 % 0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 % 0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 % 0.00
A-6 760944ZJ0 21,561,940.00 21,561,940.00 6.087500 % 0.00
A-7 760944ZK7 0.00 0.00 3.412500 % 0.00
A-8 760944ZP6 17,000,000.00 17,000,000.00 7.000000 % 0.00
A-9 760944ZQ4 21,000,000.00 21,000,000.00 7.000000 % 0.00
A-10 760944ZM3 9,767,000.00 9,767,000.00 7.000000 % 0.00
A-11 760944ZN1 0.00 0.00 0.125190 % 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 6,444,613.11 7.000000 % 6,662.07
M-2 760944ZS0 4,012,200.00 3,866,652.23 7.000000 % 3,997.12
M-3 760944ZT8 2,674,800.00 2,577,768.17 7.000000 % 2,664.75
B-1 1,604,900.00 1,546,680.16 7.000000 % 1,598.87
B-2 534,900.00 515,495.81 7.000000 % 532.89
B-3 1,203,791.32 950,948.91 7.000000 % 983.04
- -------------------------------------------------------------------------------
267,484,931.32 224,423,096.79 1,252,779.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 68,146.86 1,304,487.51 0.00 0.00 10,461,657.75
A-2 149,823.43 149,823.43 0.00 0.00 29,037,000.00
A-3 195,119.47 195,119.47 0.00 0.00 36,634,000.00
A-4 103,374.06 103,374.06 0.00 0.00 18,679,000.00
A-5 249,540.77 249,540.77 0.00 0.00 43,144,000.00
A-6 109,235.32 109,235.32 0.00 0.00 21,561,940.00
A-7 61,234.59 61,234.59 0.00 0.00 0.00
A-8 99,033.76 99,033.76 0.00 0.00 17,000,000.00
A-9 122,335.82 122,335.82 0.00 0.00 21,000,000.00
A-10 56,897.81 56,897.81 0.00 0.00 9,767,000.00
A-11 23,381.63 23,381.63 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,543.19 44,205.26 0.00 0.00 6,437,951.04
M-2 22,525.24 26,522.36 0.00 0.00 3,862,655.11
M-3 15,016.83 17,681.58 0.00 0.00 2,575,103.42
B-1 9,010.21 10,609.08 0.00 0.00 1,545,081.29
B-2 3,003.03 3,535.92 0.00 0.00 514,962.92
B-3 5,539.76 6,522.80 0.00 0.00 949,965.87
- -------------------------------------------------------------------------------
1,330,761.78 2,583,541.17 0.00 0.00 223,170,317.40
===============================================================================
Run: 12/27/96 13:01:05
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-1 216.854486 22.918965 1.263289 24.182254 0.000000 193.935521
A-2 1000.000000 0.000000 5.159742 5.159742 0.000000 1000.000000
A-3 1000.000000 0.000000 5.326185 5.326185 0.000000 1000.000000
A-4 1000.000000 0.000000 5.534240 5.534240 0.000000 1000.000000
A-5 1000.000000 0.000000 5.783904 5.783904 0.000000 1000.000000
A-6 1000.000000 0.000000 5.066117 5.066117 0.000000 1000.000000
A-8 1000.000000 0.000000 5.825515 5.825515 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825515 5.825515 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825516 5.825516 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-1 963.723698 0.996242 5.614187 6.610429 0.000000 962.727455
M-2 963.723700 0.996241 5.614187 6.610428 0.000000 962.727459
M-3 963.723706 0.996243 5.614188 6.610431 0.000000 962.727464
B-1 963.723696 0.996243 5.614188 6.610431 0.000000 962.727453
B-2 963.723705 0.996242 5.614190 6.610432 0.000000 962.727463
B-3 789.961594 0.816612 4.601935 5.418547 0.000000 789.144974
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,194.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,055.29
SUBSERVICER ADVANCES THIS MONTH 36,409.51
MASTER SERVICER ADVANCES THIS MONTH 5,300.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,098,557.05
(B) TWO MONTHLY PAYMENTS: 2 490,729.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1 325,501.04
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,335,969.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 223,170,317.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 783
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 778,221.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,020,783.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.91420600 % 5.74318500 % 1.34260910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.88179550 % 5.76945434 % 1.34875020 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1244 %
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 7.54032250
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.13
POOL TRADING FACTOR: 83.43285594
................................................................................
Run: 12/27/96 13:01:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 63,506,227.09 5.937500 % 658,481.10
A-2 760944ZB7 0.00 0.00 3.062500 % 0.00
A-3 760944ZD3 59,980,000.00 38,885,666.60 5.500000 % 877,974.79
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 5.630000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.794757 % 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 4,416,378.43 0.000000 % 39,460.88
A-16 760944A40 0.00 0.00 0.078795 % 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 6,949,636.62 7.000000 % 7,408.70
M-2 760944B49 4,801,400.00 4,632,769.46 7.000000 % 4,938.79
M-3 760944B56 3,200,900.00 3,088,480.82 7.000000 % 3,292.49
B-1 1,920,600.00 1,853,146.37 7.000000 % 1,975.56
B-2 640,200.00 617,715.47 7.000000 % 658.52
B-3 1,440,484.07 1,106,807.14 7.000000 % 1,179.92
- -------------------------------------------------------------------------------
320,088,061.92 263,359,850.01 1,595,370.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 313,456.81 971,937.91 0.00 0.00 62,847,745.99
A-2 161,677.72 161,677.72 0.00 0.00 0.00
A-3 177,791.10 1,055,765.89 0.00 0.00 38,007,691.81
A-4 199,923.99 199,923.99 0.00 0.00 34,356,514.27
A-5 63,061.58 63,061.58 0.00 0.00 10,837,000.00
A-6 14,809.61 14,809.61 0.00 0.00 2,545,000.00
A-7 37,125.86 37,125.86 0.00 0.00 6,380,000.00
A-8 40,189.70 40,189.70 0.00 0.00 6,906,514.27
A-9 184,470.83 184,470.83 0.00 0.00 39,415,000.00
A-10 110,423.70 110,423.70 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 97,696.86 97,696.86 0.00 0.00 16,789,000.00
A-15 0.00 39,460.88 0.00 0.00 4,376,917.55
A-16 17,250.74 17,250.74 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 40,440.63 47,849.33 0.00 0.00 6,942,227.92
M-2 26,958.55 31,897.34 0.00 0.00 4,627,830.67
M-3 17,972.18 21,264.67 0.00 0.00 3,085,188.33
B-1 10,783.64 12,759.20 0.00 0.00 1,851,170.81
B-2 3,594.55 4,253.07 0.00 0.00 617,056.95
B-3 6,440.62 7,620.54 0.00 0.00 1,105,627.21
- -------------------------------------------------------------------------------
1,524,068.67 3,119,439.42 0.00 0.00 261,764,479.25
===============================================================================
Run: 12/27/96 13:01:07
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-1 789.348287 8.184566 3.896100 12.080666 0.000000 781.163721
A-3 648.310547 14.637792 2.964173 17.601965 0.000000 633.672754
A-4 803.491996 0.000000 4.675600 4.675600 0.000000 803.491996
A-5 1000.000000 0.000000 5.819099 5.819099 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819100 5.819100 0.000000 1000.000000
A-7 1000.000000 0.000000 5.819100 5.819100 0.000000 1000.000000
A-8 451.140785 0.000000 2.625234 2.625234 0.000000 451.140785
A-9 1000.000000 0.000000 4.680219 4.680219 0.000000 1000.000000
A-10 1000.000000 0.000000 9.804981 9.804981 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 5.819099 5.819099 0.000000 1000.000000
A-15 880.163805 7.864371 0.000000 7.864371 0.000000 872.299434
R-I 0.000000 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-1 964.878880 1.028615 5.614727 6.643342 0.000000 963.850265
M-2 964.878881 1.028615 5.614727 6.643342 0.000000 963.850267
M-3 964.878884 1.028614 5.614727 6.643341 0.000000 963.850270
B-1 964.878876 1.028616 5.614725 6.643341 0.000000 963.850260
B-2 964.878897 1.028616 5.614730 6.643346 0.000000 963.850281
B-3 768.357779 0.819114 4.471150 5.290264 0.000000 767.538658
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,411.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,967.20
SUBSERVICER ADVANCES THIS MONTH 40,466.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,678,938.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,252,734.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 261,764,479.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 934
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,314,454.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.95268740 % 5.66567200 % 1.38164090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.91764460 % 5.59863850 % 1.38851110 %
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 7.41318227
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.17
POOL TRADING FACTOR: 81.77889475
................................................................................
Run: 12/27/96 13:01:08 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 10,860,706.34 6.000000 % 1,299,930.94
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 5.884000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.300580 % 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 5.984000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.027429 % 0.00
A-13 760944XY9 0.00 0.00 0.376774 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,732,288.40 6.000000 % 8,398.94
M-2 760944YJ1 3,132,748.00 2,702,369.58 6.000000 % 13,102.34
B 481,961.44 415,749.33 6.000000 % 2,015.75
- -------------------------------------------------------------------------------
160,653,750.44 123,897,829.41 1,323,447.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 54,088.37 1,354,019.31 0.00 0.00 9,560,775.40
A-2 116,461.72 116,461.72 0.00 0.00 23,385,000.00
A-3 176,049.68 176,049.68 0.00 0.00 35,350,000.00
A-4 17,938.64 17,938.64 0.00 0.00 3,602,000.00
A-5 50,424.41 50,424.41 0.00 0.00 10,125,000.00
A-6 72,068.49 72,068.49 0.00 0.00 14,471,035.75
A-7 24,379.03 24,379.03 0.00 0.00 4,895,202.95
A-8 42,195.33 42,195.33 0.00 0.00 8,639,669.72
A-9 15,532.82 15,532.82 0.00 0.00 3,530,467.90
A-10 10,398.24 10,398.24 0.00 0.00 1,509,339.44
A-11 8,404.01 8,404.01 0.00 0.00 1,692,000.00
A-12 4,937.92 4,937.92 0.00 0.00 987,000.00
A-13 38,747.10 38,747.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,627.12 17,026.06 0.00 0.00 1,723,889.46
M-2 13,458.31 26,560.65 0.00 0.00 2,689,267.24
B 2,070.52 4,086.27 0.00 0.00 413,733.58
- -------------------------------------------------------------------------------
655,781.71 1,979,229.68 0.00 0.00 122,574,381.44
===============================================================================
Run: 12/27/96 13:01:08
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-1 311.847312 37.325378 1.553059 38.878437 0.000000 274.521934
A-2 1000.000000 0.000000 4.980189 4.980189 0.000000 1000.000000
A-3 1000.000000 0.000000 4.980189 4.980189 0.000000 1000.000000
A-4 1000.000000 0.000000 4.980189 4.980189 0.000000 1000.000000
A-5 1000.000000 0.000000 4.980189 4.980189 0.000000 1000.000000
A-6 578.841430 0.000000 2.882740 2.882740 0.000000 578.841430
A-7 916.361466 0.000000 4.563652 4.563652 0.000000 916.361466
A-8 936.245093 0.000000 4.572533 4.572533 0.000000 936.245093
A-9 936.245094 0.000000 4.119150 4.119150 0.000000 936.245094
A-10 936.245093 0.000000 6.450041 6.450041 0.000000 936.245093
A-11 1000.000000 0.000000 4.966909 4.966909 0.000000 1000.000000
A-12 1000.000000 0.000000 5.002958 5.002958 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 862.619537 4.182381 4.296007 8.478388 0.000000 858.437156
M-2 862.619521 4.182379 4.296008 8.478387 0.000000 858.437142
B 862.619487 4.182389 4.296008 8.478397 0.000000 858.437098
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:09 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 24,543.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,548.59
SUBSERVICER ADVANCES THIS MONTH 3,956.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 395,723.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 122,574,381.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 468
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 722,733.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.08515550 % 0.33555800 % 3.57928630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.06207250 % 0.33753675 % 3.60039080 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3766 %
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 6.74024960
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.56
POOL TRADING FACTOR: 76.29724243
................................................................................
Run: 12/27/96 13:01:10 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 88,824,543.91 5.837500 % 2,611,148.37
A-2 760944C30 0.00 0.00 1.662500 % 0.00
A-3 760944C48 30,006,995.00 13,220,302.20 4.750000 % 979,186.86
A-4 760944C55 0.00 0.00 1.662500 % 0.00
A-5 760944C63 62,167,298.00 59,913,758.57 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,579,267.84 6.200000 % 0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 45,444,777.35 6.750000 % 0.00
A-10 760944D39 38,299,000.00 41,029,919.48 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,257,911.52 0.000000 % 43,826.14
A-12 760944D54 0.00 0.00 0.133787 % 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 10,451,212.78 6.750000 % 11,456.14
M-2 760944E20 6,487,300.00 6,270,534.37 6.750000 % 6,873.47
M-3 760944E38 4,325,000.00 4,180,485.14 6.750000 % 4,582.46
B-1 2,811,100.00 2,717,170.33 6.750000 % 2,978.44
B-2 865,000.00 836,097.03 6.750000 % 916.49
B-3 1,730,037.55 1,365,022.22 6.750000 % 1,496.28
- -------------------------------------------------------------------------------
432,489,516.55 365,521,330.30 3,662,464.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 430,468.42 3,041,616.79 0.00 0.00 86,213,395.54
A-2 48,657.57 48,657.57 0.00 0.00 0.00
A-3 52,133.44 1,031,320.30 0.00 0.00 12,241,115.34
A-4 73,938.46 73,938.46 0.00 0.00 0.00
A-5 308,389.56 308,389.56 0.00 0.00 59,913,758.57
A-6 33,864.96 33,864.96 0.00 0.00 6,579,267.84
A-7 131,776.28 131,776.28 0.00 0.00 24,049,823.12
A-8 315,946.94 315,946.94 0.00 0.00 56,380,504.44
A-9 254,664.94 254,664.94 0.00 0.00 45,444,777.35
A-10 0.00 0.00 229,924.82 0.00 41,259,844.30
A-11 0.00 43,826.14 0.00 0.00 4,214,085.38
A-12 40,598.39 40,598.39 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,566.85 70,022.99 0.00 0.00 10,439,756.64
M-2 35,139.03 42,012.50 0.00 0.00 6,263,660.90
M-3 23,426.74 28,009.20 0.00 0.00 4,175,902.68
B-1 15,226.57 18,205.01 0.00 0.00 2,714,191.89
B-2 4,685.35 5,601.84 0.00 0.00 835,180.54
B-3 7,649.36 9,145.64 0.00 0.00 1,363,525.94
- -------------------------------------------------------------------------------
1,835,132.86 5,497,597.51 229,924.82 0.00 362,088,790.47
===============================================================================
Run: 12/27/96 13:01:10
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-1 655.347612 19.265056 3.175997 22.441053 0.000000 636.082555
A-3 440.574013 32.631953 1.737376 34.369329 0.000000 407.942060
A-5 963.750404 0.000000 4.960640 4.960640 0.000000 963.750404
A-6 966.588862 0.000000 4.975249 4.975249 0.000000 966.588862
A-7 973.681464 0.000000 5.335096 5.335096 0.000000 973.681465
A-8 990.697237 0.000000 5.551702 5.551702 0.000000 990.697237
A-9 984.076044 0.000000 5.514598 5.514598 0.000000 984.076044
A-10 1071.305242 0.000000 0.000000 0.000000 6.003416 1077.308658
A-11 877.851302 9.035611 0.000000 9.035611 0.000000 868.815691
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.586153 1.059527 5.416587 6.476114 0.000000 965.526626
M-2 966.586156 1.059527 5.416588 6.476115 0.000000 965.526629
M-3 966.586160 1.059528 5.416587 6.476115 0.000000 965.526631
B-1 966.586151 1.059528 5.416588 6.476116 0.000000 965.526623
B-2 966.586162 1.059526 5.416590 6.476116 0.000000 965.526636
B-3 789.013059 0.864883 4.421499 5.286382 0.000000 788.148176
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 107,497.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,386.35
SUBSERVICER ADVANCES THIS MONTH 30,619.59
MASTER SERVICER ADVANCES THIS MONTH 4,584.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,149,815.78
(B) TWO MONTHLY PAYMENTS: 4 1,081,208.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,276,581.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 362,088,790.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,333
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 687,413.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,031,675.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85271620 % 5.78587000 % 1.36141370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.79294730 % 5.76635366 % 1.37279840 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1340 %
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 7.28496891
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.78
POOL TRADING FACTOR: 83.72198091
................................................................................
Run: 12/27/96 13:01:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,910,531.70 6.500000 % 641,633.37
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 25,825,861.18 6.500000 % 27,777.55
A-11 760944G28 0.00 0.00 0.337236 % 0.00
R 760944G36 5,463,000.00 33,998.60 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,456,755.47 6.500000 % 6,944.70
M-2 760944G51 4,005,100.00 3,873,975.88 6.500000 % 4,166.74
M-3 760944G69 2,670,100.00 2,582,682.82 6.500000 % 2,777.86
B-1 1,735,600.00 1,678,777.70 6.500000 % 1,805.64
B-2 534,100.00 516,613.95 6.500000 % 555.66
B-3 1,068,099.02 1,016,543.66 6.500000 % 1,093.36
- -------------------------------------------------------------------------------
267,002,299.02 227,693,740.96 686,754.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 86,121.39 727,754.76 0.00 0.00 15,268,898.33
A-2 133,589.23 133,589.23 0.00 0.00 16,042,000.00
A-3 172,398.82 172,398.82 0.00 0.00 34,794,000.00
A-4 181,466.18 181,466.18 0.00 0.00 36,624,000.00
A-5 151,984.87 151,984.87 0.00 0.00 30,674,000.00
A-6 68,699.94 68,699.94 0.00 0.00 12,692,000.00
A-7 175,473.90 175,473.90 0.00 0.00 32,418,000.00
A-8 15,783.88 15,783.88 0.00 0.00 2,916,000.00
A-9 19,691.96 19,691.96 0.00 0.00 3,638,000.00
A-10 139,791.62 167,569.17 0.00 0.00 25,798,083.63
A-11 63,943.67 63,943.67 0.00 0.00 0.00
R 3.00 3.00 184.03 0.00 34,182.63
M-1 34,949.47 41,894.17 0.00 0.00 6,449,810.77
M-2 20,969.27 25,136.01 0.00 0.00 3,869,809.14
M-3 13,979.68 16,757.54 0.00 0.00 2,579,904.96
B-1 9,086.98 10,892.62 0.00 0.00 1,676,972.06
B-2 2,796.36 3,352.02 0.00 0.00 516,058.29
B-3 5,502.40 6,595.76 0.00 0.00 1,015,450.30
- -------------------------------------------------------------------------------
1,296,232.62 1,982,987.50 184.03 0.00 227,007,170.11
===============================================================================
Run: 12/27/96 13:01:12
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-1 329.049525 13.269774 1.781097 15.050871 0.000000 315.779752
A-2 1000.000000 0.000000 8.327467 8.327467 0.000000 1000.000000
A-3 1000.000000 0.000000 4.954843 4.954843 0.000000 1000.000000
A-4 1000.000000 0.000000 4.954843 4.954843 0.000000 1000.000000
A-5 1000.000000 0.000000 4.954844 4.954844 0.000000 1000.000000
A-6 1000.000000 0.000000 5.412854 5.412854 0.000000 1000.000000
A-7 1000.000000 0.000000 5.412854 5.412854 0.000000 1000.000000
A-8 1000.000000 0.000000 5.412853 5.412853 0.000000 1000.000000
A-9 1000.000000 0.000000 5.412853 5.412853 0.000000 1000.000000
A-10 967.260718 1.040358 5.235641 6.275999 0.000000 966.220361
R 6.223430 0.000000 0.000549 0.000549 0.033687 6.257117
M-1 967.260718 1.040358 5.235640 6.275998 0.000000 966.220360
M-2 967.260713 1.040359 5.235642 6.276001 0.000000 966.220354
M-3 967.260709 1.040358 5.235639 6.275997 0.000000 966.220351
B-1 967.260717 1.040355 5.235642 6.275997 0.000000 966.220362
B-2 967.260719 1.040367 5.235649 6.276016 0.000000 966.220352
B-3 951.731666 1.023660 5.151582 6.175242 0.000000 950.708016
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,288.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,980.07
SUBSERVICER ADVANCES THIS MONTH 21,671.92
MASTER SERVICER ADVANCES THIS MONTH 3,929.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,980,974.18
(B) TWO MONTHLY PAYMENTS: 1 123,409.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,126,803.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 227,007,170.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 826
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 576,151.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 441,670.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.91796540 % 5.67139600 % 1.41063840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.90418650 % 5.68243059 % 1.41338300 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3374 %
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 7.27577294
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.41
POOL TRADING FACTOR: 85.02067995
................................................................................
Run: 12/27/96 13:01:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,488,155.01 6.500000 % 90,971.67
A-2 760944G85 50,000,000.00 36,836,501.08 6.375000 % 792,082.21
A-3 760944G93 16,984,000.00 14,333,634.70 5.987500 % 159,479.42
A-4 760944H27 0.00 0.00 3.012500 % 0.00
A-5 760944H35 85,916,000.00 73,464,176.17 6.100000 % 749,258.86
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 5.984000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.458271 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.184000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.321600 % 0.00
A-13 760944J33 0.00 0.00 0.315955 % 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 5,806,580.29 6.500000 % 6,337.44
M-2 760944J74 3,601,003.00 3,482,500.24 6.500000 % 3,800.88
M-3 760944J82 2,400,669.00 2,321,667.13 6.500000 % 2,533.92
B-1 760944J90 1,560,435.00 1,509,083.77 6.500000 % 1,647.05
B-2 760944K23 480,134.00 464,333.62 6.500000 % 506.78
B-3 760944K31 960,268.90 859,490.84 6.500000 % 938.07
- -------------------------------------------------------------------------------
240,066,876.90 206,918,474.37 1,807,556.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,835.34 136,807.01 0.00 0.00 8,397,183.34
A-2 195,088.81 987,171.02 0.00 0.00 36,044,418.87
A-3 71,297.72 230,777.14 0.00 0.00 14,174,155.28
A-4 35,872.14 35,872.14 0.00 0.00 0.00
A-5 372,288.19 1,121,547.05 0.00 0.00 72,714,917.31
A-6 78,180.64 78,180.64 0.00 0.00 14,762,000.00
A-7 99,563.69 99,563.69 0.00 0.00 18,438,000.00
A-8 30,563.53 30,563.53 0.00 0.00 5,660,000.00
A-9 46,542.20 46,542.20 0.00 0.00 9,362,278.19
A-10 31,235.48 31,235.48 0.00 0.00 5,041,226.65
A-11 22,591.72 22,591.72 0.00 0.00 4,397,500.33
A-12 10,287.56 10,287.56 0.00 0.00 1,691,346.35
A-13 54,312.24 54,312.24 0.00 0.00 0.00
R-I 1.22 1.22 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,355.06 37,692.50 0.00 0.00 5,800,242.85
M-2 18,805.21 22,606.09 0.00 0.00 3,478,699.36
M-3 12,536.82 15,070.74 0.00 0.00 2,319,133.21
B-1 8,148.92 9,795.97 0.00 0.00 1,507,436.72
B-2 2,507.36 3,014.14 0.00 0.00 463,826.84
B-3 4,641.18 5,579.25 0.00 0.00 807,831.62
- -------------------------------------------------------------------------------
1,171,655.03 2,979,211.33 0.00 0.00 205,060,196.92
===============================================================================
Run: 12/27/96 13:01:14
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-1 848.815501 9.097167 4.583534 13.680701 0.000000 839.718334
A-2 736.730022 15.841644 3.901776 19.743420 0.000000 720.888377
A-3 843.949288 9.389980 4.197935 13.587915 0.000000 834.559308
A-5 855.069791 8.720830 4.333165 13.053995 0.000000 846.348961
A-6 1000.000000 0.000000 5.296074 5.296074 0.000000 1000.000000
A-7 1000.000000 0.000000 5.399918 5.399918 0.000000 1000.000000
A-8 1000.000000 0.000000 5.399917 5.399917 0.000000 1000.000000
A-9 879.500065 0.000000 4.372212 4.372212 0.000000 879.500065
A-10 879.500065 0.000000 5.449389 5.449389 0.000000 879.500065
A-11 879.500066 0.000000 4.518344 4.518344 0.000000 879.500066
A-12 879.500067 0.000000 5.349531 5.349531 0.000000 879.500067
R-I 0.000000 0.000000 12.210000 12.210000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.091736 1.055507 5.222217 6.277724 0.000000 966.036230
M-2 967.091735 1.055506 5.222214 6.277720 0.000000 966.036229
M-3 967.091727 1.055506 5.222219 6.277725 0.000000 966.036222
B-1 967.091721 1.055507 5.222210 6.277717 0.000000 966.036214
B-2 967.091729 1.055497 5.222209 6.277706 0.000000 966.036232
B-3 895.052250 0.976883 4.833209 5.810092 0.000000 841.255632
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,234.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,710.58
SUBSERVICER ADVANCES THIS MONTH 18,469.78
MASTER SERVICER ADVANCES THIS MONTH 3,955.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,175,504.74
(B) TWO MONTHLY PAYMENTS: 1 628,325.68
(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 205,060,196.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 762
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 561,253.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,397,108.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.01963930 % 5.61126700 % 1.36909390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.98880480 % 5.65593694 % 1.35525820 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3145 %
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 7.25038608
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.60
POOL TRADING FACTOR: 85.41794669
................................................................................
Run: 12/27/96 13:01:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 53,053,943.94 8.150448 % 992,978.20
M-1 760944E61 2,987,500.00 2,830,323.63 8.150448 % 2,226.22
M-2 760944E79 1,991,700.00 1,886,914.01 8.150448 % 1,484.17
R 760944E53 100.00 0.00 8.150448 % 0.00
B-1 863,100.00 817,691.15 8.150448 % 643.16
B-2 332,000.00 314,533.01 8.150448 % 247.40
B-3 796,572.42 269,877.56 8.150448 % 212.28
- -------------------------------------------------------------------------------
132,777,672.42 59,173,283.30 997,791.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 358,198.59 1,351,176.79 0.00 0.00 52,060,965.74
M-1 19,109.19 21,335.41 0.00 0.00 2,828,097.41
M-2 12,739.68 14,223.85 0.00 0.00 1,885,429.84
R 0.00 0.00 0.00 0.00 0.00
B-1 5,520.72 6,163.88 0.00 0.00 817,047.99
B-2 2,123.60 2,371.00 0.00 0.00 314,285.61
B-3 1,822.10 2,034.38 0.00 0.00 86,784.43
- -------------------------------------------------------------------------------
399,513.88 1,397,305.31 0.00 0.00 57,992,611.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 421.710004 7.892888 2.847214 10.740102 0.000000 413.817116
M-1 947.388663 0.745178 6.396382 7.141560 0.000000 946.643485
M-2 947.388668 0.745177 6.396385 7.141562 0.000000 946.643491
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 947.388657 0.745174 6.396385 7.141559 0.000000 946.643483
B-2 947.388584 0.745181 6.396386 7.141567 0.000000 946.643404
B-3 338.798524 0.266492 2.287425 2.553917 0.000000 108.947320
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,730.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,150.62
SUBSERVICER ADVANCES THIS MONTH 35,428.07
MASTER SERVICER ADVANCES THIS MONTH 1,779.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,456,419.32
(B) TWO MONTHLY PAYMENTS: 4 1,014,942.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,191,401.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,992,611.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 209
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 234,583.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 834,544.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.65861110 % 7.97190500 % 2.36948440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.77172230 % 8.12780657 % 2.10047110 %
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 8.59955600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.21
POOL TRADING FACTOR: 43.67647810
................................................................................
Run: 12/27/96 13:01:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,879,719.91 6.500000 % 317,015.37
A-2 760944M39 10,308,226.00 5,592,452.76 5.200000 % 196,232.70
A-3 760944M47 53,602,774.00 29,080,753.70 6.750000 % 1,020,410.02
A-4 760944M54 19,600,000.00 15,116,728.31 6.500000 % 186,557.85
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 23,930,611.94 6.500000 % 504,778.92
A-8 760944M96 122,726,000.00 100,407,505.87 6.500000 % 744,588.00
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 63,042,376.63 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,207,669.56 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,435,127.42 0.000000 % 3,341.90
A-18 760944P36 0.00 0.00 0.379254 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,789,011.87 6.500000 % 13,775.40
M-2 760944P69 5,294,000.00 5,115,527.47 6.500000 % 5,510.08
M-3 760944P77 5,294,000.00 5,115,527.47 6.500000 % 5,510.08
B-1 2,382,300.00 2,301,987.34 6.500000 % 2,479.53
B-2 794,100.00 767,329.10 6.500000 % 826.51
B-3 2,117,643.10 1,391,227.52 6.500000 % 1,498.52
- -------------------------------------------------------------------------------
529,391,833.88 451,221,456.87 3,002,524.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 107,394.20 424,409.57 0.00 0.00 19,562,704.54
A-2 24,169.23 220,401.93 0.00 0.00 5,396,220.06
A-3 163,142.32 1,183,552.34 0.00 0.00 28,060,343.68
A-4 81,663.57 268,221.42 0.00 0.00 14,930,170.46
A-5 68,062.30 68,062.30 0.00 0.00 12,599,000.00
A-6 240,484.28 240,484.28 0.00 0.00 44,516,000.00
A-7 129,277.92 634,056.84 0.00 0.00 23,425,833.02
A-8 542,421.30 1,287,009.30 0.00 0.00 99,662,917.87
A-9 102,003.00 102,003.00 0.00 0.00 19,481,177.00
A-10 72,677.51 72,677.51 0.00 0.00 10,930,823.00
A-11 124,666.13 124,666.13 0.00 0.00 25,000,000.00
A-12 91,891.40 91,891.40 0.00 0.00 17,010,000.00
A-13 70,244.79 70,244.79 0.00 0.00 13,003,000.00
A-14 110,787.75 110,787.75 0.00 0.00 20,507,900.00
A-15 0.00 0.00 340,567.45 0.00 63,382,944.08
A-16 0.00 0.00 6,524.07 0.00 1,214,193.63
A-17 0.00 3,341.90 0.00 0.00 2,431,785.52
A-18 142,225.56 142,225.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,088.78 82,864.18 0.00 0.00 12,775,236.47
M-2 27,635.10 33,145.18 0.00 0.00 5,110,017.39
M-3 27,635.10 33,145.18 0.00 0.00 5,110,017.39
B-1 12,435.80 14,915.33 0.00 0.00 2,299,507.81
B-2 4,145.27 4,971.78 0.00 0.00 766,502.59
B-3 7,515.68 9,014.20 0.00 0.00 1,176,299.96
- -------------------------------------------------------------------------------
2,219,566.99 5,222,091.87 347,091.52 0.00 448,352,594.47
===============================================================================
Run: 12/27/96 13:01:17
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-1 662.657330 10.567179 3.579807 14.146986 0.000000 652.090151
A-2 542.523297 19.036515 2.344655 21.381170 0.000000 523.486782
A-3 542.523297 19.036515 3.043542 22.080057 0.000000 523.486782
A-4 771.261648 9.518258 4.166509 13.684767 0.000000 761.743391
A-5 1000.000000 0.000000 5.402199 5.402199 0.000000 1000.000000
A-6 1000.000000 0.000000 5.402199 5.402199 0.000000 1000.000000
A-7 612.647191 12.922837 3.309642 16.232479 0.000000 599.724355
A-8 818.143717 6.067076 4.419775 10.486851 0.000000 812.076641
A-9 1000.000000 0.000000 5.235977 5.235977 0.000000 1000.000000
A-10 1000.000000 0.000000 6.648860 6.648860 0.000000 1000.000000
A-11 1000.000000 0.000000 4.986645 4.986645 0.000000 1000.000000
A-12 1000.000000 0.000000 5.402199 5.402199 0.000000 1000.000000
A-13 1000.000000 0.000000 5.402199 5.402199 0.000000 1000.000000
A-14 1000.000000 0.000000 5.402199 5.402199 0.000000 1000.000000
A-15 1084.376157 0.000000 0.000000 0.000000 5.858016 1090.234172
A-16 1207.669560 0.000000 0.000000 0.000000 6.524070 1214.193630
A-17 872.308161 1.197131 0.000000 1.197131 0.000000 871.111030
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.287768 1.040815 5.220078 6.260893 0.000000 965.246953
M-2 966.287773 1.040816 5.220079 6.260895 0.000000 965.246957
M-3 966.287773 1.040816 5.220079 6.260895 0.000000 965.246957
B-1 966.287764 1.040813 5.220081 6.260894 0.000000 965.246950
B-2 966.287747 1.040813 5.220086 6.260899 0.000000 965.246934
B-3 656.969779 0.707636 3.549082 4.256718 0.000000 555.476020
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:18 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 103,522.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 47,552.88
SUBSERVICER ADVANCES THIS MONTH 42,397.69
MASTER SERVICER ADVANCES THIS MONTH 648.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,686,499.48
(B) TWO MONTHLY PAYMENTS: 6 1,293,172.31
(C) THREE OR MORE MONTHLY PAYMENTS: 2 851,085.34
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 422,894.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 448,352,594.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,590
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 94,186.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,971,119.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87668270 % 5.12940500 % 0.99391260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.89183440 % 5.12883644 % 0.95135960 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3795 %
BANKRUPTCY AMOUNT AVAILABLE 135,873.00
FRAUD AMOUNT AVAILABLE 757,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,640,824.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24582981
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.84
POOL TRADING FACTOR: 84.69201181
................................................................................
Run: 12/27/96 13:01:19 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-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 7,587,773.25 6.500000 % 68,864.56
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 76,988,719.76 5.650000 % 698,728.63
A-9 760944S58 43,941,000.00 32,719,759.14 6.037500 % 296,955.61
A-10 760944S66 0.00 0.00 2.462500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.134000 % 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 6.293295 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.437500 % 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 5.712891 % 0.00
A-17 760944T57 78,019,000.00 53,558,193.08 6.500000 % 633,431.93
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 35,573,324.43 6.500000 % 253,692.66
A-24 760944U48 0.00 0.00 0.232215 % 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 15,614,908.68 6.500000 % 17,057.84
M-2 760944U89 5,867,800.00 5,678,095.87 6.500000 % 6,202.79
M-3 760944U97 5,867,800.00 5,678,095.87 6.500000 % 6,202.79
B-1 2,640,500.00 2,555,133.48 6.500000 % 2,791.25
B-2 880,200.00 851,743.39 6.500000 % 930.45
B-3 2,347,160.34 2,112,153.37 6.500000 % 2,307.35
- -------------------------------------------------------------------------------
586,778,060.34 509,971,075.75 1,987,165.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 41,038.03 109,902.59 0.00 0.00 7,518,908.69
A-2 28,069.81 28,069.81 0.00 0.00 5,190,000.00
A-3 16,219.91 16,219.91 0.00 0.00 2,999,000.00
A-4 172,865.83 172,865.83 0.00 0.00 31,962,221.74
A-5 267,258.17 267,258.17 0.00 0.00 49,415,000.00
A-6 12,785.56 12,785.56 0.00 0.00 2,364,000.00
A-7 63,505.55 63,505.55 0.00 0.00 11,741,930.42
A-8 361,938.17 1,060,666.80 0.00 0.00 76,289,991.13
A-9 164,371.33 461,326.94 0.00 0.00 32,422,803.53
A-10 67,041.72 67,041.72 0.00 0.00 0.00
A-11 84,796.31 84,796.31 0.00 0.00 16,614,005.06
A-12 23,500.77 23,500.77 0.00 0.00 3,227,863.84
A-13 29,942.75 29,942.75 0.00 0.00 5,718,138.88
A-14 53,833.27 53,833.27 0.00 0.00 10,050,199.79
A-15 8,362.45 8,362.45 0.00 0.00 1,116,688.87
A-16 13,066.33 13,066.33 0.00 0.00 2,748,772.60
A-17 289,666.39 923,098.32 0.00 0.00 52,924,761.15
A-18 251,817.07 251,817.07 0.00 0.00 46,560,000.00
A-19 194,941.89 194,941.89 0.00 0.00 36,044,000.00
A-20 21,660.81 21,660.81 0.00 0.00 4,005,000.00
A-21 13,591.41 13,591.41 0.00 0.00 2,513,000.00
A-22 209,757.53 209,757.53 0.00 0.00 38,783,354.23
A-23 192,396.27 446,088.93 0.00 0.00 35,319,631.77
A-24 98,535.94 98,535.94 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 84,452.34 101,510.18 0.00 0.00 15,597,850.84
M-2 30,709.65 36,912.44 0.00 0.00 5,671,893.08
M-3 30,709.65 36,912.44 0.00 0.00 5,671,893.08
B-1 13,819.30 16,610.55 0.00 0.00 2,552,342.23
B-2 4,606.60 5,537.05 0.00 0.00 850,812.94
B-3 11,423.48 13,730.83 0.00 0.00 2,109,846.02
- -------------------------------------------------------------------------------
2,856,685.02 4,843,850.88 0.00 0.00 507,983,909.89
===============================================================================
Run: 12/27/96 13:01:19
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-1 744.629367 6.758053 4.027285 10.785338 0.000000 737.871314
A-2 1000.000000 0.000000 5.408441 5.408441 0.000000 1000.000000
A-3 1000.000000 0.000000 5.408439 5.408439 0.000000 1000.000000
A-4 976.571901 0.000000 5.281733 5.281733 0.000000 976.571901
A-5 1000.000000 0.000000 5.408442 5.408442 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408443 5.408443 0.000000 1000.000000
A-7 995.753937 0.000000 5.385477 5.385477 0.000000 995.753937
A-8 744.629369 6.758053 3.500640 10.258693 0.000000 737.871316
A-9 744.629370 6.758053 3.740728 10.498781 0.000000 737.871317
A-11 995.753936 0.000000 5.082234 5.082234 0.000000 995.753936
A-12 995.753936 0.000000 7.249681 7.249681 0.000000 995.753936
A-13 995.753935 0.000000 5.214216 5.214216 0.000000 995.753935
A-14 995.753936 0.000000 5.333694 5.333694 0.000000 995.753936
A-15 995.753937 0.000000 7.456815 7.456815 0.000000 995.753937
A-16 995.753937 0.000000 4.733331 4.733331 0.000000 995.753937
A-17 686.476282 8.118944 3.712767 11.831711 0.000000 678.357338
A-18 1000.000000 0.000000 5.408442 5.408442 0.000000 1000.000000
A-19 1000.000000 0.000000 5.408442 5.408442 0.000000 1000.000000
A-20 1000.000000 0.000000 5.408442 5.408442 0.000000 1000.000000
A-21 1000.000000 0.000000 5.408440 5.408440 0.000000 1000.000000
A-22 997.770883 0.000000 5.396386 5.396386 0.000000 997.770883
A-23 784.071510 5.591639 4.240605 9.832244 0.000000 778.479872
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-1 967.670307 1.057090 5.233589 6.290679 0.000000 966.613217
M-2 967.670314 1.057090 5.233588 6.290678 0.000000 966.613225
M-3 967.670314 1.057090 5.233588 6.290678 0.000000 966.613225
B-1 967.670320 1.057091 5.233592 6.290683 0.000000 966.613229
B-2 967.670291 1.057089 5.233583 6.290672 0.000000 966.613202
B-3 899.876048 0.983030 4.866928 5.849958 0.000000 898.893009
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 117,949.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 53,738.02
SUBSERVICER ADVANCES THIS MONTH 44,354.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,356,032.61
(B) TWO MONTHLY PAYMENTS: 2 569,743.07
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,230,295.16
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 481,721.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 507,983,909.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,800
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,430,069.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.62902480 % 5.28875100 % 1.08222420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.61108930 % 5.30363983 % 1.08527080 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2328 %
BANKRUPTCY AMOUNT AVAILABLE 124,736.00
FRAUD AMOUNT AVAILABLE 5,411,796.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,411,796.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13553866
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.47
POOL TRADING FACTOR: 86.57172860
................................................................................
Run: 12/27/96 13:01:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,663,512.51 6.500000 % 119,901.01
A-2 760944K56 85,878,000.00 49,758,122.47 6.500000 % 687,922.84
A-3 760944K64 12,960,000.00 12,960,000.00 6.500000 % 0.00
A-4 760944K72 2,760,000.00 2,760,000.00 6.500000 % 0.00
A-5 760944K80 26,460,000.00 23,954,120.07 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,581,648.02 7.500000 % 0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.137500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 7.285229 % 0.00
A-11 760944L63 0.00 0.00 0.159640 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,701,487.22 6.500000 % 12,786.75
M-2 760944L97 3,305,815.00 2,881,645.46 6.500000 % 13,639.48
B 826,454.53 586,452.38 6.500000 % 2,775.81
- -------------------------------------------------------------------------------
206,613,407.53 156,380,763.01 837,025.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 19,831.80 139,732.81 0.00 0.00 3,543,611.50
A-2 269,357.04 957,279.88 0.00 0.00 49,070,199.63
A-3 70,156.73 70,156.73 0.00 0.00 12,960,000.00
A-4 14,940.79 14,940.79 0.00 0.00 2,760,000.00
A-5 121,691.73 121,691.73 0.00 0.00 23,954,120.07
A-6 59,848.39 59,848.39 0.00 0.00 9,581,648.02
A-7 28,560.72 28,560.72 0.00 0.00 5,276,000.00
A-8 118,722.82 118,722.82 0.00 0.00 21,931,576.52
A-9 71,086.71 71,086.71 0.00 0.00 13,907,398.73
A-10 38,944.67 38,944.67 0.00 0.00 6,418,799.63
A-11 20,791.00 20,791.00 0.00 0.00 0.00
R 1.00 1.00 0.00 0.00 0.00
M-1 14,624.04 27,410.79 0.00 0.00 2,688,700.47
M-2 15,599.29 29,238.77 0.00 0.00 2,868,005.98
B 3,174.63 5,950.44 0.00 0.00 583,676.57
- -------------------------------------------------------------------------------
867,331.36 1,704,357.25 0.00 0.00 155,543,737.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 367.859475 12.039463 1.991345 14.030808 0.000000 355.820012
A-2 579.404766 8.010466 3.136508 11.146974 0.000000 571.394299
A-3 1000.000000 0.000000 5.413328 5.413328 0.000000 1000.000000
A-4 1000.000000 0.000000 5.413330 5.413330 0.000000 1000.000000
A-5 905.295543 0.000000 4.599083 4.599083 0.000000 905.295543
A-6 905.295542 0.000000 5.654610 5.654610 0.000000 905.295542
A-7 1000.000000 0.000000 5.413328 5.413328 0.000000 1000.000000
A-8 946.060587 0.000000 5.121336 5.121336 0.000000 946.060587
A-9 910.553663 0.000000 4.654232 4.654232 0.000000 910.553663
A-10 910.553663 0.000000 5.524586 5.524586 0.000000 910.553663
R 0.000000 0.000000 10.010000 10.010000 0.000000 0.000000
M-1 871.689876 4.125905 4.718744 8.844649 0.000000 867.563971
M-2 871.689874 4.125905 4.718743 8.844648 0.000000 867.563968
B 709.600297 3.358660 3.841300 7.199960 0.000000 706.241600
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:22 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 35,344.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,824.51
SUBSERVICER ADVANCES THIS MONTH 20,538.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,722,628.02
(B) TWO MONTHLY PAYMENTS: 1 154,435.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 196,271.36
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,543,737.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 596
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 96,840.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.05476730 % 3.57021700 % 0.37501570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.05231100 % 3.57243985 % 0.37524920 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1597 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,740,407.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,397,357.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05605929
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.67
POOL TRADING FACTOR: 75.28249932
................................................................................
Run: 12/27/96 13:01:22 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-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 9,378,192.98 6.000000 % 851,774.94
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 33,997,065.46 6.000000 % 79,821.92
A-5 760944Q43 10,500,000.00 3,918,106.25 6.000000 % 288,676.28
A-6 760944Q50 25,817,000.00 17,848,599.73 6.000000 % 88,921.44
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 15,865,137.17 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237199 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,685,236.04 6.000000 % 8,177.77
M-2 760944R34 775,500.00 674,216.11 6.000000 % 3,271.70
M-3 760944R42 387,600.00 336,977.67 6.000000 % 1,635.22
B-1 542,700.00 471,820.88 6.000000 % 2,289.56
B-2 310,100.00 269,599.51 6.000000 % 1,308.26
B-3 310,260.75 269,739.22 6.000000 % 1,308.92
- -------------------------------------------------------------------------------
155,046,660.75 120,641,691.02 1,327,186.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 46,762.79 898,537.73 0.00 0.00 8,526,418.04
A-2 113,723.31 113,723.31 0.00 0.00 22,807,000.00
A-3 8,227.45 8,227.45 0.00 0.00 1,650,000.00
A-4 169,520.71 249,342.63 0.00 0.00 33,917,243.54
A-5 19,536.98 308,213.26 0.00 0.00 3,629,429.97
A-6 88,999.07 177,920.51 0.00 0.00 17,759,678.29
A-7 57,193.25 57,193.25 0.00 0.00 11,470,000.00
A-8 0.00 0.00 79,108.87 0.00 15,944,246.04
A-9 23,781.51 23,781.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,403.15 16,580.92 0.00 0.00 1,677,058.27
M-2 3,361.87 6,633.57 0.00 0.00 670,944.41
M-3 1,680.28 3,315.50 0.00 0.00 335,342.45
B-1 2,352.65 4,642.21 0.00 0.00 469,531.32
B-2 1,344.32 2,652.58 0.00 0.00 268,291.25
B-3 1,345.03 2,653.95 0.00 0.00 268,430.30
- -------------------------------------------------------------------------------
546,232.37 1,873,418.38 79,108.87 0.00 119,393,613.88
===============================================================================
Run: 12/27/96 13:01:22
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-1 337.685186 30.670277 1.683811 32.354088 0.000000 307.014909
A-2 1000.000000 0.000000 4.986334 4.986334 0.000000 1000.000000
A-3 1000.000000 0.000000 4.986333 4.986333 0.000000 1000.000000
A-4 908.089787 2.132110 4.528039 6.660149 0.000000 905.957678
A-5 373.152976 27.492979 1.860665 29.353644 0.000000 345.659997
A-6 691.350650 3.444298 3.447305 6.891603 0.000000 687.906352
A-7 1000.000000 0.000000 4.986334 4.986334 0.000000 1000.000000
A-8 1190.361432 0.000000 0.000000 0.000000 5.935539 1196.296972
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 869.395398 4.218825 4.335096 8.553921 0.000000 865.176574
M-2 869.395371 4.218827 4.335100 8.553927 0.000000 865.176544
M-3 869.395433 4.218834 4.335088 8.553922 0.000000 865.176600
B-1 869.395393 4.218832 4.335084 8.553916 0.000000 865.176562
B-2 869.395389 4.218833 4.335118 8.553951 0.000000 865.176556
B-3 869.395243 4.218839 4.335096 8.553935 0.000000 865.176404
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,903.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,368.46
SUBSERVICER ADVANCES THIS MONTH 7,900.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 243,435.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 579,242.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,393,613.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 506
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 662,651.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.92677600 % 2.23507300 % 0.83815110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.90971910 % 2.24747794 % 0.84280290 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2373 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,350,753.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,832,300.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63072703
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.98
POOL TRADING FACTOR: 77.00495664
................................................................................
Run: 12/27/96 13:01:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944X78 45,572,000.00 0.00 4.750000 % 0.00
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 52,138,031.00 5.750000 % 803,803.38
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 % 0.00
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 6.637500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 7.026136 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.737500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.787500 % 0.00
A-17 760944Z76 29,322,000.00 26,110,458.23 5.937500 % 357,245.95
A-18 760944Z84 0.00 0.00 3.062500 % 0.00
A-19 760944Z92 49,683,000.00 48,053,915.39 6.750000 % 51,518.24
A-20 7609442A5 5,593,279.30 4,749,263.22 0.000000 % 17,252.32
A-21 7609442B3 0.00 0.00 0.157510 % 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 14,178,821.17 6.750000 % 15,201.01
M-2 7609442F4 5,330,500.00 5,155,715.13 6.750000 % 5,527.40
M-3 7609442G2 5,330,500.00 5,155,715.13 6.750000 % 5,527.40
B-1 2,665,200.00 2,577,809.21 6.750000 % 2,763.65
B-2 799,500.00 773,284.75 6.750000 % 829.03
B-3 1,865,759.44 1,650,518.31 6.750000 % 1,769.52
- -------------------------------------------------------------------------------
533,047,438.74 463,733,106.84 1,261,437.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 249,485.60 1,053,288.98 0.00 0.00 51,334,227.62
A-4 63,402.35 63,402.35 0.00 0.00 11,287,000.00
A-5 86,787.66 86,787.66 0.00 0.00 20,857,631.08
A-6 30,375.68 30,375.68 0.00 0.00 0.00
A-7 204,826.90 204,826.90 0.00 0.00 37,443,000.00
A-8 115,148.81 115,148.81 0.00 0.00 20,499,000.00
A-9 13,312.97 13,312.97 0.00 0.00 2,370,000.00
A-10 269,737.33 269,737.33 0.00 0.00 48,019,128.22
A-11 116,463.26 116,463.26 0.00 0.00 20,733,000.00
A-12 270,882.03 270,882.03 0.00 0.00 48,222,911.15
A-13 288,505.23 288,505.23 0.00 0.00 52,230,738.70
A-14 124,421.63 124,421.63 0.00 0.00 21,279,253.46
A-15 85,145.55 85,145.55 0.00 0.00 15,185,886.80
A-16 28,592.83 28,592.83 0.00 0.00 5,062,025.89
A-17 129,015.27 486,261.22 0.00 0.00 25,753,212.28
A-18 66,544.72 66,544.72 0.00 0.00 0.00
A-19 269,932.73 321,450.97 0.00 0.00 48,002,397.15
A-20 0.00 17,252.32 0.00 0.00 4,732,010.90
A-21 60,785.36 60,785.36 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 79,646.54 94,847.55 0.00 0.00 14,163,620.16
M-2 28,961.14 34,488.54 0.00 0.00 5,150,187.73
M-3 28,961.14 34,488.54 0.00 0.00 5,150,187.73
B-1 14,480.30 17,243.95 0.00 0.00 2,575,045.56
B-2 4,343.77 5,172.80 0.00 0.00 772,455.72
B-3 9,271.46 11,040.98 0.00 0.00 1,648,748.79
- -------------------------------------------------------------------------------
2,639,030.26 3,900,468.16 0.00 0.00 462,471,668.94
===============================================================================
Run: 12/27/96 13:01:24
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 878.276919 13.540250 4.202641 17.742891 0.000000 864.736669
A-4 1000.000000 0.000000 5.617290 5.617290 0.000000 1000.000000
A-5 839.172443 0.000000 3.491759 3.491759 0.000000 839.172443
A-7 1000.000000 0.000000 5.470366 5.470366 0.000000 1000.000000
A-8 1000.000000 0.000000 5.617289 5.617289 0.000000 1000.000000
A-9 1000.000000 0.000000 5.617287 5.617287 0.000000 1000.000000
A-10 992.376792 0.000000 5.574467 5.574467 0.000000 992.376792
A-11 1000.000000 0.000000 5.617289 5.617289 0.000000 1000.000000
A-12 983.117799 0.000000 5.522457 5.522457 0.000000 983.117799
A-13 954.414928 0.000000 5.271871 5.271871 0.000000 954.414928
A-14 954.414928 0.000000 5.580546 5.580546 0.000000 954.414928
A-15 954.414928 0.000000 5.351297 5.351297 0.000000 954.414928
A-16 954.414927 0.000000 5.391008 5.391008 0.000000 954.414927
A-17 890.473304 12.183546 4.399948 16.583494 0.000000 878.289758
A-19 967.210422 1.036939 5.433100 6.470039 0.000000 966.173483
A-20 849.101746 3.084473 0.000000 3.084473 0.000000 846.017273
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.210421 1.036939 5.433101 6.470040 0.000000 966.173482
M-2 967.210417 1.036938 5.433100 6.470038 0.000000 966.173479
M-3 967.210417 1.036938 5.433100 6.470038 0.000000 966.173479
B-1 967.210419 1.036939 5.433101 6.470040 0.000000 966.173480
B-2 967.210444 1.036936 5.433108 6.470044 0.000000 966.173508
B-3 884.636183 0.948413 4.969258 5.917671 0.000000 883.687765
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 101,672.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 49,691.48
SUBSERVICER ADVANCES THIS MONTH 47,183.07
MASTER SERVICER ADVANCES THIS MONTH 4,800.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,841,071.24
(B) TWO MONTHLY PAYMENTS: 2 438,410.98
(C) THREE OR MORE MONTHLY PAYMENTS: 2 543,191.17
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 124,032.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 462,471,668.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,614
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 696,975.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 763,896.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.57453120 % 5.33575500 % 1.08971420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.56397350 % 5.28983660 % 1.09150470 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1575 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 5,103,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,103,942.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22731411
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.22
POOL TRADING FACTOR: 86.75994580
................................................................................
Run: 12/27/96 13:01:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944V88 20,379,000.00 16,604,806.88 10.500000 % 127,342.56
A-2 760944V96 67,648,000.00 32,422,197.24 6.625000 % 1,188,530.57
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 0.125778 % 0.00
R 760944X37 267,710.00 21,852.96 7.000000 % 140.14
M-1 760944X45 7,801,800.00 7,569,317.83 7.000000 % 7,929.07
M-2 760944X52 2,600,600.00 2,523,105.93 7.000000 % 2,643.02
M-3 760944X60 2,600,600.00 2,523,105.93 7.000000 % 2,643.02
B-1 1,300,350.00 1,261,601.48 7.000000 % 1,321.56
B-2 390,100.00 378,475.59 7.000000 % 396.46
B-3 910,233.77 804,143.49 7.000000 % 842.37
- -------------------------------------------------------------------------------
260,061,393.77 220,271,607.33 1,331,788.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,032.99 272,375.55 0.00 0.00 16,477,464.32
A-2 178,678.39 1,367,208.96 0.00 0.00 31,233,666.67
A-3 112,336.01 112,336.01 0.00 0.00 20,384,000.00
A-4 290,252.79 290,252.79 0.00 0.00 52,668,000.00
A-5 272,816.01 272,816.01 0.00 0.00 49,504,000.00
A-6 58,689.34 58,689.34 0.00 0.00 10,079,000.00
A-7 112,283.60 112,283.60 0.00 0.00 19,283,000.00
A-8 6,114.08 6,114.08 0.00 0.00 1,050,000.00
A-9 18,604.27 18,604.27 0.00 0.00 3,195,000.00
A-10 23,046.53 23,046.53 0.00 0.00 0.00
R 127.25 267.39 0.00 0.00 21,712.82
M-1 44,075.62 52,004.69 0.00 0.00 7,561,388.76
M-2 14,691.88 17,334.90 0.00 0.00 2,520,462.91
M-3 14,691.88 17,334.90 0.00 0.00 2,520,462.91
B-1 7,346.22 8,667.78 0.00 0.00 1,260,279.92
B-2 2,203.83 2,600.29 0.00 0.00 378,079.13
B-3 4,682.46 5,524.83 0.00 0.00 803,301.12
- -------------------------------------------------------------------------------
1,305,673.15 2,637,461.92 0.00 0.00 218,939,818.56
===============================================================================
Run: 12/27/96 13:01:27
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 814.799886 6.248715 7.116786 13.365501 0.000000 808.551171
A-2 479.277987 17.569338 2.641296 20.210634 0.000000 461.708649
A-3 1000.000000 0.000000 5.510990 5.510990 0.000000 1000.000000
A-4 1000.000000 0.000000 5.510989 5.510989 0.000000 1000.000000
A-5 1000.000000 0.000000 5.510989 5.510989 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822933 5.822933 0.000000 1000.000000
A-7 1000.000000 0.000000 5.822932 5.822932 0.000000 1000.000000
A-8 1000.000000 0.000000 5.822933 5.822933 0.000000 1000.000000
A-9 1000.000000 0.000000 5.822933 5.822933 0.000000 1000.000000
R 81.629226 0.523477 0.475328 0.998805 0.000000 81.105749
M-1 970.201470 1.016313 5.649417 6.665730 0.000000 969.185157
M-2 970.201465 1.016312 5.649419 6.665731 0.000000 969.185153
M-3 970.201465 1.016312 5.649419 6.665731 0.000000 969.185153
B-1 970.201469 1.016311 5.649417 6.665728 0.000000 969.185158
B-2 970.201461 1.016304 5.649398 6.665702 0.000000 969.185158
B-3 883.447216 0.925422 5.144261 6.069683 0.000000 882.521772
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,051.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,630.60
SUBSERVICER ADVANCES THIS MONTH 22,380.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,722,698.17
(B) TWO MONTHLY PAYMENTS: 1 717,625.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 766,482.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 218,939,818.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 842
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,101,048.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.16309970 % 5.72726100 % 1.10963940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.12871690 % 5.75606332 % 1.11521980 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1256 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,497,248.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,317,527.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49641597
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.72
POOL TRADING FACTOR: 84.18774328
................................................................................
Run: 12/27/96 13:01:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 155,138,387.14 6.738323 % 1,413,226.81
A-2 7609442W7 76,450,085.00 91,958,398.41 6.738323 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.738323 % 0.00
M-1 7609442T4 8,228,000.00 7,986,565.83 6.738323 % 8,298.74
M-2 7609442U1 2,992,100.00 2,904,302.85 6.738323 % 3,017.82
M-3 7609442V9 1,496,000.00 1,452,102.88 6.738323 % 1,508.86
B-1 2,244,050.00 2,178,202.88 6.738323 % 2,263.34
B-2 1,047,225.00 1,016,496.29 6.738323 % 1,056.23
B-3 1,196,851.02 1,161,731.82 6.738323 % 1,207.15
- -------------------------------------------------------------------------------
299,203,903.02 263,796,188.10 1,430,578.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 870,962.10 2,284,188.91 0.00 0.00 153,725,160.33
A-2 0.00 0.00 515,593.65 0.00 92,473,992.06
A-3 40,826.84 40,826.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,779.19 53,077.93 0.00 0.00 7,978,267.09
M-2 16,283.88 19,301.70 0.00 0.00 2,901,285.03
M-3 8,141.67 9,650.53 0.00 0.00 1,450,594.02
B-1 12,212.78 14,476.12 0.00 0.00 2,175,939.54
B-2 5,699.31 6,755.54 0.00 0.00 1,015,440.06
B-3 6,513.62 7,720.77 0.00 0.00 1,160,524.67
- -------------------------------------------------------------------------------
1,005,419.39 2,435,998.34 515,593.65 0.00 262,881,202.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 754.749553 6.875360 4.237238 11.112598 0.000000 747.874192
A-2 1202.855411 0.000000 0.000000 0.000000 6.744187 1209.599598
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.657004 1.008597 5.442293 6.450890 0.000000 969.648407
M-2 970.657013 1.008596 5.442291 6.450887 0.000000 969.648418
M-3 970.657005 1.008596 5.442293 6.450889 0.000000 969.648409
B-1 970.657017 1.008596 5.442294 6.450890 0.000000 969.648421
B-2 970.657013 1.008599 5.442298 6.450897 0.000000 969.648414
B-3 970.657000 1.008597 5.442298 6.450895 0.000000 969.648395
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:29 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 57,623.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,630.58
SUBSERVICER ADVANCES THIS MONTH 22,019.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,902,128.13
(B) TWO MONTHLY PAYMENTS: 2 856,223.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 321,096.99
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 113,785.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 262,881,202.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 966
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 640,877.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.66958160 % 4.67898000 % 1.65143820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.65414860 % 4.69038714 % 1.65546420 %
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 7.31214304
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.06
POOL TRADING FACTOR: 87.86021845
................................................................................
Run: 12/27/96 13:03:19 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 26,795,476.01 6.037500 % 172,733.63
A-2 7609442N7 0.00 0.00 3.962500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 26,795,476.01 172,733.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,360.07 307,093.70 0.00 0.00 26,622,742.38
A-2 88,182.49 88,182.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
222,542.56 395,276.19 0.00 0.00 26,622,742.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 732.733355 4.723472 3.674132 8.397604 0.000000 728.009882
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-96
DISTRIBUTION DATE 31-December-96
Run: 12/27/96 13:03:20 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 26,622,742.38
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 362,064.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 129,503.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 72.80078917
................................................................................
Run: 12/27/96 13:01:30 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-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 83,896,421.48 6.500000 % 891,381.84
A-2 7609443C0 22,306,000.00 12,584,998.64 6.500000 % 439,038.81
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 24,763,192.72 6.500000 % 25,548.75
A-9 7609443K2 0.00 0.00 0.533229 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,443,285.66 6.500000 % 6,647.68
M-2 7609443N6 3,317,000.00 3,221,157.28 6.500000 % 3,323.34
M-3 7609443P1 1,990,200.00 1,932,694.38 6.500000 % 1,994.00
B-1 1,326,800.00 1,288,462.91 6.500000 % 1,329.34
B-2 398,000.00 386,500.04 6.500000 % 398.76
B-3 928,851.36 802,388.46 6.500000 % 827.85
- -------------------------------------------------------------------------------
265,366,951.36 234,651,101.57 1,370,490.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 453,995.10 1,345,376.94 0.00 0.00 83,005,039.64
A-2 68,102.16 507,140.97 0.00 0.00 12,145,959.83
A-3 173,385.91 173,385.91 0.00 0.00 32,041,000.00
A-4 243,425.35 243,425.35 0.00 0.00 44,984,000.00
A-5 56,819.45 56,819.45 0.00 0.00 10,500,000.00
A-6 58,264.29 58,264.29 0.00 0.00 10,767,000.00
A-7 5,627.83 5,627.83 0.00 0.00 1,040,000.00
A-8 134,002.95 159,551.70 0.00 0.00 24,737,643.97
A-9 104,167.06 104,167.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,867.04 41,514.72 0.00 0.00 6,436,637.98
M-2 17,430.90 20,754.24 0.00 0.00 3,217,833.94
M-3 10,458.54 12,452.54 0.00 0.00 1,930,700.38
B-1 6,972.35 8,301.69 0.00 0.00 1,287,133.57
B-2 2,091.50 2,490.26 0.00 0.00 386,101.28
B-3 4,342.03 5,169.88 0.00 0.00 801,560.61
- -------------------------------------------------------------------------------
1,373,952.46 2,744,442.83 0.00 0.00 233,280,611.20
===============================================================================
Run: 12/27/96 13:01:30
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-1 809.553149 8.601332 4.380797 12.982129 0.000000 800.951817
A-2 564.197913 19.682543 3.053087 22.735630 0.000000 544.515369
A-3 1000.000000 0.000000 5.411376 5.411376 0.000000 1000.000000
A-4 1000.000000 0.000000 5.411376 5.411376 0.000000 1000.000000
A-5 1000.000000 0.000000 5.411376 5.411376 0.000000 1000.000000
A-6 1000.000000 0.000000 5.411376 5.411376 0.000000 1000.000000
A-7 1000.000000 0.000000 5.411375 5.411375 0.000000 1000.000000
A-8 971.105597 1.001912 5.255018 6.256930 0.000000 970.103685
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.105601 1.001911 5.255017 6.256928 0.000000 970.103690
M-2 971.105601 1.001911 5.255020 6.256931 0.000000 970.103690
M-3 971.105607 1.001909 5.255020 6.256929 0.000000 970.103698
B-1 971.105600 1.001914 5.255012 6.256926 0.000000 970.103686
B-2 971.105628 1.001910 5.255025 6.256935 0.000000 970.103719
B-3 863.850229 0.891251 4.674623 5.565874 0.000000 862.958967
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:30 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 54,313.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,966.74
SUBSERVICER ADVANCES THIS MONTH 36,973.20
MASTER SERVICER ADVANCES THIS MONTH 3,763.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,682,147.20
(B) TWO MONTHLY PAYMENTS: 3 699,468.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,019,505.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 233,280,611.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 828
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 532,869.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,128,395.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.00195070 % 4.94229000 % 1.05575960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.97293770 % 4.96619596 % 1.06086630 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5335 %
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 7.43701662
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.27
POOL TRADING FACTOR: 87.90869021
................................................................................
Run: 12/27/96 13:01:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 63,634,315.14 7.965407 % 2,844,068.40
M-1 7609442K3 3,625,500.00 3,363,397.11 7.965407 % 72,473.49
M-2 7609442L1 2,416,900.00 2,242,171.97 7.965407 % 48,313.66
R 7609442J6 100.00 0.00 7.965407 % 0.00
B-1 886,200.00 822,132.80 7.965407 % 17,715.08
B-2 322,280.00 298,981.00 7.965407 % 6,442.35
B-3 805,639.55 655,632.58 7.965407 % 14,127.38
- -------------------------------------------------------------------------------
161,126,619.55 71,016,630.60 3,003,140.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 413,137.75 3,257,206.15 0.00 0.00 60,790,246.74
M-1 21,836.43 94,309.92 0.00 0.00 3,290,923.62
M-2 14,557.02 62,870.68 0.00 0.00 2,193,858.31
R 0.00 0.00 0.00 0.00 0.00
B-1 5,337.60 23,052.68 0.00 0.00 804,417.72
B-2 1,941.10 8,383.45 0.00 0.00 292,538.65
B-3 4,256.60 18,383.98 0.00 0.00 406,809.84
- -------------------------------------------------------------------------------
461,066.50 3,464,206.86 0.00 0.00 67,778,794.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 415.720358 18.580182 2.699012 21.279194 0.000000 397.140176
M-1 927.705726 19.989930 6.023012 26.012942 0.000000 907.715796
M-2 927.705726 19.989929 6.023013 26.012942 0.000000 907.715797
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 927.705710 19.989935 6.023020 26.012955 0.000000 907.715775
B-2 927.705722 19.989916 6.023023 26.012939 0.000000 907.715806
B-3 813.803866 17.535609 5.283517 22.819126 0.000000 504.952668
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,405.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,771.36
SUBSERVICER ADVANCES THIS MONTH 16,198.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 821,775.00
(B) TWO MONTHLY PAYMENTS: 1 269,714.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1 218,333.95
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 858,366.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,778,794.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 240
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,692,546.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.60480750 % 7.89331900 % 2.50187370 %
PREPAYMENT PERCENT 94.80240370 % 0.00000000 % 5.19759630 %
NEXT DISTRIBUTION 89.68918210 % 8.09217977 % 2.21863820 %
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 8.41446865
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.05
POOL TRADING FACTOR: 42.06554762
................................................................................
Run: 12/27/96 13:03:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-MZ1 (POOL # 8022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443Q9 49,500,000.00 45,030,784.77 6.470000 % 152,541.53
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,936,872.58 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
- -------------------------------------------------------------------------------
115,808,503.22 112,276,060.57 152,541.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,322.92 394,864.45 0.00 0.00 44,878,243.24
A-2 329,917.20 329,917.20 0.00 0.00 61,308,403.22
A-3 0.00 0.00 31,947.93 0.00 5,968,820.51
S-1 14,725.64 14,725.64 0.00 0.00 0.00
S-2 5,121.37 5,121.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
592,087.13 744,628.66 31,947.93 0.00 112,155,466.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 909.712824 3.081647 4.895413 7.977060 0.000000 906.631177
A-2 1000.000000 0.000000 5.381272 5.381272 0.000000 1000.000000
A-3 1187.374516 0.000000 0.000000 0.000000 6.389586 1193.764102
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-96
DISTRIBUTION DATE 31-December-96
Run: 12/27/96 13:03:21 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 2,806.90
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,155,466.97
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 3,793,456.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 96.84562347
................................................................................
Run: 12/27/96 13:01:32 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-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 51,881,258.34 5.500000 % 600,432.46
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 30,094,503.31 5.937500 % 240,172.98
A-9 7609445W4 0.00 0.00 3.062500 % 0.00
A-10 7609445X2 43,420,000.00 36,436,977.63 6.500000 % 238,420.09
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 38,556,099.19 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,493,923.28 6.500000 % 0.00
A-14 7609446B9 478,414.72 393,489.42 0.000000 % 502.50
A-15 7609446C7 0.00 0.00 0.501767 % 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 11,364,365.65 6.500000 % 11,770.92
M-2 7609446G8 4,252,700.00 4,132,293.41 6.500000 % 4,280.13
M-3 7609446H6 4,252,700.00 4,132,293.41 6.500000 % 4,280.13
B-1 2,126,300.00 2,066,098.09 6.500000 % 2,140.01
B-2 638,000.00 619,936.33 6.500000 % 642.11
B-3 1,488,500.71 1,446,356.89 6.500000 % 1,498.11
- -------------------------------------------------------------------------------
425,269,315.43 376,109,232.29 1,104,139.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 237,605.53 838,037.99 0.00 0.00 51,280,825.88
A-3 208,164.17 208,164.17 0.00 0.00 41,665,000.00
A-4 52,511.51 52,511.51 0.00 0.00 10,090,000.00
A-5 39,749.29 39,749.29 0.00 0.00 7,344,000.00
A-6 243,954.97 243,954.97 0.00 0.00 45,072,637.34
A-7 103,129.49 103,129.49 0.00 0.00 19,054,000.00
A-8 148,790.14 388,963.12 0.00 0.00 29,854,330.33
A-9 76,744.39 76,744.39 0.00 0.00 0.00
A-10 197,214.59 435,634.68 0.00 0.00 36,198,557.54
A-11 358,663.73 358,663.73 0.00 0.00 66,266,000.00
A-12 0.00 0.00 208,684.31 0.00 38,764,783.50
A-13 0.00 0.00 29,735.78 0.00 5,523,659.06
A-14 0.00 502.50 0.00 0.00 392,986.92
A-15 157,144.59 157,144.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,509.46 73,280.38 0.00 0.00 11,352,594.73
M-2 22,365.98 26,646.11 0.00 0.00 4,128,013.28
M-3 22,365.98 26,646.11 0.00 0.00 4,128,013.28
B-1 11,182.72 13,322.73 0.00 0.00 2,063,958.08
B-2 3,355.40 3,997.51 0.00 0.00 619,294.22
B-3 7,828.41 9,326.52 0.00 0.00 1,444,858.78
- -------------------------------------------------------------------------------
1,952,280.35 3,056,419.79 238,420.09 0.00 375,243,512.94
===============================================================================
Run: 12/27/96 13:01:32
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-2 902.047437 10.439580 4.131192 14.570772 0.000000 891.607857
A-3 1000.000000 0.000000 4.996140 4.996140 0.000000 1000.000000
A-4 1000.000000 0.000000 5.204312 5.204312 0.000000 1000.000000
A-5 1000.000000 0.000000 5.412485 5.412485 0.000000 1000.000000
A-6 991.980926 0.000000 5.369082 5.369082 0.000000 991.980926
A-7 1000.000000 0.000000 5.412485 5.412485 0.000000 1000.000000
A-8 599.683232 4.785848 2.964892 7.750740 0.000000 594.897384
A-10 839.174980 5.491020 4.542022 10.033042 0.000000 833.683960
A-11 1000.000000 0.000000 5.412485 5.412485 0.000000 1000.000000
A-12 1188.389200 0.000000 0.000000 0.000000 6.432139 1194.821338
A-13 1188.389202 0.000000 0.000000 0.000000 6.432139 1194.821341
A-14 822.486022 1.050344 0.000000 1.050344 0.000000 821.435678
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.687029 1.006449 5.259242 6.265691 0.000000 970.680581
M-2 971.687025 1.006450 5.259242 6.265692 0.000000 970.680575
M-3 971.687025 1.006450 5.259242 6.265692 0.000000 970.680575
B-1 971.687010 1.006448 5.259239 6.265687 0.000000 970.680563
B-2 971.687038 1.006442 5.259248 6.265690 0.000000 970.680596
B-3 971.687068 1.006449 5.259238 6.265687 0.000000 970.680612
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 74,066.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 39,477.52
SUBSERVICER ADVANCES THIS MONTH 67,731.46
MASTER SERVICER ADVANCES THIS MONTH 5,473.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,514,489.11
(B) TWO MONTHLY PAYMENTS: 5 1,544,580.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,797,113.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 375,243,512.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,315
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 779,883.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 476,119.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.67571250 % 5.22441600 % 1.09987170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.66768070 % 5.22557236 % 1.10126860 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5019 %
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 7.35705956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.79
POOL TRADING FACTOR: 88.23667717
................................................................................
Run: 12/27/96 13:01:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,860,032.16 6.000000 % 805,435.38
A-2 7609445A2 54,914,000.00 32,210,237.02 6.000000 % 606,857.48
A-3 7609445B0 15,096,000.00 10,288,114.00 6.000000 % 296,102.51
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 % 0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 % 0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 % 0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 5.770000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.394237 % 0.00
A-9 7609445H7 0.00 0.00 0.323234 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 683,179.35 6.000000 % 3,146.68
M-2 7609445L8 2,868,200.00 2,525,773.39 6.000000 % 11,633.54
B 620,201.82 546,157.61 6.000000 % 2,515.56
- -------------------------------------------------------------------------------
155,035,301.82 124,459,070.85 1,725,691.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 83,876.38 889,311.76 0.00 0.00 16,054,596.78
A-2 160,241.58 767,099.06 0.00 0.00 31,603,379.54
A-3 51,181.97 347,284.48 0.00 0.00 9,992,011.49
A-4 30,958.58 30,958.58 0.00 0.00 6,223,000.00
A-5 46,024.58 46,024.58 0.00 0.00 9,251,423.55
A-6 185,580.71 185,580.71 0.00 0.00 37,303,669.38
A-7 25,886.15 25,886.15 0.00 0.00 5,410,802.13
A-8 16,735.92 16,735.92 0.00 0.00 3,156,682.26
A-9 33,355.99 33,355.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,398.73 6,545.41 0.00 0.00 680,032.67
M-2 12,565.38 24,198.92 0.00 0.00 2,514,139.85
B 2,717.05 5,232.61 0.00 0.00 543,642.05
- -------------------------------------------------------------------------------
652,523.02 2,378,214.17 0.00 0.00 122,733,379.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 986.659185 47.134561 4.908496 52.043057 0.000000 939.524624
A-2 586.557836 11.051052 2.918046 13.969098 0.000000 575.506784
A-3 681.512586 19.614634 3.390433 23.005067 0.000000 661.897952
A-4 1000.000000 0.000000 4.974864 4.974864 0.000000 1000.000000
A-5 972.298849 0.000000 4.837055 4.837055 0.000000 972.298849
A-6 967.268303 0.000000 4.812029 4.812029 0.000000 967.268303
A-7 914.450250 0.000000 4.374877 4.374877 0.000000 914.450250
A-8 914.450249 0.000000 4.848181 4.848181 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 880.612722 4.056045 4.380936 8.436981 0.000000 876.556677
M-2 880.612715 4.056042 4.380929 8.436971 0.000000 876.556673
B 880.612717 4.056018 4.380929 8.436947 0.000000 876.556699
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,878.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,360.75
SUBSERVICER ADVANCES THIS MONTH 14,994.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 853,917.83
(B) TWO MONTHLY PAYMENTS: 2 617,644.43
(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 122,733,379.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 503
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,152,441.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.98285520 % 2.57832000 % 0.43882510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.95452490 % 2.60252959 % 0.44294560 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3229 %
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 6.69862264
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.87
POOL TRADING FACTOR: 79.16479554
................................................................................
Run: 12/27/96 13:01:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 10,697,519.10 6.500000 % 154,497.19
A-2 7609443X4 70,702,000.00 40,703,541.63 6.500000 % 510,006.86
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 28,660,163.57 6.500000 % 30,016.85
A-9 7609444E5 0.00 0.00 0.446376 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,360,606.91 6.500000 % 8,756.37
M-2 7609444H8 3,129,000.00 3,039,920.41 6.500000 % 3,183.82
M-3 7609444J4 3,129,000.00 3,039,920.41 6.500000 % 3,183.82
B-1 1,251,600.00 1,215,968.16 6.500000 % 1,273.53
B-2 625,800.00 607,984.08 6.500000 % 636.76
B-3 1,251,647.88 1,132,961.93 6.500000 % 1,186.60
- -------------------------------------------------------------------------------
312,906,747.88 272,385,586.20 712,741.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 57,860.66 212,357.85 0.00 0.00 10,543,021.91
A-2 220,157.01 730,163.87 0.00 0.00 40,193,534.77
A-3 60,648.78 60,648.78 0.00 0.00 11,213,000.00
A-4 442,190.41 442,190.41 0.00 0.00 81,754,000.00
A-5 342,711.89 342,711.89 0.00 0.00 63,362,000.00
A-6 95,183.93 95,183.93 0.00 0.00 17,598,000.00
A-7 5,408.80 5,408.80 0.00 0.00 1,000,000.00
A-8 155,016.87 185,033.72 0.00 0.00 28,630,146.72
A-9 101,174.58 101,174.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,220.79 53,977.16 0.00 0.00 8,351,850.54
M-2 16,442.30 19,626.12 0.00 0.00 3,036,736.59
M-3 16,442.30 19,626.12 0.00 0.00 3,036,736.59
B-1 6,576.92 7,850.45 0.00 0.00 1,214,694.63
B-2 3,288.46 3,925.22 0.00 0.00 607,347.32
B-3 6,127.94 7,314.54 0.00 0.00 1,131,775.33
- -------------------------------------------------------------------------------
1,574,451.64 2,287,193.44 0.00 0.00 271,672,844.40
===============================================================================
Run: 12/27/96 13:01:36
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-1 540.688355 7.808804 2.924471 10.733275 0.000000 532.879551
A-2 575.705661 7.213471 3.113872 10.327343 0.000000 568.492189
A-3 1000.000000 0.000000 5.408792 5.408792 0.000000 1000.000000
A-4 1000.000000 0.000000 5.408792 5.408792 0.000000 1000.000000
A-5 1000.000000 0.000000 5.408792 5.408792 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408792 5.408792 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408800 5.408800 0.000000 1000.000000
A-8 971.530968 1.017520 5.254809 6.272329 0.000000 970.513448
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.530969 1.017520 5.254810 6.272330 0.000000 970.513449
M-2 971.530972 1.017520 5.254810 6.272330 0.000000 970.513452
M-3 971.530972 1.017520 5.254810 6.272330 0.000000 970.513452
B-1 971.530968 1.017522 5.254810 6.272332 0.000000 970.513447
B-2 971.530968 1.017514 5.254810 6.272324 0.000000 970.513455
B-3 905.176247 0.948014 4.895914 5.843928 0.000000 904.228216
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:37 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 57,056.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,251.51
SUBSERVICER ADVANCES THIS MONTH 40,166.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,220,954.92
(B) TWO MONTHLY PAYMENTS: 1 270,827.77
(C) THREE OR MORE MONTHLY PAYMENTS: 2 555,190.32
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 916,097.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 271,672,844.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 957
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 427,462.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.61296530 % 5.30147300 % 1.08556190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.60291570 % 5.30981437 % 1.08727000 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4465 %
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 7.32326378
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.57
POOL TRADING FACTOR: 86.82230289
................................................................................
Run: 12/27/96 13:01:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,229,775.84 6.000000 % 876,834.99
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 6.084000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.400866 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.195278 % 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 785,000.00 693,802.77 6.500000 % 3,197.59
M-2 7609444Y1 2,903,500.00 2,566,186.40 6.500000 % 11,827.00
B 627,984.63 555,028.57 6.500000 % 2,558.00
- -------------------------------------------------------------------------------
156,939,684.63 122,660,104.08 894,417.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 140,820.39 1,017,655.38 0.00 0.00 27,352,940.85
A-3 151,290.38 151,290.38 0.00 0.00 28,657,000.00
A-4 25,561.20 25,561.20 0.00 0.00 4,730,000.00
A-5 15,308.82 15,308.82 0.00 0.00 0.00
A-6 134,750.83 134,750.83 0.00 0.00 24,935,106.59
A-7 53,111.28 53,111.28 0.00 0.00 10,500,033.66
A-8 29,818.65 29,818.65 0.00 0.00 4,846,170.25
A-9 91,582.62 91,582.62 0.00 0.00 16,947,000.00
A-10 19,914.19 19,914.19 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 3,749.35 6,946.94 0.00 0.00 690,605.18
M-2 13,867.83 25,694.83 0.00 0.00 2,554,359.40
B 2,999.41 5,557.41 0.00 0.00 552,470.57
- -------------------------------------------------------------------------------
682,776.84 1,577,194.42 0.00 0.00 121,765,686.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 964.428132 29.955758 4.810918 34.766676 0.000000 934.472374
A-3 1000.000000 0.000000 5.279352 5.279352 0.000000 1000.000000
A-4 1000.000000 0.000000 5.404059 5.404059 0.000000 1000.000000
A-6 974.560564 0.000000 5.266584 5.266584 0.000000 974.560564
A-7 935.744141 0.000000 4.733182 4.733182 0.000000 935.744141
A-8 935.744141 0.000000 5.757665 5.757665 0.000000 935.744142
A-9 1000.000000 0.000000 5.404061 5.404061 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-1 883.825185 4.073363 4.776242 8.849605 0.000000 879.751822
M-2 883.825177 4.073360 4.776246 8.849606 0.000000 879.751817
B 883.825087 4.073364 4.776232 8.849596 0.000000 879.751723
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,059.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,097.69
SUBSERVICER ADVANCES THIS MONTH 10,740.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 833,748.33
(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 121,765,686.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 521
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 329,103.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.88976480 % 2.65774200 % 0.45249320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.88135860 % 2.66492529 % 0.45371610 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1957 %
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 7.09583265
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.84
POOL TRADING FACTOR: 77.58756925
................................................................................
Run: 12/27/96 13:01:39 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-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 167,000,000.00 127,516,954.88 6.989333 % 2,562,462.94
A-2 760947LS8 99,787,000.00 76,194,816.61 6.989333 % 1,531,140.66
A-3 7609446Y9 100,000,000.00 119,707,967.85 6.989333 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.989333 % 0.00
M-1 7609447B8 10,702,300.00 10,406,557.22 6.989333 % 10,606.33
M-2 7609447C6 3,891,700.00 3,784,158.40 6.989333 % 3,856.80
M-3 7609447D4 3,891,700.00 3,784,158.40 6.989333 % 3,856.80
B-1 1,751,300.00 1,702,905.31 6.989333 % 1,735.60
B-2 778,400.00 756,890.01 6.989333 % 771.42
B-3 1,362,164.15 1,324,522.73 6.989333 % 1,349.95
- -------------------------------------------------------------------------------
389,164,664.15 345,178,931.41 4,115,780.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 739,483.76 3,301,946.70 0.00 0.00 124,954,491.94
A-2 441,861.47 1,973,002.13 0.00 0.00 74,663,675.95
A-3 0.00 0.00 694,198.65 0.00 120,402,166.50
A-4 38,090.87 38,090.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,348.68 70,955.01 0.00 0.00 10,395,950.89
M-2 21,944.72 25,801.52 0.00 0.00 3,780,301.60
M-3 21,944.72 25,801.52 0.00 0.00 3,780,301.60
B-1 9,875.32 11,610.92 0.00 0.00 1,701,169.71
B-2 4,389.28 5,160.70 0.00 0.00 756,118.59
B-3 7,681.04 9,030.99 0.00 0.00 1,323,172.78
- -------------------------------------------------------------------------------
1,345,619.86 5,461,400.36 694,198.65 0.00 341,757,349.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 763.574580 15.344089 4.428046 19.772135 0.000000 748.230491
A-2 763.574580 15.344090 4.428046 19.772136 0.000000 748.230490
A-3 1197.079679 0.000000 0.000000 0.000000 6.941987 1204.021665
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.366428 0.991033 5.638851 6.629884 0.000000 971.375395
M-2 972.366421 0.991032 5.638852 6.629884 0.000000 971.375389
M-3 972.366421 0.991032 5.638852 6.629884 0.000000 971.375389
B-1 972.366419 0.991035 5.638851 6.629886 0.000000 971.375384
B-2 972.366405 0.991033 5.638849 6.629882 0.000000 971.375373
B-3 972.366458 0.991033 5.638851 6.629884 0.000000 971.375425
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:40 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 65,444.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,479.63
SUBSERVICER ADVANCES THIS MONTH 34,224.76
MASTER SERVICER ADVANCES THIS MONTH 2,237.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,757,237.58
(B) TWO MONTHLY PAYMENTS: 2 382,488.21
(C) THREE OR MORE MONTHLY PAYMENTS: 1 115,252.67
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 635,992.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 341,757,349.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,341
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 292,838.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,069,776.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.69625720 % 5.20740800 % 1.09633520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63963490 % 5.25418228 % 1.10618280 %
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 7.43320318
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.87
POOL TRADING FACTOR: 87.81818624
................................................................................
Run: 12/27/96 13:01:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 20,615,648.22 6.500000 % 1,131,761.65
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 17,481,946.56 6.500000 % 520,541.65
A-4 760947AD3 73,800,000.00 70,373,627.21 6.500000 % 84,157.75
A-5 760947AE1 13,209,000.00 15,612,185.00 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,348,631.87 0.000000 % 7,224.61
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215051 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 807,365.03 6.500000 % 3,652.76
M-2 760947AL5 2,907,400.00 2,581,756.53 6.500000 % 11,680.64
B 726,864.56 645,452.02 6.500000 % 2,920.22
- -------------------------------------------------------------------------------
181,709,071.20 146,389,612.44 1,761,939.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,129.00 1,242,890.65 0.00 0.00 19,483,886.57
A-2 91,223.72 91,223.72 0.00 0.00 16,923,000.00
A-3 94,236.74 614,778.39 0.00 0.00 16,961,404.91
A-4 379,350.25 463,508.00 0.00 0.00 70,289,469.46
A-5 0.00 0.00 84,157.75 0.00 15,696,342.75
A-6 0.00 7,224.61 0.00 0.00 1,341,407.26
A-7 5,463.11 5,463.11 0.00 0.00 0.00
A-8 26,107.71 26,107.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,352.12 8,004.88 0.00 0.00 803,712.27
M-2 13,917.00 25,597.64 0.00 0.00 2,570,075.89
B 3,479.32 6,399.54 0.00 0.00 642,531.80
- -------------------------------------------------------------------------------
729,258.97 2,491,198.25 84,157.75 0.00 144,711,830.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 474.097328 26.027082 2.555630 28.582712 0.000000 448.070246
A-2 1000.000000 0.000000 5.390517 5.390517 0.000000 1000.000000
A-3 624.355234 18.590773 3.365598 21.956371 0.000000 605.764461
A-4 953.572184 1.140349 5.140247 6.280596 0.000000 952.431836
A-5 1181.935423 0.000000 0.000000 0.000000 6.371243 1188.306666
A-6 770.864105 4.129513 0.000000 4.129513 0.000000 766.734592
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 887.994974 4.017554 4.786758 8.804312 0.000000 883.977420
M-2 887.994954 4.017555 4.786751 8.804306 0.000000 883.977399
B 887.994897 4.017557 4.786751 8.804308 0.000000 883.977340
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,475.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,102.63
SUBSERVICER ADVANCES THIS MONTH 13,286.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 892,895.82
(B) TWO MONTHLY PAYMENTS: 2 461,269.22
(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 144,711,830.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 617
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,015,125.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.21832160 % 2.33666500 % 0.44501360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.19864120 % 2.33138378 % 0.44816200 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2147 %
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 7.00581167
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.14
POOL TRADING FACTOR: 79.63929921
................................................................................
Run: 12/27/96 13:01:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 141,284,625.26 7.000000 % 3,570,385.94
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 9,360,564.51 7.000000 % 175,324.28
A-4 760947BA8 100,000,000.00 119,059,223.18 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,169,318.66 0.000000 % 2,558.62
A-6 760947AV3 0.00 0.00 0.361818 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,500,458.82 7.000000 % 11,181.39
M-2 760947AY7 3,940,650.00 3,833,470.03 7.000000 % 3,727.11
M-3 760947AZ4 3,940,700.00 3,833,518.68 7.000000 % 3,727.16
B-1 2,364,500.00 2,300,189.02 7.000000 % 2,236.37
B-2 788,200.00 766,762.12 7.000000 % 745.49
B-3 1,773,245.53 1,702,110.71 7.000000 % 1,654.88
- -------------------------------------------------------------------------------
394,067,185.32 345,148,540.99 3,771,541.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 824,015.11 4,394,401.05 0.00 0.00 137,714,239.32
A-2 287,756.04 287,756.04 0.00 0.00 49,338,300.00
A-3 54,593.67 229,917.95 0.00 0.00 9,185,240.23
A-4 0.00 0.00 694,389.78 0.00 119,753,612.96
A-5 0.00 2,558.62 0.00 0.00 2,166,760.04
A-6 104,049.02 104,049.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,074.19 78,255.58 0.00 0.00 11,489,277.43
M-2 22,357.97 26,085.08 0.00 0.00 3,829,742.92
M-3 22,358.25 26,085.41 0.00 0.00 3,829,791.52
B-1 13,415.41 15,651.78 0.00 0.00 2,297,952.65
B-2 4,471.99 5,217.48 0.00 0.00 766,016.63
B-3 9,927.23 11,582.11 0.00 0.00 1,700,455.83
- -------------------------------------------------------------------------------
1,410,018.88 5,181,560.12 694,389.78 0.00 342,071,389.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 688.462647 17.398053 4.015325 21.413378 0.000000 671.064594
A-2 1000.000000 0.000000 5.832306 5.832306 0.000000 1000.000000
A-3 748.845161 14.025942 4.367494 18.393436 0.000000 734.819218
A-4 1190.592232 0.000000 0.000000 0.000000 6.943898 1197.536130
A-5 910.740350 1.074180 0.000000 1.074180 0.000000 909.666170
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.801457 0.945812 5.673675 6.619487 0.000000 971.855645
M-2 972.801449 0.945811 5.673676 6.619487 0.000000 971.855638
M-3 972.801452 0.945812 5.673675 6.619487 0.000000 971.855640
B-1 972.801446 0.945811 5.673677 6.619488 0.000000 971.855635
B-2 972.801472 0.945813 5.673674 6.619487 0.000000 971.855659
B-3 959.884393 0.933255 5.598339 6.531594 0.000000 958.951144
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,431.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,003.52
SUBSERVICER ADVANCES THIS MONTH 74,578.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,417,139.33
(B) TWO MONTHLY PAYMENTS: 7 1,897,543.14
(C) THREE OR MORE MONTHLY PAYMENTS: 2 204,153.66
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,866,844.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 342,071,389.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,281
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 2,741,353.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.02100310 % 5.58851600 % 1.39048130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.96472160 % 5.59789929 % 1.40169470 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3593 %
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 7.60227484
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.77
POOL TRADING FACTOR: 86.80534748
................................................................................
Run: 12/27/96 13:01:43 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-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 150,068,000.00 120,040,527.39 6.500000 % 627,801.70
A-2 760947BC4 1,321,915.43 1,104,002.70 0.000000 % 5,732.79
A-3 760947BD2 0.00 0.00 0.305562 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,040,141.56 6.500000 % 4,811.55
M-2 760947BG5 2,491,000.00 2,218,315.56 6.500000 % 10,261.62
B 622,704.85 554,538.66 6.500000 % 2,565.20
- -------------------------------------------------------------------------------
155,671,720.28 124,957,525.87 651,172.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 649,839.68 1,277,641.38 0.00 0.00 119,412,725.69
A-2 0.00 5,732.79 0.00 0.00 1,098,269.91
A-3 31,799.97 31,799.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,630.81 10,442.36 0.00 0.00 1,035,330.01
M-2 12,008.86 22,270.48 0.00 0.00 2,208,053.94
B 3,001.99 5,567.19 0.00 0.00 551,973.46
- -------------------------------------------------------------------------------
702,281.31 1,353,454.17 0.00 0.00 124,306,353.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 799.907558 4.183448 4.330301 8.513749 0.000000 795.724110
A-2 835.153804 4.336730 0.000000 4.336730 0.000000 830.817074
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 890.532158 4.119478 4.820899 8.940377 0.000000 886.412680
M-2 890.532140 4.119478 4.820899 8.940377 0.000000 886.412662
B 890.532104 4.119432 4.820904 8.940336 0.000000 886.412656
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,035.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,232.50
SUBSERVICER ADVANCES THIS MONTH 11,776.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,211,340.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,306,353.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 534
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 73,013.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.92136670 % 2.63089600 % 0.44773750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.91955490 % 2.60918599 % 0.44800100 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3056 %
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 7.04467028
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.94
POOL TRADING FACTOR: 79.85159590
................................................................................
Run: 12/27/96 13:01:45 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-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 14,484,414.79 7.750000 % 489,649.30
A-2 760947BS9 40,324,000.00 29,428,369.33 7.750000 % 0.00
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 2,906,216.49 7.750000 % 0.00
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 13,611,038.31 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 25,744,551.30 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 8,825,465.35 7.750000 % 298,347.09
A-9 760947BZ3 2,074,847.12 1,929,549.49 0.000000 % 4,734.21
A-10 760947CE9 0.00 0.00 0.324258 % 0.00
R 760947CA7 355,000.00 38,950.78 7.750000 % 207.23
M-1 760947CB5 4,463,000.00 4,356,449.17 7.750000 % 3,867.03
M-2 760947CC3 2,028,600.00 1,980,168.69 7.750000 % 1,757.71
M-3 760947CD1 1,623,000.00 1,584,252.06 7.750000 % 1,406.27
B-1 974,000.00 950,746.47 7.750000 % 843.94
B-2 324,600.00 316,850.41 7.750000 % 281.25
B-3 730,456.22 713,017.14 7.750000 % 632.92
- -------------------------------------------------------------------------------
162,292,503.34 128,741,039.78 801,726.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,519.71 583,169.01 0.00 0.00 13,994,765.49
A-2 190,006.48 190,006.48 0.00 0.00 29,428,369.33
A-3 41,967.74 41,967.74 0.00 0.00 6,500,000.00
A-4 18,764.20 18,764.20 0.00 0.00 2,906,216.49
A-5 99,244.01 99,244.01 0.00 0.00 15,371,000.00
A-6 87,880.69 87,880.69 0.00 0.00 13,611,038.31
A-7 0.00 0.00 166,221.62 0.00 25,910,772.92
A-8 56,982.28 355,329.37 0.00 0.00 8,527,118.26
A-9 0.00 4,734.21 0.00 0.00 1,924,815.28
A-10 34,778.29 34,778.29 0.00 0.00 0.00
R 251.49 458.72 0.00 0.00 38,743.55
M-1 28,127.74 31,994.77 0.00 0.00 4,352,582.14
M-2 12,785.11 14,542.82 0.00 0.00 1,978,410.98
M-3 10,228.84 11,635.11 0.00 0.00 1,582,845.79
B-1 6,138.57 6,982.51 0.00 0.00 949,902.53
B-2 2,045.77 2,327.02 0.00 0.00 316,569.16
B-3 4,603.65 5,236.57 0.00 0.00 712,384.22
- -------------------------------------------------------------------------------
687,324.57 1,489,051.52 166,221.62 0.00 128,105,534.45
===============================================================================
Run: 12/27/96 13:01:45
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-1 557.092877 18.832665 3.596912 22.429577 0.000000 538.260211
A-2 729.797870 0.000000 4.711995 4.711995 0.000000 729.797871
A-3 1000.000000 0.000000 6.456575 6.456575 0.000000 1000.000000
A-4 581.243298 0.000000 3.752840 3.752840 0.000000 581.243298
A-5 1000.000000 0.000000 6.456575 6.456575 0.000000 1000.000000
A-6 698.467610 0.000000 4.509709 4.509709 0.000000 698.467610
A-7 1197.420991 0.000000 0.000000 0.000000 7.731238 1205.152229
A-8 568.028921 19.202361 3.667521 22.869882 0.000000 548.826560
A-9 929.971886 2.281715 0.000000 2.281715 0.000000 927.690171
R 109.720507 0.583746 0.708423 1.292169 0.000000 109.136761
M-1 976.125738 0.866464 6.302429 7.168893 0.000000 975.259274
M-2 976.125747 0.866465 6.302430 7.168895 0.000000 975.259282
M-3 976.125730 0.866463 6.302428 7.168891 0.000000 975.259267
B-1 976.125739 0.866468 6.302433 7.168901 0.000000 975.259271
B-2 976.125724 0.866451 6.302434 7.168885 0.000000 975.259273
B-3 976.125770 0.866458 6.302431 7.168889 0.000000 975.259298
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:46 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 24,968.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,853.34
SUBSERVICER ADVANCES THIS MONTH 39,179.11
MASTER SERVICER ADVANCES THIS MONTH 1,675.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,387,150.09
(B) TWO MONTHLY PAYMENTS: 2 511,805.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 237,937.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,105,534.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 490
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 228,022.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 521,097.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.19196630 % 6.24617700 % 1.56185690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.15989980 % 6.17759330 % 1.56827120 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3237 %
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 8.26009356
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.66
POOL TRADING FACTOR: 78.93496731
................................................................................
Run: 12/27/96 13:03:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 21,813,271.76 6.500000 % 104,676.72
A-II 760947BJ9 22,971,650.00 18,401,122.79 7.000000 % 122,789.20
A-II 760947BK6 31,478,830.00 22,593,243.69 7.500000 % 107,757.92
IO 760947BL4 0.00 0.00 0.335557 % 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 1,040,530.00 940,240.36 7.037573 % 4,015.64
M-2 760947BQ3 1,539,985.00 1,391,556.29 7.037573 % 5,943.15
B 332,976.87 300,883.48 7.037573 % 1,285.03
- -------------------------------------------------------------------------------
83,242,471.87 65,440,318.37 346,467.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 118,034.82 222,711.54 0.00 0.00 21,708,595.04
A-II 107,230.50 230,019.70 0.00 0.00 18,278,333.59
A-III 141,063.88 248,821.80 0.00 0.00 22,485,485.77
IO 18,280.47 18,280.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,508.56 9,524.20 0.00 0.00 936,224.72
M-2 8,152.66 14,095.81 0.00 0.00 1,385,613.14
B 1,762.77 3,047.80 0.00 0.00 299,598.45
- -------------------------------------------------------------------------------
400,033.66 746,501.32 0.00 0.00 65,093,850.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 842.917493 4.044961 4.561150 8.606111 0.000000 838.872532
A-II 801.036181 5.345249 4.667949 10.013198 0.000000 795.690932
A-II 717.728190 3.423187 4.481230 7.904417 0.000000 714.305003
R-I 0.000000 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-1 903.616772 3.859228 5.293990 9.153218 0.000000 899.757544
M-2 903.616782 3.859228 5.293988 9.153216 0.000000 899.757554
B 903.616759 3.859227 5.293985 9.153212 0.000000 899.757532
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:24 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 11,763.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,828.32
SUBSERVICER ADVANCES THIS MONTH 9,627.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 934,035.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,093,850.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 313
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 66,145.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.97697530 % 3.56324200 % 0.45978300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.97283570 % 3.56690812 % 0.46025610 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3356 %
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 7.62170000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.72
POOL TRADING FACTOR: 78.19788295
Run: 12/27/96 13:03:24 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 4,770.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,282.70
SUBSERVICER ADVANCES THIS MONTH 1,578.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 157,888.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,546,574.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,939.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.28432020 % 3.29102600 % 0.42465380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.29189252 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04663966
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.58
POOL TRADING FACTOR: 84.07536560
Run: 12/27/96 13:03:25 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 3,244.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,277.21
SUBSERVICER ADVANCES THIS MONTH 2,918.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 289,165.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,026,413.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 44,769.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.07743240 % 3.47425900 % 0.44830850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.48243422 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.45026334
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.10
POOL TRADING FACTOR: 79.92672137
Run: 12/27/96 13:03:25 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 # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,748.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,268.41
SUBSERVICER ADVANCES THIS MONTH 5,131.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 486,981.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,520,862.86
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 15,436.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.60093510 % 3.89630700 % 0.50275780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.89886411 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31161657
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.66
POOL TRADING FACTOR: 72.10443201
................................................................................
Run: 12/27/96 13:01:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,647,593.61 8.000000 % 270,257.91
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 34,462,593.70 8.000000 % 682,449.13
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 2,399,708.06 0.000000 % 2,705.74
A-12 760947CW9 0.00 0.00 0.333259 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,551,387.76 8.000000 % 4,652.98
M-2 760947CU3 2,572,900.00 2,523,304.56 8.000000 % 2,114.95
M-3 760947CV1 2,058,400.00 2,018,722.13 8.000000 % 1,692.02
B-1 1,029,200.00 1,009,361.03 8.000000 % 846.01
B-2 617,500.00 605,597.02 8.000000 % 507.59
B-3 926,311.44 773,715.04 8.000000 % 648.52
- -------------------------------------------------------------------------------
205,832,763.60 154,394,982.91 965,874.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 84,299.98 354,557.89 0.00 0.00 12,377,335.70
A-3 33,333.33 33,333.33 0.00 0.00 5,000,000.00
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,873.59 6,873.59 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-7 229,703.46 912,152.59 0.00 0.00 33,780,144.57
A-8 13,997.13 13,997.13 0.00 0.00 2,100,000.00
A-9 90,421.43 90,421.43 0.00 0.00 13,566,000.00
A-10 338,177.24 338,177.24 0.00 0.00 50,737,000.00
A-11 0.00 2,705.74 0.00 0.00 2,397,002.32
A-12 42,869.14 42,869.14 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,001.65 41,654.63 0.00 0.00 5,546,734.78
M-2 16,818.58 18,933.53 0.00 0.00 2,521,189.61
M-3 13,455.39 15,147.41 0.00 0.00 2,017,030.11
B-1 6,727.69 7,573.70 0.00 0.00 1,008,515.02
B-2 4,036.48 4,544.07 0.00 0.00 605,089.43
B-3 5,157.04 5,805.56 0.00 0.00 773,066.52
- -------------------------------------------------------------------------------
1,055,997.13 2,021,871.98 0.00 0.00 153,429,108.06
===============================================================================
Run: 12/27/96 13:01:46
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-2 438.330686 9.366393 2.921605 12.287998 0.000000 428.964293
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 6.873590 6.873590 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 691.367458 13.690877 4.608170 18.299047 0.000000 677.676582
A-8 1000.000000 0.000000 6.665300 6.665300 0.000000 1000.000000
A-9 1000.000000 0.000000 6.665298 6.665298 0.000000 1000.000000
A-10 1000.000000 0.000000 6.665298 6.665298 0.000000 1000.000000
A-11 863.871769 0.974040 0.000000 0.974040 0.000000 862.897729
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.723922 0.822009 6.536817 7.358826 0.000000 979.901913
M-2 980.723915 0.822010 6.536818 7.358828 0.000000 979.901905
M-3 980.723926 0.822007 6.536820 7.358827 0.000000 979.901919
B-1 980.723892 0.822007 6.536815 7.358822 0.000000 979.901885
B-2 980.723919 0.822008 6.536810 7.358818 0.000000 979.901911
B-3 835.264476 0.700089 5.567285 6.267374 0.000000 834.564366
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,855.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,958.08
SUBSERVICER ADVANCES THIS MONTH 52,802.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,028,306.83
(B) TWO MONTHLY PAYMENTS: 5 1,553,605.37
(C) THREE OR MORE MONTHLY PAYMENTS: 2 967,705.21
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 282,324.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,429,108.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 628
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 836,069.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.78784500 % 6.64061100 % 1.57154430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.74240110 % 6.57303860 % 1.58024080 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3325 %
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 8.48142857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.44
POOL TRADING FACTOR: 74.54066368
................................................................................
Run: 12/27/96 13:01:48 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-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 9,217,932.52 8.000000 % 99,173.47
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 1,307,123.06 0.000000 % 1,517.58
A-8 760947DD0 0.00 0.00 0.381620 % 0.00
R 760947DE8 160,000.00 18,353.28 8.000000 % 19.77
M-1 760947DF5 4,067,400.00 3,993,547.48 8.000000 % 3,343.65
M-2 760947DG3 1,355,800.00 1,331,182.48 8.000000 % 1,114.55
M-3 760947DH1 1,694,700.00 1,663,929.03 8.000000 % 1,393.15
B-1 611,000.00 599,905.98 8.000000 % 502.28
B-2 474,500.00 465,884.42 8.000000 % 390.07
B-3 610,170.76 527,718.72 8.000000 % 441.84
- -------------------------------------------------------------------------------
135,580,848.50 101,951,576.97 107,896.36
===============================================================================
_______________________________________________________________________________
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 61,439.40 160,612.87 0.00 0.00 9,118,759.05
A-3 57,020.82 57,020.82 0.00 0.00 8,555,000.00
A-4 325,068.67 325,068.67 0.00 0.00 48,771,000.00
A-5 103,310.66 103,310.66 0.00 0.00 15,500,000.00
A-6 66,666.67 66,666.67 0.00 0.00 10,000,000.00
A-7 0.00 1,517.58 0.00 0.00 1,305,605.48
A-8 32,415.19 32,415.19 0.00 0.00 0.00
R 122.33 142.10 0.00 0.00 18,333.51
M-1 26,617.81 29,961.46 0.00 0.00 3,990,203.83
M-2 8,872.60 9,987.15 0.00 0.00 1,330,067.93
M-3 11,090.43 12,483.58 0.00 0.00 1,662,535.88
B-1 3,998.49 4,500.77 0.00 0.00 599,403.70
B-2 3,105.22 3,495.29 0.00 0.00 465,494.35
B-3 3,517.35 3,959.19 0.00 0.00 527,276.88
- -------------------------------------------------------------------------------
703,245.64 811,142.00 0.00 0.00 101,843,680.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 429.600248 4.621963 2.863373 7.485336 0.000000 424.978285
A-3 1000.000000 0.000000 6.665204 6.665204 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665204 6.665204 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665204 6.665204 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 958.106272 1.112369 0.000000 1.112369 0.000000 956.993904
R 114.708000 0.123563 0.764563 0.888126 0.000000 114.584438
M-1 981.842819 0.822061 6.544183 7.366244 0.000000 981.020758
M-2 981.842809 0.822061 6.544181 7.366242 0.000000 981.020748
M-3 981.842822 0.822063 6.544185 7.366248 0.000000 981.020759
B-1 981.842848 0.822062 6.544173 7.366235 0.000000 981.020786
B-2 981.842824 0.822065 6.544194 7.366259 0.000000 981.020759
B-3 864.870549 0.724125 5.764534 6.488659 0.000000 864.146424
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,840.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,323.99
SUBSERVICER ADVANCES THIS MONTH 26,113.22
MASTER SERVICER ADVANCES THIS MONTH 543.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,828,991.84
(B) TWO MONTHLY PAYMENTS: 2 324,595.98
(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 101,843,680.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 399
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 63,595.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 22,375.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.47278590 % 6.94390900 % 1.58330540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.47091030 % 6.85639757 % 1.58365370 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3817 %
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 8.57365304
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.43
POOL TRADING FACTOR: 75.11656826
................................................................................
Run: 12/27/96 13:01:50 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-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 43,670,632.25 7.758609 % 784,660.07
R 760947DP3 100.00 0.00 7.758609 % 0.00
M-1 760947DL2 12,120,000.00 7,025,409.96 7.758609 % 126,230.34
M-2 760947DM0 3,327,400.00 3,256,154.57 7.758609 % 2,558.57
M-3 760947DN8 2,139,000.00 2,093,200.28 7.758609 % 1,644.76
B-1 951,000.00 930,637.44 7.758609 % 731.26
B-2 142,700.00 139,644.56 7.758609 % 109.73
B-3 95,100.00 93,063.73 7.758609 % 73.13
B-4 950,747.29 685,661.44 7.758609 % 538.77
- -------------------------------------------------------------------------------
95,065,047.29 57,894,404.23 916,546.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 282,322.25 1,066,982.32 0.00 0.00 42,885,972.18
R 0.00 0.00 0.00 0.00 0.00
M-1 45,417.92 171,648.26 0.00 0.00 6,899,179.62
M-2 21,050.41 23,608.98 0.00 0.00 3,253,596.00
M-3 13,532.14 15,176.90 0.00 0.00 2,091,555.52
B-1 6,016.39 6,747.65 0.00 0.00 929,906.18
B-2 902.77 1,012.50 0.00 0.00 139,534.83
B-3 601.63 674.76 0.00 0.00 92,990.60
B-4 4,432.67 4,971.44 0.00 0.00 552,149.05
- -------------------------------------------------------------------------------
374,276.18 1,290,822.81 0.00 0.00 56,844,883.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 579.655056 10.415058 3.747359 14.162417 0.000000 569.239998
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 579.654287 10.415045 3.747353 14.162398 0.000000 569.239243
M-2 978.588258 0.768940 6.326384 7.095324 0.000000 977.819318
M-3 978.588256 0.768939 6.326386 7.095325 0.000000 977.819317
B-1 978.588265 0.768938 6.326383 7.095321 0.000000 977.819327
B-2 978.588367 0.768956 6.326349 7.095305 0.000000 977.819411
B-3 978.588118 0.768980 6.326288 7.095268 0.000000 977.819138
B-4 721.181588 0.566681 4.662301 5.228982 0.000000 580.752694
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,615.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,039.42
SUBSERVICER ADVANCES THIS MONTH 47,151.31
MASTER SERVICER ADVANCES THIS MONTH 4,167.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 2,957,575.40
(B) TWO MONTHLY PAYMENTS: 4 804,089.87
(C) THREE OR MORE MONTHLY PAYMENTS: 4 818,199.59
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 1,935,794.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,844,883.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 350
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 560,913.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 600,312.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.43152540 % 21.37471700 % 3.19375800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.44385560 % 21.53989996 % 3.01624450 %
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 8.27657684
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.99
POOL TRADING FACTOR: 59.79577731
................................................................................
Run: 12/27/96 13:01:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 50,885,364.21 7.919208 % 1,236,102.04
M-1 760947DR9 2,949,000.00 2,825,552.54 7.919208 % 2,301.60
M-2 760947DS7 1,876,700.00 1,798,139.89 7.919208 % 1,464.71
R 760947DT5 100.00 0.00 7.919208 % 0.00
B-1 1,072,500.00 1,027,604.33 7.919208 % 837.05
B-2 375,400.00 359,685.45 7.919208 % 292.99
B-3 965,295.81 836,325.06 7.919208 % 681.24
- -------------------------------------------------------------------------------
107,242,895.81 57,732,671.48 1,241,679.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 335,708.38 1,571,810.42 0.00 0.00 49,649,262.17
M-1 18,641.15 20,942.75 0.00 0.00 2,823,250.94
M-2 11,862.96 13,327.67 0.00 0.00 1,796,675.18
R 0.00 0.00 0.00 0.00 0.00
B-1 6,779.46 7,616.51 0.00 0.00 1,026,767.28
B-2 2,372.97 2,665.96 0.00 0.00 359,392.46
B-3 5,517.52 6,198.76 0.00 0.00 834,643.82
- -------------------------------------------------------------------------------
380,882.44 1,622,562.07 0.00 0.00 56,489,991.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 508.833798 12.360538 3.356953 15.717491 0.000000 496.473259
M-1 958.139213 0.780468 6.321177 7.101645 0.000000 957.358745
M-2 958.139228 0.780471 6.321181 7.101652 0.000000 957.358757
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 958.139235 0.780466 6.321175 7.101641 0.000000 957.358769
B-2 958.139185 0.780474 6.321177 7.101651 0.000000 957.358711
B-3 866.392510 0.705732 5.715885 6.421617 0.000000 864.650827
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,379.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,015.69
SUBSERVICER ADVANCES THIS MONTH 13,506.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,044,064.89
(B) TWO MONTHLY PAYMENTS: 2 600,706.69
(C) THREE OR MORE MONTHLY PAYMENTS: 1 149,477.93
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,489,991.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 244
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,195,652.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.13963200 % 8.00879700 % 3.85157100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.89036880 % 8.17830906 % 3.93132210 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 826,260.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27902669
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.12
POOL TRADING FACTOR: 52.67481023
................................................................................
Run: 12/27/96 13:01:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,592,634.86 7.850000 % 295,439.94
A-2 760947EC1 6,468,543.00 4,432,105.90 9.250000 % 49,239.99
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 15,726,527.25 0.000000 % 915.76
A-8 760947EH0 0.00 0.00 0.479266 % 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 3,065,529.32 8.500000 % 2,046.27
M-2 760947EN7 1,860,998.00 1,839,317.78 8.500000 % 1,227.76
M-3 760947EP2 1,550,831.00 1,532,764.18 8.500000 % 1,023.14
B-1 760947EQ0 558,299.00 551,794.95 8.500000 % 368.33
B-2 760947ER8 248,133.00 245,242.30 8.500000 % 163.70
B-3 124,066.00 122,620.67 8.500000 % 81.85
B-4 620,337.16 613,110.39 8.500000 % 409.26
- -------------------------------------------------------------------------------
124,066,559.16 63,453,647.60 350,916.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,923.02 469,362.96 0.00 0.00 26,297,194.92
A-2 34,156.86 83,396.85 0.00 0.00 4,382,865.91
A-3 60,019.69 60,019.69 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-7 125,148.22 126,063.98 0.00 0.00 15,725,611.49
A-8 19,002.91 19,002.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,709.54 23,755.81 0.00 0.00 3,063,483.05
M-2 13,025.72 14,253.48 0.00 0.00 1,838,090.02
M-3 10,854.76 11,877.90 0.00 0.00 1,531,741.04
B-1 3,907.72 4,276.05 0.00 0.00 551,426.62
B-2 1,736.76 1,900.46 0.00 0.00 245,078.60
B-3 868.37 950.22 0.00 0.00 122,538.82
B-4 4,341.94 4,751.20 0.00 0.00 612,701.13
- -------------------------------------------------------------------------------
468,695.51 819,611.51 0.00 0.00 63,102,731.60
===============================================================================
Run: 12/27/96 13:01:52
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-1 685.178397 7.612223 4.481252 12.093475 0.000000 677.566174
A-2 685.178393 7.612223 5.280457 12.892680 0.000000 677.566171
A-3 1000.000000 0.000000 6.873533 6.873533 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-7 343.778257 0.020018 2.735711 2.755729 0.000000 343.758239
R-I 0.000000 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-1 988.350224 0.659733 6.999323 7.659056 0.000000 987.690491
M-2 988.350219 0.659732 6.999320 7.659052 0.000000 987.690487
M-3 988.350233 0.659737 6.999318 7.659055 0.000000 987.690496
B-1 988.350239 0.659736 6.999332 7.659068 0.000000 987.690503
B-2 988.350199 0.659727 6.999311 7.659038 0.000000 987.690472
B-3 988.350314 0.659729 6.999258 7.658987 0.000000 987.690584
B-4 988.350255 0.659722 6.999323 7.659045 0.000000 987.690517
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,086.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,478.20
SUBSERVICER ADVANCES THIS MONTH 20,198.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 710,460.02
(B) TWO MONTHLY PAYMENTS: 4 1,084,681.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,176.01
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 427,215.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,102,731.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 243
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 308,353.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.26880560 % 10.28288300 % 2.44831140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.20577640 % 10.19498514 % 2.46043240 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4786 %
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 9.17493267
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.97
POOL TRADING FACTOR: 50.86199861
................................................................................
Run: 12/27/96 13:01:54 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-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 301,391,044.00 160,992,456.65 8.120015 % 9,254,612.32
R 760947EA5 100.00 0.00 8.120015 % 0.00
B-1 4,660,688.00 4,561,968.43 8.120015 % 3,210.02
B-2 2,330,345.00 2,280,985.21 8.120015 % 1,605.01
B-3 2,330,343.10 2,246,020.85 8.120015 % 1,580.41
- -------------------------------------------------------------------------------
310,712,520.10 170,081,431.14 9,261,007.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,078,280.22 10,332,892.54 0.00 0.00 151,737,844.33
R 0.00 0.00 0.00 0.00 0.00
B-1 30,554.73 33,764.75 0.00 0.00 4,558,758.41
B-2 15,277.36 16,882.37 0.00 0.00 2,279,380.20
B-3 15,043.19 16,623.60 0.00 0.00 2,161,059.98
- -------------------------------------------------------------------------------
1,139,155.50 10,400,163.26 0.00 0.00 160,737,042.92
===============================================================================
Run: 12/27/96 13:01:54
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 534.164700 30.706328 3.577678 34.284006 0.000000 503.458372
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 978.818670 0.688744 6.555841 7.244585 0.000000 978.129926
B-2 978.818677 0.688744 6.555836 7.244580 0.000000 978.129934
B-3 963.815521 0.678188 6.455354 7.133542 0.000000 927.356997
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:54 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 41,066.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 76,051.35
MASTER SERVICER ADVANCES THIS MONTH 12,184.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 5,326,798.37
(B) TWO MONTHLY PAYMENTS: 6 1,331,281.82
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,172,270.07
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,286,012.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 160,737,042.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 674
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 1,652,241.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,925,839.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.65610420 % 5.34389580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.40129140 % 5.59870860 %
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 8.64322774
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.96
POOL TRADING FACTOR: 51.73175605
................................................................................
Run: 12/27/96 13:01:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,768,401.17 7.650000 % 950,203.27
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 16,694,769.64 0.000000 % 9,282.79
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.455223 % 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 4,672,028.07 8.500000 % 3,171.35
M-2 760947FT3 2,834,750.00 2,803,217.62 8.500000 % 1,902.81
M-3 760947FU0 2,362,291.00 2,336,014.00 8.500000 % 1,585.68
B-1 760947FV8 944,916.00 934,405.22 8.500000 % 634.27
B-2 760947FW6 566,950.00 560,643.53 8.500000 % 380.56
B-3 377,967.00 373,762.67 8.500000 % 253.71
B-4 944,921.62 934,410.73 8.500000 % 634.28
- -------------------------------------------------------------------------------
188,983,349.15 101,740,652.65 968,048.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,123.29 1,095,326.56 0.00 0.00 21,818,197.90
A-2 265,894.45 265,894.45 0.00 0.00 40,142,000.00
A-3 64,255.56 64,255.56 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-7 128,774.72 138,057.51 0.00 0.00 16,685,486.85
A-8 28,682.62 28,682.62 0.00 0.00 0.00
A-9 33,186.41 33,186.41 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,087.77 36,259.12 0.00 0.00 4,668,856.72
M-2 19,852.66 21,755.47 0.00 0.00 2,801,314.81
M-3 16,543.89 18,129.57 0.00 0.00 2,334,428.32
B-1 6,617.55 7,251.82 0.00 0.00 933,770.95
B-2 3,970.54 4,351.10 0.00 0.00 560,262.97
B-3 2,647.03 2,900.74 0.00 0.00 373,508.96
B-4 6,617.59 7,251.87 0.00 0.00 933,776.45
- -------------------------------------------------------------------------------
755,254.08 1,723,302.80 0.00 0.00 100,772,603.93
===============================================================================
Run: 12/27/96 13:01:55
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-1 654.192967 27.301710 4.169754 31.471464 0.000000 626.891256
A-2 1000.000000 0.000000 6.623847 6.623847 0.000000 1000.000000
A-3 1000.000000 0.000000 6.748825 6.748825 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-7 259.297622 0.144177 2.000086 2.144263 0.000000 259.153444
R-I 0.000000 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-1 988.876491 0.671245 7.003322 7.674567 0.000000 988.205247
M-2 988.876486 0.671244 7.003320 7.674564 0.000000 988.205242
M-3 988.876476 0.671247 7.003324 7.674571 0.000000 988.205230
B-1 988.876493 0.671245 7.003321 7.674566 0.000000 988.205248
B-2 988.876497 0.671241 7.003334 7.674575 0.000000 988.205256
B-3 988.876463 0.671249 7.003336 7.674585 0.000000 988.205214
B-4 988.876442 0.671209 7.003322 7.674531 0.000000 988.205191
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,283.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,742.12
SUBSERVICER ADVANCES THIS MONTH 32,923.36
MASTER SERVICER ADVANCES THIS MONTH 2,988.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,579,044.30
(B) TWO MONTHLY PAYMENTS: 3 987,324.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,330.51
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,238.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,772,603.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 391
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 353,893.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 898,899.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.53434350 % 9.69550700 % 2.77014980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.42365000 % 9.72942989 % 2.79474840 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4563 %
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 9.21130858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.58
POOL TRADING FACTOR: 53.32353585
................................................................................
Run: 12/27/96 13:01:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,117,250.52 8.000000 % 741,259.44
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 1,051,485.04 938,181.83 0.000000 % 4,870.77
A-6 760947EZ0 0.00 0.00 0.378802 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,480,905.61 8.000000 % 5,514.83
M-2 760947FC0 525,100.00 493,603.88 8.000000 % 1,838.16
M-3 760947FD8 525,100.00 493,603.88 8.000000 % 1,838.16
B-1 630,100.00 592,305.85 8.000000 % 2,205.72
B-2 315,000.00 296,105.92 8.000000 % 1,102.69
B-3 367,575.59 345,527.94 8.000000 % 1,286.73
- -------------------------------------------------------------------------------
105,020,175.63 66,427,800.43 759,916.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 107,385.56 848,645.00 0.00 0.00 15,375,991.08
A-2 121,595.58 121,595.58 0.00 0.00 18,250,000.00
A-3 44,134.20 44,134.20 0.00 0.00 6,624,000.00
A-4 138,561.09 138,561.09 0.00 0.00 20,796,315.00
A-5 0.00 4,870.77 0.00 0.00 933,311.06
A-6 20,956.89 20,956.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,866.93 15,381.76 0.00 0.00 1,475,390.78
M-2 3,288.77 5,126.93 0.00 0.00 491,765.72
M-3 3,288.77 5,126.93 0.00 0.00 491,765.72
B-1 3,946.40 6,152.12 0.00 0.00 590,100.13
B-2 1,972.89 3,075.58 0.00 0.00 295,003.23
B-3 2,302.17 3,588.90 0.00 0.00 344,241.21
- -------------------------------------------------------------------------------
457,299.25 1,217,215.75 0.00 0.00 65,667,883.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 296.490996 13.636119 1.975452 15.611571 0.000000 282.854876
A-2 1000.000000 0.000000 6.662772 6.662772 0.000000 1000.000000
A-3 1000.000000 0.000000 6.662772 6.662772 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662771 6.662771 0.000000 1000.000000
A-5 892.244582 4.632277 0.000000 4.632277 0.000000 887.612305
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.018795 3.500590 6.263127 9.763717 0.000000 936.518205
M-2 940.018815 3.500590 6.263131 9.763721 0.000000 936.518225
M-3 940.018815 3.500590 6.263131 9.763721 0.000000 936.518225
B-1 940.018807 3.500587 6.263133 9.763720 0.000000 936.518219
B-2 940.018794 3.500603 6.263143 9.763746 0.000000 936.518191
B-3 940.018732 3.500532 6.263120 9.763652 0.000000 936.518146
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,184.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,461.37
SUBSERVICER ADVANCES THIS MONTH 15,180.91
MASTER SERVICER ADVANCES THIS MONTH 3,131.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,223,219.25
(B) TWO MONTHLY PAYMENTS: 1 78,089.26
(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 65,667,883.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 318
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 299,841.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 511,786.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.34711460 % 1.88417600 % 3.76870930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.30247760 % 1.87206363 % 3.79846830 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3801 %
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 8.59108456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.30
POOL TRADING FACTOR: 62.52882700
................................................................................
Run: 12/27/96 13:01:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,389,717.05 7.886570 % 1,456,787.69
R 760947GA3 100.00 0.00 7.886570 % 0.00
M-1 760947GB1 16,170,335.00 8,840,765.24 7.886570 % 245,832.94
M-2 760947GC9 3,892,859.00 3,791,187.06 7.886570 % 4,327.09
M-3 760947GD7 1,796,704.00 1,749,778.48 7.886570 % 1,997.12
B-1 1,078,022.00 1,049,866.70 7.886570 % 1,198.27
B-2 299,451.00 291,630.08 7.886570 % 332.85
B-3 718,681.74 541,294.31 7.886570 % 617.81
- -------------------------------------------------------------------------------
119,780,254.74 68,654,238.92 1,711,093.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 343,891.01 1,800,678.70 0.00 0.00 50,932,929.36
R 0.00 0.00 0.00 0.00 0.00
M-1 58,031.61 303,864.55 0.00 0.00 8,594,932.30
M-2 24,885.71 29,212.80 0.00 0.00 3,786,859.97
M-3 11,485.71 13,482.83 0.00 0.00 1,747,781.36
B-1 6,891.42 8,089.69 0.00 0.00 1,048,668.43
B-2 1,914.28 2,247.13 0.00 0.00 291,297.23
B-3 3,553.10 4,170.91 0.00 0.00 540,676.50
- -------------------------------------------------------------------------------
450,652.84 2,161,746.61 0.00 0.00 66,943,145.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 546.727973 15.202727 3.588774 18.791501 0.000000 531.525246
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 546.727402 15.202712 3.588770 18.791482 0.000000 531.524690
M-2 973.882450 1.111546 6.392656 7.504202 0.000000 972.770904
M-3 973.882443 1.111546 6.392656 7.504202 0.000000 972.770896
B-1 973.882444 1.111545 6.392652 7.504197 0.000000 972.770899
B-2 973.882472 1.111534 6.392632 7.504166 0.000000 972.770938
B-3 753.176656 0.859643 4.943913 5.803556 0.000000 752.317013
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:01:59 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 21,064.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 389.11
SUBSERVICER ADVANCES THIS MONTH 22,212.86
MASTER SERVICER ADVANCES THIS MONTH 3,120.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,495,168.22
(B) TWO MONTHLY PAYMENTS: 3 663,913.42
(C) THREE OR MORE MONTHLY PAYMENTS: 3 400,118.95
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 424,082.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,943,145.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 671
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 421,370.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,632,734.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.30951540 % 20.94805900 % 2.74242510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.08386080 % 21.10682669 % 2.80931250 %
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 8.34948002
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.85
POOL TRADING FACTOR: 55.88829753
................................................................................
Run: 12/27/96 13:03:27 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 56,348,387.03 7.928910 % 1,168,027.81
II A 760947GF2 199,529,000.00 112,829,698.51 7.310300 % 2,757,609.05
III 760947GG0 151,831,000.00 109,239,196.91 7.125959 % 2,669,788.73
R 760947GL9 1,000.00 599.03 7.928910 % 12.42
I M 760947GH8 10,069,000.00 9,741,610.94 7.928910 % 17,621.45
II M 760947GJ4 21,982,000.00 21,224,742.98 7.310300 % 40,606.93
III 760947GK1 12,966,000.00 12,392,015.81 7.125959 % 33,901.49
I B 1,855,785.84 1,795,445.79 7.928910 % 3,247.75
II B 3,946,359.39 3,810,411.42 7.310300 % 7,290.03
III 2,509,923.08 2,398,812.78 7.125959 % 6,562.56
- -------------------------------------------------------------------------------
498,755,068.31 329,780,921.20 6,704,668.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 372,157.92 1,540,185.73 0.00 0.00 55,180,359.22
II A 687,054.03 3,444,663.08 0.00 0.00 110,072,089.46
III A 648,416.56 3,318,205.29 0.00 0.00 106,569,408.18
R 3.96 16.38 0.00 0.00 586.61
I M 64,339.33 81,960.78 0.00 0.00 9,723,989.49
II M 129,243.86 169,850.79 0.00 0.00 21,184,136.05
III M 73,555.91 107,457.40 0.00 0.00 12,358,114.32
I B 11,858.18 15,105.93 0.00 0.00 1,792,198.04
II B 23,202.75 30,492.78 0.00 0.00 3,803,121.39
III B 14,238.76 20,801.32 0.00 0.00 2,392,250.22
- -------------------------------------------------------------------------------
2,024,071.26 8,728,739.48 0.00 0.00 323,076,252.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 599.036698 12.417241 3.956391 16.373632 0.000000 586.619457
II A 565.480198 13.820593 3.443379 17.263972 0.000000 551.659606
III 719.478874 17.583950 4.270647 21.854597 0.000000 701.894924
R 599.030000 12.420000 3.960000 16.380000 0.000000 586.610000
I M 967.485444 1.750070 6.389843 8.139913 0.000000 965.735375
II M 965.551041 1.847281 5.879531 7.726812 0.000000 963.703760
III 955.731591 2.614645 5.672984 8.287629 0.000000 953.116946
I B 967.485445 1.750070 6.389843 8.139913 0.000000 965.735376
II B 965.551042 1.847281 5.879533 7.726814 0.000000 963.703761
III 955.731592 2.614645 5.672987 8.287632 0.000000 953.116946
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:28 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 68,019.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,597.06
SUBSERVICER ADVANCES THIS MONTH 48,743.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 75 4,786,649.24
(B) TWO MONTHLY PAYMENTS: 5 474,859.98
(C) THREE OR MORE MONTHLY PAYMENTS: 4 311,943.36
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 421,034.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 323,076,252.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,628
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,978,793.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.42510270 % 13.14762800 % 2.42726900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.13569270 % 13.39195916 % 2.47234810 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.75445100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 265.76
POOL TRADING FACTOR: 64.77653532
Run: 12/27/96 13:03:28 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
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,994.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,337.43
SUBSERVICER ADVANCES THIS MONTH 14,133.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 1,369,924.04
(B) TWO MONTHLY PAYMENTS: 1 83,088.24
(C) THREE OR MORE MONTHLY PAYMENTS: 3 171,959.05
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 132,313.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,697,133.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 957
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,066,111.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.00525960 % 14.34994700 % 2.64479370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 14.57932148 % 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 8.31779914
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 273.61
POOL TRADING FACTOR: 62.92729394
Run: 12/27/96 13:03:29 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
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,458.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,548.01
SUBSERVICER ADVANCES THIS MONTH 17,560.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 1,797,420.95
(B) TWO MONTHLY PAYMENTS: 2 34,301.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 139,984.31
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 138,163.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,059,346.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,381
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,541,744.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.84080000 % 15.39532600 % 2.76387440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 15.68505737 % 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 7.69723636
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.71
POOL TRADING FACTOR: 59.90460780
Run: 12/27/96 13:03:29 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
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,567.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,711.62
SUBSERVICER ADVANCES THIS MONTH 17,050.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 1,619,304.25
(B) TWO MONTHLY PAYMENTS: 2 357,469.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 150,558.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,319,772.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,290
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,370,937.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.07480000 % 9.99114200 % 1.93405810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.18639752 % 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 7.50843682
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 247.03
POOL TRADING FACTOR: 72.51330099
................................................................................
Run: 12/27/96 13:02:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 10,285,000.00 594,951.12 8.250000 % 129,313.97
A-2 760947HC8 10,286,000.00 595,008.97 7.750000 % 129,326.55
A-3 760947HD6 25,078,000.00 1,450,674.21 8.000000 % 315,307.33
A-4 760947HE4 1,719,000.00 1,719,000.00 8.000000 % 0.00
A-5 760947HF1 22,300,000.00 22,300,000.00 8.000000 % 0.00
A-6 760947HG9 17,800,000.00 17,800,000.00 7.100000 % 0.00
A-7 760947HH7 5,280,000.00 5,280,000.00 7.750000 % 0.00
A-8 760947HJ3 7,200,000.00 7,200,000.00 7.750000 % 0.00
A-9 760947HK0 0.00 0.00 8.000000 % 0.00
A-10 760947HL8 569,607.66 504,499.62 0.000000 % 3,316.66
R-I 760947HM6 1,000.00 1,000.00 8.000000 % 0.00
R-II 760947HN4 1,000.00 1,000.00 8.000000 % 0.00
M-1 760947HP9 1,574,800.00 1,490,409.03 8.000000 % 5,271.80
M-2 760947HQ7 1,049,900.00 993,637.57 8.000000 % 3,514.65
M-3 760947HR5 892,400.00 844,577.72 8.000000 % 2,987.40
B-1 209,800.00 198,557.17 8.000000 % 702.33
B-2 367,400.00 347,711.62 8.000000 % 1,229.91
B-3 367,731.33 348,025.20 8.000000 % 1,231.01
- -------------------------------------------------------------------------------
104,981,638.99 61,669,052.23 592,201.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 4,086.52 133,400.49 0.00 0.00 465,637.15
A-2 3,839.23 133,165.78 0.00 0.00 465,682.42
A-3 9,662.25 324,969.58 0.00 0.00 1,135,366.88
A-4 11,449.44 11,449.44 0.00 0.00 1,719,000.00
A-5 148,529.65 148,529.65 0.00 0.00 22,300,000.00
A-6 105,219.60 105,219.60 0.00 0.00 17,800,000.00
A-7 34,068.57 34,068.57 0.00 0.00 5,280,000.00
A-8 46,457.14 46,457.14 0.00 0.00 7,200,000.00
A-9 15,935.30 15,935.30 0.00 0.00 0.00
A-10 0.00 3,316.66 0.00 0.00 501,182.96
R-I 6.66 6.66 0.00 0.00 1,000.00
R-II 6.67 6.67 0.00 0.00 1,000.00
M-1 9,926.90 15,198.70 0.00 0.00 1,485,137.23
M-2 6,618.14 10,132.79 0.00 0.00 990,122.92
M-3 5,625.33 8,612.73 0.00 0.00 841,590.32
B-1 1,322.49 2,024.82 0.00 0.00 197,854.84
B-2 2,315.94 3,545.85 0.00 0.00 346,481.71
B-3 2,318.03 3,549.04 0.00 0.00 346,794.19
- -------------------------------------------------------------------------------
407,387.86 999,589.47 0.00 0.00 61,076,850.62
===============================================================================
Run: 12/27/96 13:02:00
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 57.846487 12.573065 0.397328 12.970393 0.000000 45.273423
A-2 57.846487 12.573065 0.373248 12.946313 0.000000 45.273422
A-3 57.846487 12.573065 0.385288 12.958353 0.000000 45.273422
A-4 1000.000000 0.000000 6.660524 6.660524 0.000000 1000.000000
A-5 1000.000000 0.000000 6.660522 6.660522 0.000000 1000.000000
A-6 1000.000000 0.000000 5.911213 5.911213 0.000000 1000.000000
A-7 1000.000000 0.000000 6.452381 6.452381 0.000000 1000.000000
A-8 1000.000000 0.000000 6.452381 6.452381 0.000000 1000.000000
A-10 885.696692 5.822710 0.000000 5.822710 0.000000 879.873982
R-I 1000.000000 0.000000 6.660000 6.660000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.670000 6.670000 0.000000 1000.000000
M-1 946.411627 3.347600 6.303594 9.651194 0.000000 943.064027
M-2 946.411630 3.347605 6.303591 9.651196 0.000000 943.064025
M-3 946.411609 3.347602 6.303597 9.651199 0.000000 943.064007
B-1 946.411678 3.347617 6.303575 9.651192 0.000000 943.064061
B-2 946.411595 3.347605 6.303593 9.651198 0.000000 943.063990
B-3 946.411610 3.347553 6.303597 9.651150 0.000000 943.064030
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:01 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 12,813.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,734.50
SPREAD 21,193.29
SUBSERVICER ADVANCES THIS MONTH 2,647.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 262,115.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,076,850.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 238
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 373,761.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.09580770 % 5.44208100 % 1.46211160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.05334740 % 5.43061804 % 1.47110350 %
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 8.65647257
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.36
POOL TRADING FACTOR: 58.17860267
................................................................................
Run: 12/27/96 13:02:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,695,209.57 7.650000 % 1,169,771.66
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 5,281,474.92 8.000000 % 149,430.91
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 0.847687 % 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 2,765,023.39 8.000000 % 2,013.59
M-2 760947GY1 1,277,000.00 1,256,828.82 8.000000 % 915.27
M-3 760947GZ8 1,277,000.00 1,256,828.82 8.000000 % 915.27
B-1 613,000.00 603,317.19 8.000000 % 439.36
B-2 408,600.00 402,145.86 8.000000 % 292.86
B-3 510,571.55 502,506.67 8.000000 % 365.93
- -------------------------------------------------------------------------------
102,156,471.55 60,148,945.24 1,324,144.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 36,291.28 1,206,062.94 0.00 0.00 4,525,437.91
A-2 137,582.83 137,582.83 0.00 0.00 20,646,342.00
A-3 35,194.62 184,625.53 0.00 0.00 5,132,044.01
A-4 144,865.85 144,865.85 0.00 0.00 21,739,268.00
A-5 1,660.38 1,660.38 0.00 0.00 0.00
A-6 42,471.24 42,471.24 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 18,425.53 20,439.12 0.00 0.00 2,763,009.80
M-2 8,375.24 9,290.51 0.00 0.00 1,255,913.55
M-3 8,375.24 9,290.51 0.00 0.00 1,255,913.55
B-1 4,020.37 4,459.73 0.00 0.00 602,877.83
B-2 2,679.81 2,972.67 0.00 0.00 401,853.00
B-3 3,348.59 3,714.52 0.00 0.00 502,140.74
- -------------------------------------------------------------------------------
443,290.98 1,767,435.83 0.00 0.00 58,824,800.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 132.917730 27.300733 0.846985 28.147718 0.000000 105.616997
A-2 1000.000000 0.000000 6.663787 6.663787 0.000000 1000.000000
A-3 526.701118 14.902168 3.509824 18.411992 0.000000 511.798950
A-4 1000.000000 0.000000 6.663787 6.663787 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.204239 0.716733 6.558529 7.275262 0.000000 983.487506
M-2 984.204244 0.716735 6.558528 7.275263 0.000000 983.487510
M-3 984.204244 0.716735 6.558528 7.275263 0.000000 983.487510
B-1 984.204225 0.716737 6.558515 7.275252 0.000000 983.487488
B-2 984.204258 0.716740 6.558517 7.275257 0.000000 983.487518
B-3 984.204212 0.716726 6.558513 7.275239 0.000000 983.487505
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,198.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 31,751.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,245,869.21
(B) TWO MONTHLY PAYMENTS: 1 463,305.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,061,914.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,824,800.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 239
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,280,342.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.71692480 % 8.77601600 % 2.50705930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.47134470 % 8.96702898 % 2.56162630 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8358 %
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 9.15768598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.16
POOL TRADING FACTOR: 57.58303855
................................................................................
Run: 12/27/96 13:02:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,648,365.20 6.600000 % 443,274.24
A-2 760947HT1 23,921,333.00 20,894,909.80 7.000000 % 295,516.16
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 6,971,734.51 8.000000 % 286,091.56
A-9 760947JF9 63,512,857.35 33,742,376.09 0.000000 % 629,993.29
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 0.493941 % 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 5,431,576.12 8.000000 % 3,773.83
M-2 760947JH5 2,499,831.00 2,468,898.32 8.000000 % 1,715.38
M-3 760947JJ1 2,499,831.00 2,468,898.32 8.000000 % 1,715.38
B-1 760947JK8 799,945.00 790,046.55 8.000000 % 548.92
B-2 760947JL6 699,952.00 691,290.86 8.000000 % 480.30
B-3 999,934.64 987,561.56 8.000000 % 686.14
- -------------------------------------------------------------------------------
199,986,492.99 134,605,657.33 1,663,795.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 102,546.59 545,820.83 0.00 0.00 18,205,090.96
A-2 121,863.89 417,380.05 0.00 0.00 20,599,393.64
A-3 70,861.41 70,861.41 0.00 0.00 12,694,000.00
A-4 73,459.17 73,459.17 0.00 0.00 12,686,000.00
A-5 56,014.31 56,014.31 0.00 0.00 9,469,000.00
A-6 40,235.92 40,235.92 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 46,469.43 332,560.99 0.00 0.00 6,685,642.95
A-9 236,857.25 866,850.54 0.00 0.00 33,112,382.80
A-10 0.00 0.00 0.00 0.00 0.00
A-11 61,986.12 61,986.12 0.00 0.00 0.00
A-12 55,395.58 55,395.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,203.65 39,977.48 0.00 0.00 5,427,802.29
M-2 16,456.20 18,171.58 0.00 0.00 2,467,182.94
M-3 16,456.20 18,171.58 0.00 0.00 2,467,182.94
B-1 5,265.98 5,814.90 0.00 0.00 789,497.63
B-2 4,607.74 5,088.04 0.00 0.00 690,810.56
B-3 6,582.49 7,268.63 0.00 0.00 986,875.42
- -------------------------------------------------------------------------------
951,261.93 2,615,057.13 0.00 0.00 132,941,862.13
===============================================================================
Run: 12/27/96 13:02:03
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-1 804.224823 19.116536 4.422399 23.538935 0.000000 785.108287
A-2 873.484341 12.353666 5.094360 17.448026 0.000000 861.130675
A-3 1000.000000 0.000000 5.582276 5.582276 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790570 5.790570 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915547 5.915547 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040522 6.040522 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 373.019503 15.307200 2.486326 17.793526 0.000000 357.712303
A-9 531.268431 9.919146 3.729280 13.648426 0.000000 521.349286
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-1 987.626094 0.686197 6.582927 7.269124 0.000000 986.939897
M-2 987.626092 0.686198 6.582925 7.269123 0.000000 986.939893
M-3 987.626092 0.686198 6.582925 7.269123 0.000000 986.939893
B-1 987.626087 0.686197 6.582928 7.269125 0.000000 986.939890
B-2 987.626094 0.686190 6.582937 7.269127 0.000000 986.939905
B-3 987.626111 0.686195 6.582920 7.269115 0.000000 986.939926
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:04 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 26,726.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,341.92
SUBSERVICER ADVANCES THIS MONTH 27,936.86
MASTER SERVICER ADVANCES THIS MONTH 5,519.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,325,923.80
(B) TWO MONTHLY PAYMENTS: 2 396,444.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 862,771.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,941,862.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 452
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 668,221.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,570,255.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.44809860 % 7.71499700 % 1.83690450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.33510780 % 7.79451108 % 1.85863360 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4922 %
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 8.78235579
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.73
POOL TRADING FACTOR: 66.47542049
................................................................................
Run: 12/27/96 13:02:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 45,859,605.53 6.600000 % 1,335,806.85
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 12,520,000.00 7.500000 % 0.00
A-4 760947JQ5 38,235,000.00 35,332,566.85 7.200000 % 0.00
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 62,474,897.61 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 4,315,962.00 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 137,651.90 0.000000 % 395.87
A-10 760947JV4 0.00 0.00 0.614867 % 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 5,705,225.60 7.500000 % 4,337.86
M-2 760947JZ5 2,883,900.00 2,852,612.77 7.500000 % 2,168.93
M-3 760947KA8 2,883,900.00 2,852,612.77 7.500000 % 2,168.93
B-1 922,800.00 912,788.61 7.500000 % 694.02
B-2 807,500.00 798,739.51 7.500000 % 607.31
B-3 1,153,493.52 1,140,979.38 7.500000 % 867.52
- -------------------------------------------------------------------------------
230,710,285.52 183,839,642.53 1,347,047.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 252,163.60 1,587,970.45 0.00 0.00 44,523,798.68
A-2 42,435.19 42,435.19 0.00 0.00 8,936,000.00
A-3 78,230.07 78,230.07 0.00 0.00 12,520,000.00
A-4 211,941.41 211,941.41 0.00 0.00 35,332,566.85
A-5 0.00 0.00 0.00 0.00 0.00
A-6 443,327.50 443,327.50 0.00 0.00 62,474,897.61
A-7 30,626.48 30,626.48 0.00 0.00 4,315,962.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 395.87 0.00 0.00 137,256.03
A-10 94,173.40 94,173.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,648.58 39,986.44 0.00 0.00 5,700,887.74
M-2 17,824.29 19,993.22 0.00 0.00 2,850,443.84
M-3 17,824.29 19,993.22 0.00 0.00 2,850,443.84
B-1 5,703.48 6,397.50 0.00 0.00 912,094.59
B-2 4,990.85 5,598.16 0.00 0.00 798,132.20
B-3 7,129.30 7,996.82 0.00 0.00 1,140,111.86
- -------------------------------------------------------------------------------
1,242,018.44 2,589,065.73 0.00 0.00 182,492,595.24
===============================================================================
Run: 12/27/96 13:02:06
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-1 824.786347 24.024525 4.535170 28.559695 0.000000 800.761822
A-2 1000.000000 0.000000 4.748790 4.748790 0.000000 1000.000000
A-3 597.043395 0.000000 3.730571 3.730571 0.000000 597.043395
A-4 924.089626 0.000000 5.543126 5.543126 0.000000 924.089626
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 863.192398 0.000000 6.125291 6.125291 0.000000 863.192398
A-7 863.192400 0.000000 6.125296 6.125296 0.000000 863.192400
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 967.127940 2.781341 0.000000 2.781341 0.000000 964.346599
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.151080 0.752082 6.180620 6.932702 0.000000 988.398998
M-2 989.151070 0.752082 6.180620 6.932702 0.000000 988.398988
M-3 989.151070 0.752082 6.180620 6.932702 0.000000 988.398988
B-1 989.151073 0.752081 6.180624 6.932705 0.000000 988.398992
B-2 989.151096 0.752087 6.180619 6.932706 0.000000 988.399009
B-3 989.151096 0.752081 6.180616 6.932697 0.000000 988.399016
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,978.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,839.96
SUBSERVICER ADVANCES THIS MONTH 32,185.24
MASTER SERVICER ADVANCES THIS MONTH 4,067.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,074,892.25
(B) TWO MONTHLY PAYMENTS: 3 946,432.41
(C) THREE OR MORE MONTHLY PAYMENTS: 2 604,828.75
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 561,058.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 182,492,595.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 617
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 498,111.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,207,244.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.23581700 % 6.21139200 % 1.55279070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.18442730 % 6.24780167 % 1.56306840 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6144 %
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 8.41215741
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.64
POOL TRADING FACTOR: 79.10032915
................................................................................
Run: 12/27/96 13:02:08 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-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 11,300,000.00 429,470.26 7.650000 % 202,348.42
A-2 760947KQ3 105,000,000.00 74,279,891.74 7.500000 % 571,836.47
A-3 760947KR1 47,939,000.00 33,913,368.86 7.250000 % 261,078.75
A-4 760947KS9 27,875,000.00 19,719,542.68 7.650000 % 151,808.97
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 16,218,032.69 7.650000 % 80,972.04
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 32,513,835.57 7.500000 % 24,445.37
A-17 760947LF6 1,348,796.17 1,264,127.53 0.000000 % 1,295.17
A-18 760947LG4 0.00 0.00 0.484371 % 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 11,211,623.10 7.500000 % 8,429.40
M-2 760947LL3 5,670,200.00 5,605,861.01 7.500000 % 4,214.74
M-3 760947LM1 4,536,100.00 4,484,629.48 7.500000 % 3,371.75
B-1 2,041,300.00 2,018,137.63 7.500000 % 1,517.33
B-2 1,587,600.00 1,569,585.74 7.500000 % 1,180.09
B-3 2,041,838.57 2,018,670.09 7.500000 % 1,517.72
- -------------------------------------------------------------------------------
453,612,334.74 384,723,776.38 1,314,016.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 2,737.22 205,085.64 0.00 0.00 227,121.84
A-2 464,138.59 1,035,975.06 0.00 0.00 73,708,055.27
A-3 204,844.40 465,923.15 0.00 0.00 33,652,290.11
A-4 125,682.10 277,491.07 0.00 0.00 19,567,733.71
A-5 195,379.02 195,379.02 0.00 0.00 30,655,000.00
A-6 103,365.30 184,337.34 0.00 0.00 16,137,060.65
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,384.31 13,384.31 0.00 0.00 2,100,000.00
A-9 79,531.03 79,531.03 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-15 624,850.93 624,850.93 0.00 0.00 100,000,000.00
A-16 203,163.00 227,608.37 0.00 0.00 32,489,390.20
A-17 0.00 1,295.17 0.00 0.00 1,262,832.36
A-18 155,253.67 155,253.67 0.00 0.00 0.00
A-19 59,360.84 59,360.84 0.00 0.00 9,500,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 70,055.93 78,485.33 0.00 0.00 11,203,193.70
M-2 35,028.27 39,243.01 0.00 0.00 5,601,646.27
M-3 28,022.24 31,393.99 0.00 0.00 4,481,257.73
B-1 12,610.35 14,127.68 0.00 0.00 2,016,620.30
B-2 9,807.57 10,987.66 0.00 0.00 1,568,405.65
B-3 12,613.68 14,131.40 0.00 0.00 2,017,152.37
- -------------------------------------------------------------------------------
2,551,340.12 3,865,356.34 0.00 0.00 383,409,760.16
===============================================================================
Run: 12/27/96 13:02:08
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 38.006218 17.906940 0.242232 18.149172 0.000000 20.099278
A-2 707.427540 5.446062 4.420368 9.866430 0.000000 701.981479
A-3 707.427540 5.446062 4.273022 9.719084 0.000000 701.981479
A-4 707.427540 5.446062 4.508775 9.954837 0.000000 701.981478
A-5 1000.000000 0.000000 6.373480 6.373480 0.000000 1000.000000
A-6 788.508007 3.936797 5.025540 8.962337 0.000000 784.571210
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373481 6.373481 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165196 6.165196 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 6.248509 6.248509 0.000000 1000.000000
A-16 988.653133 0.743314 6.177608 6.920922 0.000000 987.909819
A-17 937.226512 0.960241 0.000000 0.960241 0.000000 936.266271
A-19 1000.000000 0.000000 6.248509 6.248509 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-1 988.653131 0.743314 6.177608 6.920922 0.000000 987.909817
M-2 988.653136 0.743314 6.177607 6.920921 0.000000 987.909822
M-3 988.653134 0.743315 6.177606 6.920921 0.000000 987.909819
B-1 988.653128 0.743316 6.177607 6.920923 0.000000 987.909812
B-2 988.653149 0.743317 6.177608 6.920925 0.000000 987.909833
B-3 988.653128 0.743315 6.177609 6.920924 0.000000 987.909818
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 80,886.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,004.03
SUBSERVICER ADVANCES THIS MONTH 58,252.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,653,974.96
(B) TWO MONTHLY PAYMENTS: 6 1,455,374.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,495,137.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 383,409,760.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,361
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,024,566.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.98270180 % 5.55524300 % 1.46205560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.96389060 % 5.55178817 % 1.46597500 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4840 %
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 8.27065163
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.49
POOL TRADING FACTOR: 84.52366278
................................................................................
Run: 12/27/96 13:02:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 21,232,088.52 7.250000 % 959,323.66
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 43,241,274.00 7.250000 % 925,388.45
A-4 760947KE0 434,639.46 391,524.09 0.000000 % 1,953.97
A-5 760947KF7 0.00 0.00 0.541366 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,719,309.48 7.250000 % 13,051.90
M-2 760947KM2 901,000.00 859,177.95 7.250000 % 6,522.33
M-3 760947KN0 721,000.00 687,533.06 7.250000 % 5,219.31
B-1 360,000.00 343,289.75 7.250000 % 2,606.04
B-2 361,000.00 344,243.32 7.250000 % 2,613.27
B-3 360,674.91 343,933.31 7.250000 % 2,610.92
- -------------------------------------------------------------------------------
120,152,774.37 92,757,273.48 1,919,289.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,220.65 1,087,544.31 0.00 0.00 20,272,764.86
A-2 142,489.68 142,489.68 0.00 0.00 23,594,900.00
A-3 261,134.19 1,186,522.64 0.00 0.00 42,315,885.55
A-4 0.00 1,953.97 0.00 0.00 389,570.12
A-5 41,827.92 41,827.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,382.91 23,434.81 0.00 0.00 1,706,257.58
M-2 5,188.58 11,710.91 0.00 0.00 852,655.62
M-3 4,152.02 9,371.33 0.00 0.00 682,313.75
B-1 2,073.13 4,679.17 0.00 0.00 340,683.71
B-2 2,078.88 4,692.15 0.00 0.00 341,630.05
B-3 2,077.01 4,687.93 0.00 0.00 341,322.39
- -------------------------------------------------------------------------------
599,624.97 2,518,914.82 0.00 0.00 90,837,983.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 605.800289 27.371709 3.658430 31.030139 0.000000 578.428580
A-2 1000.000000 0.000000 6.039003 6.039003 0.000000 1000.000000
A-3 764.406067 16.358735 4.616251 20.974986 0.000000 748.047332
A-4 900.801989 4.495611 0.000000 4.495611 0.000000 896.306378
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.582629 7.238991 5.758686 12.997677 0.000000 946.343638
M-2 953.582630 7.238990 5.758690 12.997680 0.000000 946.343640
M-3 953.582607 7.238988 5.758696 12.997684 0.000000 946.343620
B-1 953.582639 7.239000 5.758694 12.997694 0.000000 946.343639
B-2 953.582604 7.238975 5.758670 12.997645 0.000000 946.343629
B-3 953.582577 7.238984 5.758676 12.997660 0.000000 946.343592
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:10 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 18,736.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,398.87
SUBSERVICER ADVANCES THIS MONTH 2,799.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 286,554.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,837,983.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,216,613.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 381,338.38
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.34731550 % 3.53596500 % 1.11671950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.28475630 % 3.56814057 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5414 %
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 8.06432803
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.23
POOL TRADING FACTOR: 75.60206920
................................................................................
Run: 12/27/96 13:02:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 61,232,696.04 5.957500 % 964,626.80
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,102,782.89 6.937500 % 953.57
B-2 1,257,300.00 1,198,693.64 6.937500 % 1,036.51
B-3 604,098.39 575,939.67 6.937500 % 498.01
- -------------------------------------------------------------------------------
100,579,098.39 64,110,112.24 967,114.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 302,698.77 1,267,325.57 0.00 0.00 60,268,069.24
R 114,271.28 114,271.28 0.00 0.00 0.00
B-1 6,348.28 7,301.85 0.00 0.00 1,101,829.32
B-2 6,900.40 7,936.91 0.00 0.00 1,197,657.13
B-3 3,315.45 3,813.46 0.00 0.00 575,441.66
- -------------------------------------------------------------------------------
433,534.18 1,400,649.07 0.00 0.00 63,142,997.35
===============================================================================
Run: 12/27/96 13:02:11
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 627.634978 9.887422 3.102662 12.990084 0.000000 617.747555
B-1 953.387127 0.824388 5.488268 6.312656 0.000000 952.562739
B-2 953.387131 0.824394 5.488269 6.312663 0.000000 952.562738
B-3 953.387196 0.824386 5.488262 6.312648 0.000000 952.562810
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,567.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,351.97
SUBSERVICER ADVANCES THIS MONTH 29,126.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,052,946.03
(B) TWO MONTHLY PAYMENTS: 3 251,596.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,571,563.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,142,997.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 346
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 911,679.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.51175920 % 4.48824080 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.44695650 % 4.55304350 %
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 8.67950909
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.40
POOL TRADING FACTOR: 62.77944261
................................................................................
Run: 12/27/96 13:02:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 34,040,300.81 7.500000 % 1,055,568.97
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 72,081,249.61 7.500000 % 696,374.01
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 1,156,597.36 0.000000 % 10,517.09
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,655,673.65 7.500000 % 8,108.62
M-2 760947MJ7 5,987,500.00 5,919,818.68 7.500000 % 4,504.79
M-3 760947MK4 4,790,000.00 4,735,854.94 7.500000 % 3,603.83
B-1 2,395,000.00 2,367,927.48 7.500000 % 1,801.92
B-2 1,437,000.00 1,420,756.48 7.500000 % 1,081.15
B-3 2,155,426.27 2,128,646.75 7.500000 % 1,619.81
- -------------------------------------------------------------------------------
478,999,910.73 421,885,526.76 1,783,180.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 212,685.59 1,268,254.56 0.00 0.00 32,984,731.84
A-2 355,358.00 355,358.00 0.00 0.00 56,875,000.00
A-3 146,829.24 146,829.24 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 450,367.44 1,146,741.45 0.00 0.00 71,384,875.60
A-6 607,385.70 607,385.70 0.00 0.00 97,212,000.00
A-7 77,644.55 77,644.55 0.00 0.00 12,427,000.00
A-8 332,288.32 332,288.32 0.00 0.00 53,182,701.00
A-9 256,672.66 256,672.66 0.00 0.00 41,080,426.00
A-10 19,378.80 19,378.80 0.00 0.00 3,101,574.00
A-11 0.00 10,517.09 0.00 0.00 1,146,080.27
R 0.00 0.00 0.00 0.00 0.00
M-1 66,577.21 74,685.83 0.00 0.00 10,647,565.03
M-2 36,987.34 41,492.13 0.00 0.00 5,915,313.89
M-3 29,589.87 33,193.70 0.00 0.00 4,732,251.11
B-1 14,794.94 16,596.86 0.00 0.00 2,366,125.56
B-2 8,876.96 9,958.11 0.00 0.00 1,419,675.33
B-3 13,299.89 14,919.70 0.00 0.00 2,127,026.94
- -------------------------------------------------------------------------------
2,628,736.51 4,411,916.70 0.00 0.00 420,102,346.57
===============================================================================
Run: 12/27/96 13:02:13
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-1 498.744371 15.465759 3.116181 18.581940 0.000000 483.278612
A-2 1000.000000 0.000000 6.248053 6.248053 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248053 6.248053 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 961.083328 9.284987 6.004899 15.289886 0.000000 951.798341
A-6 1000.000000 0.000000 6.248053 6.248053 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248053 6.248053 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248053 6.248053 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248053 6.248053 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248053 6.248053 0.000000 1000.000000
A-11 983.932497 8.947026 0.000000 8.947026 0.000000 974.985471
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.696233 0.752366 6.177426 6.929792 0.000000 987.943867
M-2 988.696230 0.752366 6.177426 6.929792 0.000000 987.943865
M-3 988.696230 0.752365 6.177426 6.929791 0.000000 987.943864
B-1 988.696234 0.752367 6.177428 6.929795 0.000000 987.943866
B-2 988.696228 0.752366 6.177425 6.929791 0.000000 987.943862
B-3 987.575766 0.751503 6.170422 6.921925 0.000000 986.824263
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86,374.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,199.88
SPREAD 152,707.63
SUBSERVICER ADVANCES THIS MONTH 71,473.23
MASTER SERVICER ADVANCES THIS MONTH 1,789.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,405,206.40
(B) TWO MONTHLY PAYMENTS: 3 1,087,756.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 336,754.22
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,585,567.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 420,102,346.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,451
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 215,346.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,462,052.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52821350 % 1.40644700 % 5.06533920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.50577610 % 1.40747317 % 5.08290050 %
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 8.21114989
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.03
POOL TRADING FACTOR: 87.70405530
................................................................................
Run: 12/27/96 13:02:17 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 73,417,324.85 7.000000 % 1,506,645.21
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 1,150,895.18 0.000000 % 5,024.55
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,180,470.64 7.000000 % 7,957.17
M-2 760947MS7 911,000.00 872,379.78 7.000000 % 3,183.57
M-3 760947MT5 1,367,000.00 1,309,048.47 7.000000 % 4,777.10
B-1 455,000.00 435,711.08 7.000000 % 1,590.04
B-2 455,000.00 435,711.08 7.000000 % 1,590.04
B-3 455,670.95 436,353.62 7.000000 % 1,592.36
SPRE 0.00 0.00 0.512460 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 153,752,894.70 1,532,360.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 427,093.59 1,933,738.80 0.00 0.00 71,910,679.64
A-2 197,789.58 197,789.58 0.00 0.00 34,000,000.00
A-3 81,442.77 81,442.77 0.00 0.00 14,000,000.00
A-4 148,429.45 148,429.45 0.00 0.00 25,515,000.00
A-5 0.00 5,024.55 0.00 0.00 1,145,870.63
R 0.00 0.00 0.00 0.00 0.00
M-1 12,684.54 20,641.71 0.00 0.00 2,172,513.47
M-2 5,074.93 8,258.50 0.00 0.00 869,196.21
M-3 7,615.18 12,392.28 0.00 0.00 1,304,271.37
B-1 2,534.68 4,124.72 0.00 0.00 434,121.04
B-2 2,534.68 4,124.72 0.00 0.00 434,121.04
B-3 2,538.42 4,130.78 0.00 0.00 434,761.26
SPRED 65,480.20 65,480.20 0.00 0.00 0.00
- -------------------------------------------------------------------------------
953,218.02 2,485,578.06 0.00 0.00 152,220,534.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 723.323398 14.843795 4.207819 19.051614 0.000000 708.479602
A-2 1000.000000 0.000000 5.817341 5.817341 0.000000 1000.000000
A-3 1000.000000 0.000000 5.817341 5.817341 0.000000 1000.000000
A-4 1000.000000 0.000000 5.817341 5.817341 0.000000 1000.000000
A-5 942.497834 4.114734 0.000000 4.114734 0.000000 938.383101
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.606781 3.494585 5.570725 9.065310 0.000000 954.112196
M-2 957.606784 3.494588 5.570724 9.065312 0.000000 954.112195
M-3 957.606781 3.494587 5.570724 9.065311 0.000000 954.112195
B-1 957.606769 3.494593 5.570725 9.065318 0.000000 954.112176
B-2 957.606769 3.494593 5.570725 9.065318 0.000000 954.112176
B-3 957.606843 3.494583 5.570730 9.065313 0.000000 954.112304
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:17 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 30,816.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,037.91
SUBSERVICER ADVANCES THIS MONTH 29,768.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,508,746.73
(B) TWO MONTHLY PAYMENTS: 1 255,043.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 278,983.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,220,534.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 578
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 970,728.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.28466550 % 2.85835000 % 0.85698470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.26079960 % 2.85505570 % 0.86248960 %
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 7.74792145
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.59
POOL TRADING FACTOR: 83.56562344
................................................................................
Run: 12/27/96 13:02:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 11,326,444.39 7.500000 % 214,838.92
A-2 760947MW8 152,100,000.00 117,384,044.83 7.500000 % 1,950,628.94
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 41,996,054.18 7.500000 % 30,984.52
A-8 760947NC1 22,189,665.00 18,145,088.69 8.500000 % 227,257.68
A-9 760947ND9 24,993,667.00 20,458,762.47 7.000000 % 254,808.37
A-10 760947NE7 9,694,332.00 7,917,208.19 7.250000 % 99,853.48
A-11 760947NF4 19,384,664.00 15,830,416.17 7.125000 % 199,706.98
A-12 760947NG2 917,418.09 888,341.78 0.000000 % 909.37
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,047,264.13 7.500000 % 7,412.83
M-2 760947NL1 5,638,762.00 5,581,812.09 7.500000 % 4,118.24
M-3 760947NM9 4,511,009.00 4,465,449.08 7.500000 % 3,294.59
B-1 760947NN7 2,255,508.00 2,232,728.01 7.500000 % 1,647.30
B-2 760947NP2 1,353,299.00 1,339,631.05 7.500000 % 988.37
B-3 760947NQ0 2,029,958.72 2,006,467.97 7.500000 % 1,480.36
SPRE 0.00 0.00 0.527855 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 397,928,055.03 2,997,929.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,776.30 285,615.22 0.00 0.00 11,111,605.47
A-2 733,505.40 2,684,134.34 0.00 0.00 115,433,415.89
A-3 59,877.18 59,877.18 0.00 0.00 9,582,241.00
A-4 215,258.45 215,258.45 0.00 0.00 34,448,155.00
A-5 311,955.54 311,955.54 0.00 0.00 49,922,745.00
A-6 277,165.27 277,165.27 0.00 0.00 44,355,201.00
A-7 262,423.51 293,408.03 0.00 0.00 41,965,069.66
A-8 128,502.33 355,760.01 0.00 0.00 17,917,831.01
A-9 119,319.21 374,127.58 0.00 0.00 20,203,954.10
A-10 47,823.68 147,677.16 0.00 0.00 7,817,354.71
A-11 93,974.54 293,681.52 0.00 0.00 15,630,709.19
A-12 0.00 909.37 0.00 0.00 887,432.41
R 0.00 0.00 0.00 0.00 0.00
M-1 62,783.00 70,195.83 0.00 0.00 10,039,851.30
M-2 34,879.44 38,997.68 0.00 0.00 5,577,693.85
M-3 27,903.55 31,198.14 0.00 0.00 4,462,154.49
B-1 13,951.79 15,599.09 0.00 0.00 2,231,080.71
B-2 8,371.04 9,359.41 0.00 0.00 1,338,642.68
B-3 12,537.94 14,018.30 0.00 0.00 2,004,987.61
SPRED 175,005.63 175,005.63 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,656,013.80 5,653,943.75 0.00 0.00 394,930,125.08
===============================================================================
Run: 12/27/96 13:02:18
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-1 747.620092 14.180787 4.671703 18.852490 0.000000 733.439305
A-2 771.755719 12.824648 4.822521 17.647169 0.000000 758.931071
A-3 1000.000000 0.000000 6.248766 6.248766 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248766 6.248766 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248766 6.248766 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248766 6.248766 0.000000 1000.000000
A-7 989.900281 0.730344 6.185655 6.915999 0.000000 989.169937
A-8 817.727022 10.241601 5.791089 16.032690 0.000000 807.485422
A-9 818.557856 10.194917 4.773978 14.968895 0.000000 808.362938
A-10 816.684243 10.300192 4.933159 15.233351 0.000000 806.384051
A-11 816.646405 10.302319 4.847881 15.150200 0.000000 806.344087
A-12 968.306369 0.991227 0.000000 0.991227 0.000000 967.315142
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.900281 0.730344 6.185655 6.915999 0.000000 989.169936
M-2 989.900281 0.730345 6.185656 6.916001 0.000000 989.169937
M-3 989.900282 0.730344 6.185656 6.916000 0.000000 989.169937
B-1 989.900284 0.730345 6.185653 6.915998 0.000000 989.169939
B-2 989.900273 0.730341 6.185654 6.915995 0.000000 989.169932
B-3 988.427967 0.729256 6.176451 6.905707 0.000000 987.698710
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:19 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 79,573.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,212.12
SUBSERVICER ADVANCES THIS MONTH 81,009.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 7,717,285.11
(B) TWO MONTHLY PAYMENTS: 5 1,954,959.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 227,567.20
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 880,019.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 394,930,125.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,419
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,704,220.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.53380750 % 5.06108700 % 1.40510550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.48943370 % 5.08436768 % 1.41474800 %
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 8.29833503
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.75
POOL TRADING FACTOR: 87.54804353
................................................................................
Run: 12/27/96 13:02:20 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 161,500,000.00 128,931,230.91 7.500000 % 1,382,800.48
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 20,830,316.16 8.500000 % 169,767.69
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 20,830,316.16 7.000000 % 169,767.69
A-8 760947PK1 42,208,985.00 41,863,801.35 7.500000 % 30,973.58
A-9 760947PL9 49,657,668.00 41,660,660.23 7.250000 % 339,535.90
A-10 760947PM7 479,655.47 451,287.77 0.000000 % 525.99
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 10,005,401.49 7.500000 % 7,402.65
M-2 760947PQ8 5,604,400.00 5,558,567.41 7.500000 % 4,112.59
M-3 760947PR6 4,483,500.00 4,446,834.08 7.500000 % 3,290.06
B-1 2,241,700.00 2,223,367.47 7.500000 % 1,644.99
B-2 1,345,000.00 1,334,000.63 7.500000 % 986.98
B-3 2,017,603.30 2,001,103.45 7.500000 % 1,480.56
SPRE 0.00 0.00 0.474661 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 399,202,356.11 2,112,289.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 805,680.09 2,188,480.57 0.00 0.00 127,548,430.43
A-2 45,917.96 45,917.96 0.00 0.00 7,348,151.00
A-3 147,522.42 317,290.11 0.00 0.00 20,660,548.47
A-4 99,465.94 99,465.94 0.00 0.00 15,917,318.00
A-5 273,702.40 273,702.40 0.00 0.00 43,800,000.00
A-6 324,943.49 324,943.49 0.00 0.00 52,000,000.00
A-7 121,489.05 291,256.74 0.00 0.00 20,660,548.47
A-8 261,603.27 292,576.85 0.00 0.00 41,832,827.77
A-9 251,656.06 591,191.96 0.00 0.00 41,321,124.33
A-10 0.00 525.99 0.00 0.00 450,761.78
R 0.00 0.00 0.00 0.00 0.00
M-1 62,522.89 69,925.54 0.00 0.00 9,997,998.84
M-2 34,735.01 38,847.60 0.00 0.00 5,554,454.82
M-3 27,787.88 31,077.94 0.00 0.00 4,443,544.02
B-1 13,893.63 15,538.62 0.00 0.00 2,221,722.48
B-2 8,336.05 9,323.03 0.00 0.00 1,333,013.65
B-3 12,504.73 13,985.29 0.00 0.00 1,999,622.89
SPRED 157,877.50 157,877.50 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,649,638.37 4,761,927.53 0.00 0.00 397,090,066.95
===============================================================================
Run: 12/27/96 13:02:20
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-1 798.335795 8.562232 4.988731 13.550963 0.000000 789.773563
A-2 1000.000000 0.000000 6.248914 6.248914 0.000000 1000.000000
A-3 838.957357 6.837527 5.941581 12.779108 0.000000 832.119829
A-4 1000.000000 0.000000 6.248913 6.248913 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248913 6.248913 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248913 6.248913 0.000000 1000.000000
A-7 838.957357 6.837527 4.893067 11.730594 0.000000 832.119829
A-8 991.822034 0.733815 6.197810 6.931625 0.000000 991.088219
A-9 838.957243 6.837532 5.067819 11.905351 0.000000 832.119711
A-10 940.858175 1.096600 0.000000 1.096600 0.000000 939.761575
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.822033 0.733815 6.197810 6.931625 0.000000 991.088219
M-2 991.822034 0.733815 6.197811 6.931626 0.000000 991.088220
M-3 991.822032 0.733815 6.197810 6.931625 0.000000 991.088217
B-1 991.822041 0.733814 6.197810 6.931624 0.000000 991.088228
B-2 991.822030 0.733814 6.197807 6.931621 0.000000 991.088216
B-3 991.822054 0.733816 6.197814 6.931630 0.000000 991.088233
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:21 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 82,113.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,193.18
SUBSERVICER ADVANCES THIS MONTH 50,181.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,628,042.37
(B) TWO MONTHLY PAYMENTS: 5 933,087.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1 214,510.91
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 838,206.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 397,090,066.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,816,826.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.58765990 % 5.01837000 % 1.39397030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.55828930 % 5.03563281 % 1.40035520 %
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 8.26463549
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.11
POOL TRADING FACTOR: 88.56705999
................................................................................
Run: 12/27/96 13:02:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 12,483,703.95 7.000000 % 438,086.94
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 11,971,759.53 7.000000 % 62,000.37
A-4 760947NU1 10,808,000.00 10,808,000.00 7.000000 % 0.00
A-5 760947NV9 23,801,500.00 23,801,500.00 7.000000 % 0.00
A-6 760947NW7 13,965,000.00 13,965,000.00 7.000000 % 0.00
A-7 760947PB1 416,148.36 385,598.66 0.000000 % 1,471.62
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,028,079.91 7.000000 % 7,295.86
M-2 760947NZ0 1,054,500.00 1,013,559.37 7.000000 % 3,646.20
M-3 760947PA3 773,500.00 743,469.11 7.000000 % 2,674.57
B-1 351,000.00 337,372.54 7.000000 % 1,213.67
B-2 281,200.00 270,282.50 7.000000 % 972.32
B-3 350,917.39 337,293.14 7.000000 % 1,213.39
SPRE 0.00 0.00 0.515195 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 124,019,618.71 518,574.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,777.67 510,864.61 0.00 0.00 12,045,617.01
A-2 267,436.87 267,436.87 0.00 0.00 45,874,000.00
A-3 69,793.12 131,793.49 0.00 0.00 11,909,759.16
A-4 63,008.63 63,008.63 0.00 0.00 10,808,000.00
A-5 138,758.31 138,758.31 0.00 0.00 23,801,500.00
A-6 81,413.35 81,413.35 0.00 0.00 13,965,000.00
A-7 0.00 1,471.62 0.00 0.00 384,127.04
R 0.00 0.00 0.00 0.00 0.00
M-1 11,823.33 19,119.19 0.00 0.00 2,020,784.05
M-2 5,908.86 9,555.06 0.00 0.00 1,009,913.17
M-3 4,334.28 7,008.85 0.00 0.00 740,794.54
B-1 1,966.82 3,180.49 0.00 0.00 336,158.87
B-2 1,575.70 2,548.02 0.00 0.00 269,310.18
B-3 1,966.35 3,179.74 0.00 0.00 336,079.75
SPRED 53,213.07 53,213.07 0.00 0.00 0.00
- -------------------------------------------------------------------------------
773,976.36 1,292,551.30 0.00 0.00 123,501,043.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 465.549280 16.337384 2.714066 19.051450 0.000000 449.211897
A-2 1000.000000 0.000000 5.829814 5.829814 0.000000 1000.000000
A-3 855.125681 4.428598 4.985223 9.413821 0.000000 850.697083
A-4 1000.000000 0.000000 5.829814 5.829814 0.000000 1000.000000
A-5 1000.000000 0.000000 5.829814 5.829814 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 926.589402 3.536287 0.000000 3.536287 0.000000 923.053115
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.175313 3.457754 5.603474 9.061228 0.000000 957.717559
M-2 961.175315 3.457752 5.603471 9.061223 0.000000 957.717563
M-3 961.175320 3.457750 5.603465 9.061215 0.000000 957.717570
B-1 961.175328 3.457749 5.603476 9.061225 0.000000 957.717578
B-2 961.175320 3.457752 5.603485 9.061237 0.000000 957.717568
B-3 961.175335 3.457765 5.603456 9.061221 0.000000 957.717570
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4186
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,311.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,516.61
SUBSERVICER ADVANCES THIS MONTH 3,672.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 373,148.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,501,043.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 465
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 72,367.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.17414640 % 3.06154300 % 0.76431080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.17189850 % 3.05381367 % 0.76475990 %
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 7.79688752
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.45
POOL TRADING FACTOR: 87.83803934
................................................................................
Run: 12/27/96 13:02:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 114,954,300.00 100,752,260.45 7.000000 % 1,518,831.96
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,725,313.91 7.000000 % 5,930.90
M-2 760947QN4 893,400.00 862,608.69 7.000000 % 2,965.28
M-3 760947QP9 595,600.00 575,072.45 7.000000 % 1,976.86
B-1 297,800.00 287,536.23 7.000000 % 988.43
B-2 238,200.00 229,990.35 7.000000 % 790.61
B-3 357,408.38 345,090.18 7.000000 % 1,186.20
SPRE 0.00 0.00 0.554361 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 104,777,872.26 1,532,670.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 587,308.43 2,106,140.39 0.00 0.00 99,233,428.49
R 0.00 0.00 0.00 0.00 0.00
M-1 10,057.26 15,988.16 0.00 0.00 1,719,383.01
M-2 5,028.34 7,993.62 0.00 0.00 859,643.41
M-3 3,352.23 5,329.09 0.00 0.00 573,095.59
B-1 1,676.11 2,664.54 0.00 0.00 286,547.80
B-2 1,340.67 2,131.28 0.00 0.00 229,199.74
B-3 2,011.62 3,197.82 0.00 0.00 343,903.91
SPRED 48,369.97 48,369.97 0.00 0.00 0.00
- -------------------------------------------------------------------------------
659,144.63 2,191,814.87 0.00 0.00 103,245,201.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 876.454908 13.212485 5.109060 18.321545 0.000000 863.242423
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.534675 3.319100 5.628328 8.947428 0.000000 962.215575
M-2 965.534688 3.319096 5.628319 8.947415 0.000000 962.215592
M-3 965.534671 3.319107 5.628324 8.947431 0.000000 962.215564
B-1 965.534688 3.319107 5.628308 8.947415 0.000000 962.215581
B-2 965.534635 3.319102 5.628338 8.947440 0.000000 962.215533
B-3 965.534664 3.318893 5.628352 8.947245 0.000000 962.215575
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:24 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 21,620.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,950.82
SUBSERVICER ADVANCES THIS MONTH 10,538.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 326,264.34
(B) TWO MONTHLY PAYMENTS: 1 425,790.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 353,884.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,245,201.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 413
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,172,488.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.15795610 % 3.01876200 % 0.82328140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.11432460 % 3.05304455 % 0.83263090 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,191,237.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.86411878
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.66
POOL TRADING FACTOR: 86.67057411
................................................................................
Run: 12/27/96 13:02:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,844,199.85 6.200000 % 812,583.39
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 49,038,880.75 7.050000 % 466,976.07
A-5 760947QU8 104,043,000.00 97,633,742.69 0.000000 % 278,881.96
A-6 760947QV6 26,848,000.00 26,648,536.99 7.500000 % 19,342.80
A-7 760947QW4 366,090.95 357,701.77 0.000000 % 309.81
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 6,661,935.74 7.500000 % 4,835.56
M-2 760947RA1 4,474,600.00 4,441,356.66 7.500000 % 3,223.75
M-3 760947RB9 2,983,000.00 2,960,838.26 7.500000 % 2,149.12
B-1 1,789,800.00 1,776,502.95 7.500000 % 1,289.47
B-2 745,700.00 740,159.94 7.500000 % 537.24
B-3 1,193,929.65 1,185,059.54 7.500000 % 860.18
SPRE 0.00 0.00 0.441127 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 267,586,915.14 1,590,989.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 164,472.99 977,056.38 0.00 0.00 31,031,616.46
A-2 194,111.31 194,111.31 0.00 0.00 35,848,000.00
A-3 43,643.63 43,643.63 0.00 0.00 8,450,000.00
A-4 288,006.44 754,982.51 0.00 0.00 48,571,904.68
A-5 274,862.56 553,744.52 427,026.96 0.00 97,781,887.69
A-6 166,497.30 185,840.10 0.00 0.00 26,629,194.19
A-7 0.00 309.81 0.00 0.00 357,391.96
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,623.09 46,458.65 0.00 0.00 6,657,100.18
M-2 27,749.14 30,972.89 0.00 0.00 4,438,132.91
M-3 18,499.01 20,648.13 0.00 0.00 2,958,689.14
B-1 11,099.40 12,388.87 0.00 0.00 1,775,213.48
B-2 4,624.44 5,161.68 0.00 0.00 739,622.70
B-3 7,404.13 8,264.31 0.00 0.00 1,184,199.36
SPRED 98,333.39 98,333.39 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,340,926.83 2,931,916.18 427,026.96 0.00 266,422,952.75
===============================================================================
Run: 12/27/96 13:02:25
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-1 849.178663 21.668890 4.385946 26.054836 0.000000 827.509772
A-2 1000.000000 0.000000 5.414844 5.414844 0.000000 1000.000000
A-3 1000.000000 0.000000 5.164927 5.164927 0.000000 1000.000000
A-4 728.119981 6.933572 4.276265 11.209837 0.000000 721.186410
A-5 938.397996 2.680449 2.641817 5.322266 4.104331 939.821878
A-6 992.570657 0.720456 6.201479 6.921935 0.000000 991.850201
A-7 977.084438 0.846265 0.000000 0.846265 0.000000 976.238173
R-I 0.000000 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-1 992.570658 0.720457 6.201479 6.921936 0.000000 991.850201
M-2 992.570657 0.720455 6.201479 6.921934 0.000000 991.850201
M-3 992.570654 0.720456 6.201478 6.921934 0.000000 991.850198
B-1 992.570650 0.720455 6.201475 6.921930 0.000000 991.850196
B-2 992.570658 0.720451 6.201475 6.921926 0.000000 991.850208
B-3 992.570659 0.720453 6.201479 6.921932 0.000000 991.850198
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,699.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,811.58
SUBSERVICER ADVANCES THIS MONTH 50,595.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,839,971.82
(B) TWO MONTHLY PAYMENTS: 2 571,249.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 240,300.12
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,115,186.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 266,422,952.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 999
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 969,704.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.35182970 % 5.26294700 % 1.38522370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.32760030 % 5.27504184 % 1.39027220 %
BANKRUPTCY AMOUNT AVAILABLE 106,142.00
FRAUD AMOUNT AVAILABLE 5,966,082.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,300,925.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22563334
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.40
POOL TRADING FACTOR: 89.31252851
................................................................................
Run: 12/27/96 13:59:44 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 14,331,267.25 7.500000 % 129,307.93
A-2 760947PT2 73,285,445.00 63,525,709.56 7.500000 % 398,270.00
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 29,897,806.34 7.500000 % 24,918.79
A-6 760947PX3 19,608,650.00 16,597,666.18 7.500000 % 122,870.60
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 98,832,164.70 7.500000 % 620,703.08
A-11 760947QC8 3,268,319.71 3,057,856.59 0.000000 % 4,194.12
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,272,559.88 7.500000 % 6,061.43
M-2 760947QF1 5,710,804.00 5,656,434.93 7.500000 % 4,714.44
M-3 760947QG9 3,263,317.00 3,232,248.96 7.500000 % 2,693.97
B-1 760947QH7 1,794,824.00 1,777,736.58 7.500000 % 1,481.68
B-2 760947QJ3 1,142,161.00 1,131,287.19 7.500000 % 942.89
B-3 1,957,990.76 1,931,838.38 7.500000 % 1,610.16
- -------------------------------------------------------------------------------
326,331,688.47 294,474,314.54 1,317,769.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,551.85 218,859.78 0.00 0.00 14,201,959.32
A-2 396,953.36 795,223.36 0.00 0.00 63,127,439.56
A-3 48,525.80 48,525.80 0.00 0.00 7,765,738.00
A-4 210,412.61 210,412.61 0.00 0.00 33,673,000.00
A-5 186,822.55 211,741.34 0.00 0.00 29,872,887.55
A-6 103,713.90 226,584.50 0.00 0.00 16,474,795.58
A-7 17,340.15 17,340.15 0.00 0.00 2,775,000.00
A-8 6,436.17 6,436.17 0.00 0.00 1,030,000.00
A-9 12,409.93 12,409.93 0.00 0.00 1,986,000.00
A-10 617,572.96 1,238,276.04 0.00 0.00 98,211,461.62
A-11 0.00 4,194.12 0.00 0.00 3,053,662.47
R 0.00 0.00 0.00 0.00 0.00
M-1 45,444.08 51,505.51 0.00 0.00 7,266,498.45
M-2 35,345.39 40,059.83 0.00 0.00 5,651,720.49
M-3 20,197.37 22,891.34 0.00 0.00 3,229,554.99
B-1 11,108.55 12,590.23 0.00 0.00 1,776,254.90
B-2 7,069.07 8,011.96 0.00 0.00 1,130,344.30
B-3 12,071.49 13,681.65 0.00 0.00 1,930,228.22
- -------------------------------------------------------------------------------
1,820,975.23 3,138,744.32 0.00 0.00 293,156,545.45
===============================================================================
Run: 12/27/96 13:59:44
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-1 818.929557 7.389025 5.117249 12.506274 0.000000 811.540533
A-2 866.825733 5.434503 5.416537 10.851040 0.000000 861.391229
A-3 1000.000000 0.000000 6.248704 6.248704 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248704 6.248704 0.000000 1000.000000
A-5 990.479611 0.825531 6.189214 7.014745 0.000000 989.654081
A-6 846.446144 6.266143 5.289191 11.555334 0.000000 840.180001
A-7 1000.000000 0.000000 6.248703 6.248703 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248709 6.248709 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248706 6.248706 0.000000 1000.000000
A-10 866.624247 5.442725 5.415279 10.858004 0.000000 861.181522
A-11 935.605100 1.283265 0.000000 1.283265 0.000000 934.321835
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.479609 0.825531 6.189215 7.014746 0.000000 989.654078
M-2 990.479612 0.825530 6.189214 7.014744 0.000000 989.654082
M-3 990.479613 0.825531 6.189215 7.014746 0.000000 989.654082
B-1 990.479612 0.825529 6.189214 7.014743 0.000000 989.654083
B-2 990.479617 0.825532 6.189206 7.014738 0.000000 989.654086
B-3 986.643257 0.822333 6.165244 6.987577 0.000000 985.820903
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:59:45 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 59,638.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 92,489.91
SUBSERVICER ADVANCES THIS MONTH 12,445.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 263,951.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,356,934.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 293,156,545.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,026
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,071,734.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79309550 % 5.54575500 % 1.66114920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.76649680 % 5.50824267 % 1.66728000 %
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 8.06992065
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.20
POOL TRADING FACTOR: 89.83391923
................................................................................
Run: 12/27/96 13:02:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 150,047,465.85 6.850000 % 768,913.88
A-2 760947RD5 25,000,000.00 22,445,168.79 7.250000 % 82,440.87
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 14,833,564.23 6.750000 % 104,226.22
A-5 760947RG8 11,649,000.00 11,254,837.32 6.900000 % 40,738.43
A-6 760947RU7 73,856,000.00 74,864,435.77 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 85,519,621.83 7.250000 % 241,381.47
A-8 760947RJ2 6,350,000.00 6,744,162.68 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 17,560,080.58 7.250000 % 89,986.12
A-10 760947RL7 2,511,158.00 2,511,158.00 9.500000 % 0.00
A-11 760947RM5 40,000,000.00 40,000,000.00 7.100000 % 0.00
A-12 760947RN3 15,000,000.00 15,000,000.00 7.250000 % 0.00
A-13 760947RP8 178,301.34 170,276.11 0.000000 % 187.08
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 11,859,829.20 7.250000 % 8,626.62
M-2 760947RS2 6,634,109.00 6,588,794.12 7.250000 % 4,792.57
M-3 760947RT0 5,307,287.00 5,271,035.09 7.250000 % 3,834.05
B-1 760947RV5 3,184,372.00 3,162,620.85 7.250000 % 2,300.43
B-2 760947RW3 1,326,822.00 1,317,759.01 7.250000 % 958.51
B-3 760947RX1 2,122,914.66 2,108,413.93 7.250000 % 1,533.64
SPRE 0.00 0.00 0.638570 % 0.00
- -------------------------------------------------------------------------------
530,728,720.00 493,859,645.36 1,349,919.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 856,362.15 1,625,276.03 0.00 0.00 149,278,551.97
A-2 135,581.09 218,021.96 0.00 0.00 22,362,727.92
A-3 131,811.36 131,811.36 0.00 0.00 22,600,422.00
A-4 83,423.33 187,649.55 0.00 0.00 14,729,338.01
A-5 64,703.31 105,441.74 0.00 0.00 11,214,098.89
A-6 412,463.07 412,463.07 104,226.22 0.00 74,968,661.99
A-7 516,585.26 757,966.73 0.00 0.00 85,278,240.36
A-8 0.00 0.00 40,738.43 0.00 6,784,901.11
A-9 106,072.48 196,058.60 0.00 0.00 17,470,094.46
A-10 19,876.31 19,876.31 0.00 0.00 2,511,158.00
A-11 236,622.79 236,622.79 0.00 0.00 40,000,000.00
A-12 90,608.20 90,608.20 0.00 0.00 15,000,000.00
A-13 0.00 187.08 0.00 0.00 170,089.03
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 71,639.85 80,266.47 0.00 0.00 11,851,202.58
M-2 39,799.92 44,592.49 0.00 0.00 6,584,001.55
M-3 31,839.94 35,673.99 0.00 0.00 5,267,201.04
B-1 19,103.96 21,404.39 0.00 0.00 3,160,320.42
B-2 7,959.98 8,918.49 0.00 0.00 1,316,800.50
B-3 12,735.97 14,269.61 0.00 0.00 2,106,880.29
SPRED 262,754.44 262,754.44 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,099,943.41 4,449,863.30 144,964.65 0.00 492,654,690.12
===============================================================================
Run: 12/27/96 13:02:29
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-1 862.956738 4.422197 4.925131 9.347328 0.000000 858.534542
A-2 897.806752 3.297635 5.423244 8.720879 0.000000 894.509117
A-3 1000.000000 0.000000 5.832252 5.832252 0.000000 1000.000000
A-4 936.344163 6.579107 5.265959 11.845066 0.000000 929.765056
A-5 966.163389 3.497161 5.554409 9.051570 0.000000 962.666228
A-6 1013.654081 0.000000 5.584693 5.584693 1.411209 1015.065289
A-7 919.565826 2.595500 5.554680 8.150180 0.000000 916.970327
A-8 1062.072863 0.000000 0.000000 0.000000 6.415501 1068.488364
A-9 862.956739 4.422197 5.212730 9.634927 0.000000 858.534542
A-10 1000.000000 0.000000 7.915197 7.915197 0.000000 1000.000000
A-11 1000.000000 0.000000 5.915570 5.915570 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040547 6.040547 0.000000 1000.000000
A-13 954.990636 1.049235 0.000000 1.049235 0.000000 953.941401
R-I 0.000000 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-1 993.169408 0.722413 5.999286 6.721699 0.000000 992.446995
M-2 993.169410 0.722414 5.999286 6.721700 0.000000 992.446996
M-3 993.169408 0.722412 5.999287 6.721699 0.000000 992.446996
B-1 993.169407 0.722412 5.999287 6.721699 0.000000 992.446994
B-2 993.169400 0.722410 5.999282 6.721692 0.000000 992.446990
B-3 993.169424 0.722412 5.999285 6.721697 0.000000 992.447002
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:30 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 101,636.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,173.39
SUBSERVICER ADVANCES THIS MONTH 64,430.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,909,676.23
(B) TWO MONTHLY PAYMENTS: 1 338,092.79
(C) THREE OR MORE MONTHLY PAYMENTS: 2 475,117.18
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,002,890.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 492,654,690.12
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 845,709.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.86082540 % 4.80457100 % 1.33460310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.85028360 % 4.81115996 % 1.33689480 %
BANKRUPTCY AMOUNT AVAILABLE 183,614.00
FRAUD AMOUNT AVAILABLE 10,614,574.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,307,287.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17911071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.23
POOL TRADING FACTOR: 92.82608451
................................................................................
Run: 12/27/96 13:02:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 48,050,640.97 6.750000 % 290,642.43
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 26,428,327.61 6.750000 % 112,229.02
A-4 760947SC6 313,006.32 294,392.38 0.000000 % 1,257.56
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,319,107.91 6.750000 % 4,751.26
M-2 760947SF9 818,000.00 791,077.92 6.750000 % 2,849.36
M-3 760947SG7 546,000.00 528,030.01 6.750000 % 1,901.90
B-1 491,000.00 474,840.16 6.750000 % 1,710.31
B-2 273,000.00 264,014.99 6.750000 % 950.95
B-3 327,627.84 316,845.05 6.750000 % 1,141.21
SPRE 0.00 0.00 0.560016 % 0.00
- -------------------------------------------------------------------------------
109,132,227.16 98,858,770.00 417,434.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 270,117.61 560,760.04 0.00 0.00 47,759,998.54
A-2 114,631.17 114,631.17 0.00 0.00 20,391,493.00
A-3 148,567.35 260,796.37 0.00 0.00 26,316,098.59
A-4 0.00 1,257.56 0.00 0.00 293,134.82
R 0.00 0.00 0.00 0.00 0.00
M-1 7,415.39 12,166.65 0.00 0.00 1,314,356.65
M-2 4,447.06 7,296.42 0.00 0.00 788,228.56
M-3 2,968.33 4,870.23 0.00 0.00 526,128.11
B-1 2,669.33 4,379.64 0.00 0.00 473,129.85
B-2 1,484.16 2,435.11 0.00 0.00 263,064.04
B-3 1,781.15 2,922.36 0.00 0.00 315,703.84
SPRED 46,106.88 46,106.88 0.00 0.00 0.00
- -------------------------------------------------------------------------------
600,188.43 1,017,622.43 0.00 0.00 98,441,336.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 867.998139 5.250234 4.879468 10.129702 0.000000 862.747905
A-2 1000.000000 0.000000 5.621519 5.621519 0.000000 1000.000000
A-3 903.532568 3.836889 5.079226 8.916115 0.000000 899.695678
A-4 940.531744 4.017682 0.000000 4.017682 0.000000 936.514061
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.087911 3.483328 5.436503 8.919831 0.000000 963.604582
M-2 967.087922 3.483325 5.436504 8.919829 0.000000 963.604597
M-3 967.087930 3.483333 5.436502 8.919835 0.000000 963.604597
B-1 967.087902 3.483320 5.436517 8.919837 0.000000 963.604583
B-2 967.087875 3.483333 5.436484 8.919817 0.000000 963.604542
B-3 967.088298 3.483282 5.436504 8.919786 0.000000 963.605035
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:32 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 20,403.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,705.31
SUBSERVICER ADVANCES THIS MONTH 6,162.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 638,044.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,441,336.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 61,247.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.25228090 % 2.67664200 % 1.07107680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24994550 % 2.67033487 % 1.07174430 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,091,322.00
SPECIAL HAZARD AMOUNT AVAILABLE 661,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59041018
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.68
POOL TRADING FACTOR: 90.20372677
................................................................................
Run: 12/27/96 13:02:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,610,540.39 7.000000 % 83,396.62
A-2 760947SJ1 50,172,797.00 46,484,274.41 7.400000 % 138,994.36
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 33,280,115.65 7.250000 % 24,230.79
A-6 760947SN2 45,513,473.00 41,611,386.09 7.250000 % 147,042.09
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 71,472,859.76 7.250000 % 208,278.87
A-9 760947SR3 36,574,716.00 32,131,780.07 7.250000 % 167,422.87
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,945,111.77 7.250000 % 5,784.73
M-2 760947SU6 5,333,000.00 5,296,410.12 7.250000 % 3,856.24
M-3 760947SV4 3,555,400.00 3,531,006.28 7.250000 % 2,570.88
B-1 1,244,400.00 1,235,862.13 7.250000 % 899.81
B-2 888,900.00 882,801.23 7.250000 % 642.76
B-3 1,422,085.30 1,412,328.34 7.250000 % 1,028.27
SPRE 0.00 0.00 0.639321 % 0.00
- -------------------------------------------------------------------------------
355,544,080.30 335,400,002.24 784,148.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,706.44 221,103.06 0.00 0.00 23,527,143.77
A-2 286,607.85 425,602.21 0.00 0.00 46,345,280.05
A-3 150,688.79 150,688.79 0.00 0.00 24,945,526.00
A-4 199,343.57 199,343.57 0.00 0.00 33,000,000.00
A-5 201,035.68 225,266.47 0.00 0.00 33,255,884.86
A-6 251,362.49 398,404.58 0.00 0.00 41,464,344.00
A-7 50,816.99 50,816.99 0.00 0.00 8,560,000.00
A-8 431,747.12 640,025.99 0.00 0.00 71,264,580.89
A-9 194,098.90 361,521.77 0.00 0.00 31,964,357.20
R 0.00 0.00 0.00 0.00 0.00
M-1 47,994.15 53,778.88 0.00 0.00 7,939,327.04
M-2 31,994.10 35,850.34 0.00 0.00 5,292,553.88
M-3 21,329.80 23,900.68 0.00 0.00 3,528,435.40
B-1 7,465.49 8,365.30 0.00 0.00 1,234,962.32
B-2 5,332.75 5,975.51 0.00 0.00 882,158.47
B-3 8,531.47 9,559.74 0.00 0.00 1,411,300.07
SPRED 178,662.09 178,662.09 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,204,717.68 2,988,865.97 0.00 0.00 334,615,853.95
===============================================================================
Run: 12/27/96 13:02:28
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-1 914.298975 3.229466 5.332570 8.562036 0.000000 911.069509
A-2 926.483616 2.770313 5.712415 8.482728 0.000000 923.713303
A-3 1000.000000 0.000000 6.040714 6.040714 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040714 6.040714 0.000000 1000.000000
A-5 993.138969 0.723091 5.999269 6.722360 0.000000 992.415878
A-6 914.265235 3.230738 5.522815 8.753553 0.000000 911.034497
A-7 1000.000000 0.000000 5.936564 5.936564 0.000000 1000.000000
A-8 928.218958 2.704920 5.607105 8.312025 0.000000 925.514038
A-9 878.524390 4.577558 5.306915 9.884473 0.000000 873.946833
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.138971 0.723091 5.999269 6.722360 0.000000 992.415880
M-2 993.138969 0.723090 5.999269 6.722359 0.000000 992.415879
M-3 993.138966 0.723092 5.999269 6.722361 0.000000 992.415874
B-1 993.138967 0.723087 5.999269 6.722356 0.000000 992.415879
B-2 993.138970 0.723096 5.999269 6.722365 0.000000 992.415874
B-3 993.138977 0.723093 5.999267 6.722360 0.000000 992.415905
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:28 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 69,793.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,098.90
SUBSERVICER ADVANCES THIS MONTH 35,583.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,923,248.85
(B) TWO MONTHLY PAYMENTS: 2 373,314.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 347,243.06
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 249,100.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 334,615,853.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,151
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 539,948.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.94647590 % 5.00075400 % 1.05277030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93670770 % 5.00882314 % 1.05446910 %
BANKRUPTCY AMOUNT AVAILABLE 173,940.00
FRAUD AMOUNT AVAILABLE 7,110,882.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,949,167.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18252182
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.39
POOL TRADING FACTOR: 94.11374637
................................................................................
Run: 12/27/96 13:02:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 47,744,812.04 7.125000 % 725,626.35
A-2 760947TF8 59,147,000.00 53,512,514.16 7.250000 % 813,283.97
A-3 760947TG6 50,000,000.00 46,402,476.97 7.250000 % 519,267.93
A-4 760947TH4 2,000,000.00 1,858,977.04 6.812500 % 20,355.31
A-5 760947TJ0 18,900,000.00 17,567,333.54 7.000000 % 192,357.62
A-6 760947TK7 25,500,000.00 23,701,957.99 7.250000 % 259,530.11
A-7 760947TL5 30,750,000.00 28,581,772.84 7.500000 % 312,962.79
A-8 760947TM3 87,500,000.00 82,688,041.74 7.350000 % 694,560.01
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 60,876,056.16 7.250000 % 45,040.70
A-14 760947TT8 709,256.16 700,908.79 0.000000 % 18,892.17
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,741,710.41 7.250000 % 9,427.28
M-2 760947TW1 7,123,700.00 7,078,705.94 7.250000 % 5,237.36
M-3 760947TX9 6,268,900.00 6,229,304.93 7.250000 % 4,608.91
B-1 2,849,500.00 2,831,502.24 7.250000 % 2,094.96
B-2 1,424,700.00 1,415,701.43 7.250000 % 1,047.44
B-3 2,280,382.97 2,265,979.95 7.250000 % 1,676.55
SPRE 0.00 0.00 0.511916 % 0.00
- -------------------------------------------------------------------------------
569,896,239.13 544,782,756.17 3,625,969.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 283,367.60 1,008,993.95 0.00 0.00 47,019,185.69
A-2 323,171.09 1,136,455.06 0.00 0.00 52,699,230.19
A-3 280,232.38 799,500.31 0.00 0.00 45,883,209.04
A-4 10,549.21 30,904.52 0.00 0.00 1,838,621.73
A-5 102,433.74 294,791.36 0.00 0.00 17,374,975.92
A-6 143,140.12 402,670.23 0.00 0.00 23,442,427.88
A-7 178,562.22 491,525.01 0.00 0.00 28,268,810.05
A-8 506,254.85 1,200,814.86 0.00 0.00 81,993,481.73
A-9 122,553.48 122,553.48 0.00 0.00 21,400,000.00
A-10 185,963.60 185,963.60 0.00 0.00 30,271,000.00
A-11 326,658.63 326,658.63 0.00 0.00 54,090,000.00
A-12 258,621.35 258,621.35 0.00 0.00 42,824,000.00
A-13 367,640.76 412,681.46 0.00 0.00 60,831,015.46
A-14 0.00 18,892.17 0.00 0.00 682,016.62
R 0.00 0.00 0.00 0.00 0.00
M-1 76,949.34 86,376.62 0.00 0.00 12,732,283.13
M-2 42,749.50 47,986.86 0.00 0.00 7,073,468.58
M-3 37,619.82 42,228.73 0.00 0.00 6,224,696.02
B-1 17,099.92 19,194.88 0.00 0.00 2,829,407.28
B-2 8,549.66 9,597.10 0.00 0.00 1,414,653.99
B-3 13,684.64 15,361.19 0.00 0.00 2,264,303.40
SPRED 232,306.45 232,306.45 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,518,108.36 7,144,077.82 0.00 0.00 541,156,786.71
===============================================================================
Run: 12/27/96 13:02:33
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-1 904.737589 13.750215 5.369658 19.119873 0.000000 890.987374
A-2 904.737589 13.750215 5.463863 19.214078 0.000000 890.987374
A-3 928.049539 10.385359 5.604648 15.990007 0.000000 917.664181
A-4 929.488520 10.177655 5.274605 15.452260 0.000000 919.310865
A-5 929.488547 10.177652 5.419775 15.597427 0.000000 919.310895
A-6 929.488549 10.177651 5.613338 15.790989 0.000000 919.310897
A-7 929.488548 10.177652 5.806901 15.984553 0.000000 919.310896
A-8 945.006191 7.937829 5.785770 13.723599 0.000000 937.068363
A-9 1000.000000 0.000000 5.726798 5.726798 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143292 6.143292 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039169 6.039169 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039168 6.039168 0.000000 1000.000000
A-13 993.683890 0.735202 6.001024 6.736226 0.000000 992.948688
A-14 988.230811 26.636596 0.000000 26.636596 0.000000 961.594214
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.683890 0.735202 6.001025 6.736227 0.000000 992.948687
M-2 993.683892 0.735202 6.001025 6.736227 0.000000 992.948690
M-3 993.683889 0.735202 6.001024 6.736226 0.000000 992.948686
B-1 993.683888 0.735203 6.001025 6.736228 0.000000 992.948686
B-2 993.683884 0.735200 6.001025 6.736225 0.000000 992.948684
B-3 993.683947 0.735201 6.001027 6.736228 0.000000 992.948741
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4196
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 115,361.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,731.19
SUBSERVICER ADVANCES THIS MONTH 82,730.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 7,410,134.61
(B) TWO MONTHLY PAYMENTS: 4 1,494,282.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,470,718.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 541,156,786.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,847
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,222,822.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01507240 % 4.78783100 % 1.19709630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.97958720 % 4.81014899 % 1.20419400 %
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 8.05033078
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.47
POOL TRADING FACTOR: 94.95707281
................................................................................
Run: 12/27/96 13:02:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 48,236,114.53 6.750000 % 302,703.53
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 35,389,416.24 6.750000 % 154,114.12
A-4 760947SZ5 177,268.15 169,341.91 0.000000 % 694.58
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,449,851.62 6.750000 % 5,057.50
M-2 760947TC5 597,000.00 579,746.41 6.750000 % 2,022.32
M-3 760947TD3 597,000.00 579,746.41 6.750000 % 2,022.32
B-1 597,000.00 579,746.41 6.750000 % 2,022.32
B-2 299,000.00 290,358.77 6.750000 % 1,012.85
B-3 298,952.57 290,312.73 6.750000 % 1,012.69
SPRE 0.00 0.00 0.522279 % 0.00
- -------------------------------------------------------------------------------
119,444,684.72 108,838,705.03 470,662.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 271,096.21 573,799.74 0.00 0.00 47,933,411.00
A-2 119,564.35 119,564.35 0.00 0.00 21,274,070.00
A-3 198,895.31 353,009.43 0.00 0.00 35,235,302.12
A-4 0.00 694.58 0.00 0.00 168,647.33
R 0.00 0.00 0.00 0.00 0.00
M-1 8,148.45 13,205.95 0.00 0.00 1,444,794.12
M-2 3,258.28 5,280.60 0.00 0.00 577,724.09
M-3 3,258.28 5,280.60 0.00 0.00 577,724.09
B-1 3,258.28 5,280.60 0.00 0.00 577,724.09
B-2 1,631.87 2,644.72 0.00 0.00 289,345.92
B-3 1,631.61 2,644.30 0.00 0.00 289,300.04
SPRED 47,329.62 47,329.62 0.00 0.00 0.00
- -------------------------------------------------------------------------------
658,072.26 1,128,734.49 0.00 0.00 108,368,042.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 874.090440 5.485315 4.912556 10.397871 0.000000 868.605126
A-2 1000.000000 0.000000 5.620192 5.620192 0.000000 1000.000000
A-3 909.123975 3.959061 5.109451 9.068512 0.000000 905.164914
A-4 955.286722 3.918245 0.000000 3.918245 0.000000 951.368478
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.099545 3.387475 5.457770 8.845245 0.000000 967.712070
M-2 971.099514 3.387471 5.457755 8.845226 0.000000 967.712044
M-3 971.099514 3.387471 5.457755 8.845226 0.000000 967.712044
B-1 971.099514 3.387471 5.457755 8.845226 0.000000 967.712044
B-2 971.099565 3.387458 5.457759 8.845217 0.000000 967.712107
B-3 971.099630 3.387460 5.457755 8.845215 0.000000 967.712169
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:35 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 23,968.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,732.53
SUBSERVICER ADVANCES THIS MONTH 3,107.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 336,486.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,368,042.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 369
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 90,937.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.53097960 % 2.40117800 % 1.06784270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.52806530 % 2.39945489 % 1.06873980 %
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 7.58312294
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.56
POOL TRADING FACTOR: 90.72655100
................................................................................
Run: 12/27/96 13:02:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 64,051,023.45 6.625000 % 281,000.14
A-2 760947UL3 50,000,000.00 46,399,462.56 6.625000 % 256,206.01
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 9,709,719.55 6.000000 % 91,584.44
A-5 760947UP4 40,000,000.00 38,339,591.05 6.625000 % 165,245.21
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 % 0.00
A-8 760947US8 1,331,000.00 1,036,984.11 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 67,012,445.79 0.000000 % 100,475.71
A-10 760947UU3 27,446,000.00 27,264,110.12 7.000000 % 20,748.15
A-11 760947UV1 15,000,000.00 14,900,592.13 7.000000 % 11,339.44
A-12 760947UW9 72,100,000.00 68,364,079.82 6.625000 % 371,801.72
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 9,486,710.32 7.000000 % 7,219.44
M-2 760947VB4 5,306,000.00 5,270,836.12 7.000000 % 4,011.14
M-3 760947VC2 4,669,000.00 4,638,057.64 7.000000 % 3,529.59
B-1 2,335,000.00 2,319,525.52 7.000000 % 1,765.17
B-2 849,000.00 843,373.51 7.000000 % 641.81
B-3 1,698,373.98 1,687,118.53 7.000000 % 1,283.92
SPRE 0.00 0.00 0.645310 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 407,514,518.92 1,316,851.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 353,297.95 634,298.09 0.00 0.00 63,770,023.31
A-2 255,934.00 512,140.01 0.00 0.00 46,143,256.55
A-3 66,190.60 66,190.60 0.00 0.00 12,000,000.00
A-4 48,505.07 140,089.51 0.00 0.00 9,618,135.11
A-5 211,476.69 376,721.90 0.00 0.00 38,174,345.84
A-6 52,639.43 52,639.43 0.00 0.00 9,032,000.00
A-7 48,349.20 48,349.20 0.00 0.00 7,258,888.70
A-8 0.00 0.00 0.00 0.00 1,036,984.11
A-9 384,190.34 484,666.05 91,584.44 0.00 67,003,554.52
A-10 158,898.03 179,646.18 0.00 0.00 27,243,361.97
A-11 86,842.18 98,181.62 0.00 0.00 14,889,252.69
A-12 377,088.26 748,889.98 0.00 0.00 67,992,278.10
A-13 98,734.31 98,734.31 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 55,289.52 62,508.96 0.00 0.00 9,479,490.88
M-2 30,718.97 34,730.11 0.00 0.00 5,266,824.98
M-3 27,031.08 30,560.67 0.00 0.00 4,634,528.05
B-1 13,518.44 15,283.61 0.00 0.00 2,317,760.35
B-2 4,915.27 5,557.08 0.00 0.00 842,731.70
B-3 9,832.70 11,116.62 0.00 0.00 1,685,834.61
SPRED 218,947.75 218,947.75 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,502,399.79 3,819,251.68 91,584.44 0.00 406,289,251.47
===============================================================================
Run: 12/27/96 13:02:36
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-1 941.926815 4.132355 5.195558 9.327913 0.000000 937.794460
A-2 927.989251 5.124120 5.118680 10.242800 0.000000 922.865131
A-3 1000.000000 0.000000 5.515883 5.515883 0.000000 1000.000000
A-4 931.477317 8.785921 4.653211 13.439132 0.000000 922.691396
A-5 958.489776 4.131130 5.286917 9.418047 0.000000 954.358646
A-6 1000.000000 0.000000 5.828103 5.828103 0.000000 1000.000000
A-7 779.101503 0.000000 5.189353 5.189353 0.000000 779.101503
A-8 779.101510 0.000000 0.000000 0.000000 0.000000 779.101510
A-9 992.644622 1.488331 5.690950 7.179281 1.356626 992.512917
A-10 993.372809 0.755963 5.789479 6.545442 0.000000 992.616847
A-11 993.372809 0.755963 5.789479 6.545442 0.000000 992.616846
A-12 948.184186 5.156751 5.230073 10.386824 0.000000 943.027436
A-13 1000.000000 0.000000 5.515883 5.515883 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-1 993.372808 0.755962 5.789479 6.545441 0.000000 992.616846
M-2 993.372808 0.755963 5.789478 6.545441 0.000000 992.616845
M-3 993.372808 0.755963 5.789480 6.545443 0.000000 992.616845
B-1 993.372814 0.755961 5.789482 6.545443 0.000000 992.616852
B-2 993.372803 0.755960 5.789482 6.545442 0.000000 992.616843
B-3 993.372808 0.755964 5.789479 6.545443 0.000000 992.616838
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 90,898.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,465.36
SUBSERVICER ADVANCES THIS MONTH 68,005.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,323,731.10
(B) TWO MONTHLY PAYMENTS: 4 1,089,510.12
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,330,035.94
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,690,197.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 406,289,251.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,394
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 915,146.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.05036620 % 4.75948800 % 1.19014600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.03696490 % 4.77020838 % 1.19282670 %
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 7.96699786
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.64
POOL TRADING FACTOR: 95.71760802
................................................................................
Run: 12/27/96 13:02:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 23,476,665.95 5.000000 % 1,001,816.50
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 136,575,000.00 125,635,266.74 6.375000 % 387,508.51
A-6 760947VW8 123,614,000.00 125,438,854.72 0.000000 % 58,488.74
A-7 760947VJ7 66,675,000.00 63,151,566.33 7.000000 % 231,188.42
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 19,872,195.37 7.000000 % 15,150.47
A-12 760947VP3 38,585,000.00 38,338,432.91 7.000000 % 29,229.04
A-13 760947VQ1 698,595.74 677,368.90 0.000000 % 668.04
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 12,473,777.03 7.000000 % 9,509.95
M-2 760947VU2 6,974,500.00 6,929,931.34 7.000000 % 5,283.35
M-3 760947VV0 6,137,500.00 6,098,279.95 7.000000 % 4,649.30
B-1 760947VX6 3,069,000.00 3,049,388.38 7.000000 % 2,324.84
B-2 760947VY4 1,116,000.00 1,108,868.51 7.000000 % 845.40
B-3 2,231,665.53 2,217,404.68 7.000000 % 1,690.52
SPRE 0.00 0.00 0.601974 % 0.00
- -------------------------------------------------------------------------------
557,958,461.27 538,566,000.81 1,748,353.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 97,794.66 1,099,611.16 0.00 0.00 22,474,849.45
A-2 122,968.84 122,968.84 0.00 0.00 28,800,000.00
A-3 126,132.62 126,132.62 0.00 0.00 26,330,000.00
A-4 167,184.61 167,184.61 0.00 0.00 34,157,000.00
A-5 667,268.25 1,054,776.76 0.00 0.00 125,247,758.23
A-6 494,503.14 552,991.88 445,997.25 0.00 125,826,363.23
A-7 368,290.81 599,479.23 0.00 0.00 62,920,377.91
A-8 60,861.25 60,861.25 0.00 0.00 10,436,000.00
A-9 38,198.65 38,198.65 0.00 0.00 6,550,000.00
A-10 22,306.85 22,306.85 0.00 0.00 3,825,000.00
A-11 115,891.77 131,042.24 0.00 0.00 19,857,044.90
A-12 223,584.20 252,813.24 0.00 0.00 38,309,203.87
A-13 0.00 668.04 0.00 0.00 676,700.86
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 72,745.26 82,255.21 0.00 0.00 12,464,267.08
M-2 40,414.36 45,697.71 0.00 0.00 6,924,647.99
M-3 35,564.29 40,213.59 0.00 0.00 6,093,630.65
B-1 17,783.59 20,108.43 0.00 0.00 3,047,063.54
B-2 6,466.76 7,312.16 0.00 0.00 1,108,023.11
B-3 12,931.58 14,622.10 0.00 0.00 2,215,714.16
SPRED 270,100.38 270,100.38 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,960,991.87 4,709,344.95 445,997.25 0.00 537,263,644.98
===============================================================================
Run: 12/27/96 13:02:38
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-1 792.327572 33.810884 3.300529 37.111413 0.000000 758.516688
A-2 1000.000000 0.000000 4.269751 4.269751 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790453 4.790453 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894593 4.894593 0.000000 1000.000000
A-5 919.899445 2.837331 4.885728 7.723059 0.000000 917.062114
A-6 1014.762525 0.473156 4.000381 4.473537 3.607983 1017.897352
A-7 947.155101 3.467393 5.523672 8.991065 0.000000 943.687708
A-8 1000.000000 0.000000 5.831856 5.831856 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831855 5.831855 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831856 5.831856 0.000000 1000.000000
A-11 993.609769 0.757524 5.794589 6.552113 0.000000 992.852245
A-12 993.609768 0.757523 5.794589 6.552112 0.000000 992.852245
A-13 969.614988 0.956261 0.000000 0.956261 0.000000 968.658727
R-I 0.000000 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-1 993.609768 0.757523 5.794588 6.552111 0.000000 992.852245
M-2 993.609770 0.757524 5.794589 6.552113 0.000000 992.852246
M-3 993.609768 0.757523 5.794589 6.552112 0.000000 992.852244
B-1 993.609769 0.757524 5.794588 6.552112 0.000000 992.852245
B-2 993.609776 0.757527 5.794588 6.552115 0.000000 992.852249
B-3 993.609773 0.757524 5.794587 6.552111 0.000000 992.852258
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4199
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 112,207.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,224.65
SUBSERVICER ADVANCES THIS MONTH 52,376.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,516,276.43
(B) TWO MONTHLY PAYMENTS: 3 1,035,468.57
(C) THREE OR MORE MONTHLY PAYMENTS: 2 861,807.89
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 848,068.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 537,263,644.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,818
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 891,653.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.07355950 % 4.74112800 % 1.18531260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.06371200 % 4.74302439 % 1.18728210 %
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 7.90062491
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.54
POOL TRADING FACTOR: 96.29097545
................................................................................
Run: 12/27/96 13:02:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 56,153,007.45 6.750000 % 348,953.04
A-2 760947UB5 39,034,000.00 35,950,153.88 6.750000 % 274,745.45
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,872,825.55 6.750000 % 16,519.83
A-5 760947UE9 229,143.79 222,710.65 0.000000 % 819.61
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,388,949.99 6.750000 % 4,708.81
M-2 760947UH2 570,100.00 555,599.49 6.750000 % 1,883.59
M-3 760947UJ8 570,100.00 555,599.49 6.750000 % 1,883.59
B-1 570,100.00 555,599.49 6.750000 % 1,883.59
B-2 285,000.00 277,751.01 6.750000 % 941.63
B-3 285,969.55 278,695.86 6.750000 % 944.78
SPRE 0.00 0.00 0.515596 % 0.00
- -------------------------------------------------------------------------------
114,016,713.34 106,857,892.86 653,283.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 315,166.58 664,119.62 0.00 0.00 55,804,054.41
A-2 201,775.25 476,520.70 0.00 0.00 35,675,408.43
A-3 33,939.63 33,939.63 0.00 0.00 6,047,000.00
A-4 27,349.41 43,869.24 0.00 0.00 4,856,305.72
A-5 0.00 819.61 0.00 0.00 221,891.04
R 0.00 0.00 0.00 0.00 0.00
M-1 7,795.67 12,504.48 0.00 0.00 1,384,241.18
M-2 3,118.38 5,001.97 0.00 0.00 553,715.90
M-3 3,118.38 5,001.97 0.00 0.00 553,715.90
B-1 3,118.38 5,001.97 0.00 0.00 553,715.90
B-2 1,558.92 2,500.55 0.00 0.00 276,809.38
B-3 1,564.22 2,509.00 0.00 0.00 277,751.02
SPRED 45,812.01 45,812.01 0.00 0.00 0.00
- -------------------------------------------------------------------------------
644,316.83 1,297,600.75 0.00 0.00 106,204,608.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 935.883458 5.815884 5.252776 11.068660 0.000000 930.067574
A-2 920.995898 7.038619 5.169218 12.207837 0.000000 913.957279
A-3 1000.000000 0.000000 5.612639 5.612639 0.000000 1000.000000
A-4 974.565110 3.303966 5.469882 8.773848 0.000000 971.261144
A-5 971.925314 3.576837 0.000000 3.576837 0.000000 968.348477
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.564966 3.303964 5.469878 8.773842 0.000000 971.261002
M-2 974.564971 3.303964 5.469882 8.773846 0.000000 971.261007
M-3 974.564971 3.303964 5.469882 8.773846 0.000000 971.261007
B-1 974.564971 3.303964 5.469882 8.773846 0.000000 971.261007
B-2 974.564947 3.303965 5.469895 8.773860 0.000000 971.260983
B-3 974.564809 3.303778 5.469883 8.773661 0.000000 971.260821
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:41 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 22,760.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,628.79
SUBSERVICER ADVANCES THIS MONTH 6,826.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 669,303.29
(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 106,204,608.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 376
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 290,987.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.61256700 % 2.34458200 % 1.04285130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.60326760 % 2.34610626 % 1.04571420 %
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 7.56763374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.59
POOL TRADING FACTOR: 93.14828131
................................................................................
Run: 12/27/96 13:02:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S9 (POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4203
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XB2 126,846,538.00 127,847,630.66 0.000000 % 142,592.12
A-2 760947WF4 20,813,863.00 20,116,558.56 7.250000 % 134,936.36
A-3 760947WG2 6,939,616.00 6,764,767.67 7.250000 % 33,560.39
A-4 760947WH0 3,076,344.00 2,922,912.44 6.100000 % 31,779.62
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 18,200,598.93 7.250000 % 0.00
A-7 760947WL1 30,014,887.00 29,863,458.22 7.250000 % 22,545.79
A-8 760947WM9 49,964,458.00 48,280,938.00 7.250000 % 323,134.81
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,882,742.33 7.250000 % 18,788.16
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 91,684,923.31 7.250000 % 613,544.12
A-13 760947WS6 11,709,319.00 12,213,328.82 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 63,749,813.38 6.730000 % 693,125.46
A-15 760947WU1 1,955,837.23 1,920,659.26 0.000000 % 1,815.94
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 13,116,689.14 7.250000 % 9,902.61
M-2 760947WY3 7,909,900.00 7,869,993.59 7.250000 % 5,941.55
M-3 760947WZ0 5,859,200.00 5,829,639.61 7.250000 % 4,401.16
B-1 3,222,600.00 3,206,341.58 7.250000 % 2,420.67
B-2 1,171,800.00 1,165,888.12 7.250000 % 880.20
B-3 2,343,649.31 2,331,825.24 7.250000 % 1,760.46
SPRE 0.00 0.00 0.373329 % 0.00
- -------------------------------------------------------------------------------
585,919,116.54 573,313,654.86 2,041,129.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 560,111.14 702,703.26 301,564.77 0.00 128,006,603.31
A-2 121,518.83 256,455.19 0.00 0.00 19,981,622.20
A-3 40,864.19 74,424.58 0.00 0.00 6,731,207.28
A-4 14,855.85 46,635.47 0.00 0.00 2,891,132.82
A-5 391,002.44 391,002.44 0.00 0.00 74,488,122.00
A-6 109,945.02 109,945.02 0.00 0.00 18,200,598.93
A-7 180,397.29 202,943.08 0.00 0.00 29,840,912.43
A-8 291,652.43 614,787.24 0.00 0.00 47,957,803.19
A-9 101,806.66 101,806.66 0.00 0.00 16,853,351.00
A-10 108,024.94 126,813.10 0.00 0.00 17,863,954.17
A-11 42,306.14 42,306.14 0.00 0.00 7,003,473.00
A-12 553,844.49 1,167,388.61 0.00 0.00 91,071,379.19
A-13 0.00 0.00 73,777.50 0.00 12,287,106.32
A-14 357,475.16 1,050,600.62 0.00 0.00 63,056,687.92
A-15 0.00 1,815.94 0.00 0.00 1,918,843.32
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 79,234.46 89,137.07 0.00 0.00 13,106,786.53
M-2 47,540.56 53,482.11 0.00 0.00 7,864,052.04
M-3 35,215.32 39,616.48 0.00 0.00 5,825,238.45
B-1 19,368.67 21,789.34 0.00 0.00 3,203,920.91
B-2 7,042.83 7,923.03 0.00 0.00 1,165,007.92
B-3 14,085.94 15,846.40 0.00 0.00 2,330,064.78
SPRED 178,334.78 178,334.78 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,254,627.14 5,295,756.56 375,342.27 0.00 571,647,867.71
===============================================================================
Run: 12/27/96 13:02:44
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 1007.892156 1.124131 4.415660 5.539791 2.377399 1009.145424
A-2 966.498077 6.483004 5.838360 12.321364 0.000000 960.015073
A-3 974.804322 4.836059 5.888538 10.724597 0.000000 969.968263
A-4 950.125357 10.330321 4.829060 15.159381 0.000000 939.795036
A-5 1000.000000 0.000000 5.249192 5.249192 0.000000 1000.000000
A-6 814.708994 0.000000 4.921442 4.921442 0.000000 814.708994
A-7 994.954878 0.751154 6.010261 6.761415 0.000000 994.203724
A-8 966.305649 6.467293 5.837198 12.304491 0.000000 959.838355
A-9 1000.000000 0.000000 6.040737 6.040737 0.000000 1000.000000
A-10 992.992885 1.043269 5.998409 7.041678 0.000000 991.949616
A-11 1000.000000 0.000000 6.040737 6.040737 0.000000 1000.000000
A-12 963.911104 6.450373 5.822733 12.273106 0.000000 957.460730
A-13 1043.043478 0.000000 0.000000 0.000000 6.300751 1049.344229
A-14 950.125358 10.330322 5.327799 15.658121 0.000000 939.795036
A-15 982.013856 0.928472 0.000000 0.928472 0.000000 981.085384
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.954877 0.751154 6.010260 6.761414 0.000000 994.203724
M-2 994.954878 0.751154 6.010261 6.761415 0.000000 994.203724
M-3 994.954876 0.751154 6.010261 6.761415 0.000000 994.203722
B-1 994.954875 0.751154 6.010262 6.761416 0.000000 994.203721
B-2 994.954873 0.751152 6.010266 6.761418 0.000000 994.203721
B-3 994.954847 0.751153 6.010259 6.761412 0.000000 994.203685
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:46 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 119,511.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,739.33
SUBSERVICER ADVANCES THIS MONTH 55,423.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,617,345.92
(B) TWO MONTHLY PAYMENTS: 4 1,286,309.26
(C) THREE OR MORE MONTHLY PAYMENTS: 2 413,358.55
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,384,146.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 571,647,867.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,981
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 1,232,778.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13356870 % 4.69314900 % 1.17328270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12087690 % 4.68751456 % 1.17582100 %
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 7.89258725
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.71
POOL TRADING FACTOR: 97.56429711
................................................................................
Run: 12/27/96 13:02:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 110,123,000.00 105,322,638.74 7.000000 % 734,695.47
A-2 760947WA5 1,458,253.68 1,421,727.31 0.000000 % 5,393.27
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,409,581.16 7.000000 % 4,775.68
M-2 760947WD9 865,000.00 845,553.20 7.000000 % 2,864.75
M-3 760947WE7 288,000.00 281,525.22 7.000000 % 953.81
B-1 576,700.00 563,734.71 7.000000 % 1,909.94
B-2 288,500.00 282,013.98 7.000000 % 955.47
B-3 288,451.95 281,967.16 7.000000 % 955.31
SPRE 0.00 0.00 0.241422 % 0.00
- -------------------------------------------------------------------------------
115,330,005.63 110,408,741.48 752,503.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 614,094.47 1,348,789.94 0.00 0.00 104,587,943.27
A-2 0.00 5,393.27 0.00 0.00 1,416,334.04
R 0.00 0.00 0.00 0.00 0.00
M-1 8,218.71 12,994.39 0.00 0.00 1,404,805.48
M-2 4,930.08 7,794.83 0.00 0.00 842,688.45
M-3 1,641.46 2,595.27 0.00 0.00 280,571.41
B-1 3,286.91 5,196.85 0.00 0.00 561,824.77
B-2 1,644.31 2,599.78 0.00 0.00 281,058.51
B-3 1,644.04 2,599.35 0.00 0.00 281,011.85
SPRED 22,202.14 22,202.14 0.00 0.00 0.00
- -------------------------------------------------------------------------------
657,662.12 1,410,165.82 0.00 0.00 109,656,237.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 956.409095 6.671590 5.576442 12.248032 0.000000 949.737505
A-2 974.951978 3.698444 0.000000 3.698444 0.000000 971.253534
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.518141 3.311845 5.699521 9.011366 0.000000 974.206297
M-2 977.518150 3.311850 5.699514 9.011364 0.000000 974.206301
M-3 977.518125 3.311840 5.699514 9.011354 0.000000 974.206285
B-1 977.518138 3.311843 5.699514 9.011357 0.000000 974.206294
B-2 977.518128 3.311854 5.699515 9.011369 0.000000 974.206274
B-3 977.518647 3.311851 5.699528 9.011379 0.000000 974.206796
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:47 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 22,956.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,775.27
SUBSERVICER ADVANCES THIS MONTH 6,678.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 718,095.00
(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 109,656,237.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 400
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 378,221.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.63778710 % 2.32748800 % 1.03472500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.62604980 % 2.30544599 % 1.03833710 %
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 7.44764581
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.66
POOL TRADING FACTOR: 95.08040616
................................................................................
Run: 12/27/96 13:02:48 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 69,313,150.56 5.837500 % 3,041,226.87
R 0.00 603,201.10 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 69,916,351.66 3,041,226.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 346,978.03 3,388,204.90 0.00 0.00 66,271,923.69
R 0.00 0.00 101,584.77 0.00 704,785.87
- -------------------------------------------------------------------------------
346,978.03 3,388,204.90 101,584.77 0.00 66,976,709.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 760.151218 33.352867 3.805277 37.158144 0.000000 726.798351
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:48 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 15,713.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,817.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,962,775.58
(B) TWO MONTHLY PAYMENTS: 1 637,935.40
(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 66,976,709.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 254
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,882,987.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.13725320 % 0.86274680 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.94771500 % 1.05228500 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23843423
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.27
POOL TRADING FACTOR: 73.45276757
................................................................................
Run: 12/27/96 13:02:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 186,575,068.00 180,284,263.59 7.500000 % 412,071.62
A-2 760947XD8 75,497,074.00 71,826,644.27 7.500000 % 240,427.11
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 6,202,873.51 0.000000 % 5,730.03
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,340,812.16 7.500000 % 6,936.87
M-2 760947XN6 6,700,600.00 6,671,965.99 7.500000 % 4,954.88
M-3 760947XP1 5,896,500.00 5,871,302.22 7.500000 % 4,360.27
B-1 2,948,300.00 2,935,700.89 7.500000 % 2,180.17
B-2 1,072,100.00 1,067,518.54 7.500000 % 792.78
B-3 2,144,237.43 2,135,074.35 7.500000 % 1,585.61
SPRE 0.00 0.00 0.218831 % 0.00
- -------------------------------------------------------------------------------
536,050,225.54 525,839,081.52 679,039.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,126,508.27 1,538,579.89 0.00 0.00 179,872,191.97
A-2 448,809.60 689,236.71 0.00 0.00 71,586,217.16
A-3 208,462.37 208,462.37 0.00 0.00 33,361,926.00
A-4 433,246.78 433,246.78 0.00 0.00 69,336,000.00
A-5 526,780.75 526,780.75 0.00 0.00 84,305,000.00
A-6 236,844.23 236,844.23 0.00 0.00 37,904,105.00
A-7 91,202.61 91,202.61 0.00 0.00 14,595,895.00
A-8 0.00 5,730.03 0.00 0.00 6,197,143.48
R 0.00 0.00 0.00 0.00 0.00
M-1 58,366.17 65,303.04 0.00 0.00 9,333,875.29
M-2 41,689.86 46,644.74 0.00 0.00 6,667,011.11
M-3 36,686.90 41,047.17 0.00 0.00 5,866,941.95
B-1 18,343.76 20,523.93 0.00 0.00 2,933,520.72
B-2 6,670.40 7,463.18 0.00 0.00 1,066,725.76
B-3 13,341.03 14,926.64 0.00 0.00 2,133,488.74
SPRED 95,868.54 95,868.54 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,342,821.27 4,021,860.61 0.00 0.00 525,160,042.18
===============================================================================
Run: 12/27/96 13:02:49
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-1 966.282717 2.208610 6.037829 8.246439 0.000000 964.074107
A-2 951.383153 3.184588 5.944728 9.129316 0.000000 948.198564
A-3 1000.000000 0.000000 6.248511 6.248511 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248511 6.248511 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248511 6.248511 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248511 6.248511 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248511 6.248511 0.000000 1000.000000
A-8 979.542324 0.904872 0.000000 0.904872 0.000000 978.637452
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.726653 0.739467 6.221809 6.961276 0.000000 994.987186
M-2 995.726650 0.739468 6.221810 6.961278 0.000000 994.987182
M-3 995.726655 0.739467 6.221810 6.961277 0.000000 994.987187
B-1 995.726653 0.739467 6.221809 6.961276 0.000000 994.987186
B-2 995.726649 0.739465 6.221808 6.961273 0.000000 994.987184
B-3 995.726649 0.739466 6.221806 6.961272 0.000000 994.987174
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:50 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 110,242.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,324.68
SUBSERVICER ADVANCES THIS MONTH 55,725.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 6,437,500.94
(B) TWO MONTHLY PAYMENTS: 2 729,895.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 587,636.67
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 34,954.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 525,160,042.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,824
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 288,101.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.60730920 % 4.21142300 % 1.18126750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.60432270 % 4.16403127 % 1.18192170 %
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 7.92403892
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.14
POOL TRADING FACTOR: 97.96843974
................................................................................
Run: 12/27/96 13:02:51 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 73,321,922.22 7.000000 % 1,405,607.97
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 19,588,219.36 7.000000 % 70,369.48
A-6 760947XV8 2,531,159.46 2,462,697.77 0.000000 % 11,122.13
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,319,341.69 7.000000 % 8,332.09
M-2 760947XY2 789,000.00 772,754.77 7.000000 % 2,776.07
M-3 760947XZ9 394,500.00 386,377.39 7.000000 % 1,388.04
B-1 789,000.00 772,754.77 7.000000 % 2,776.07
B-2 394,500.00 386,377.39 7.000000 % 1,388.04
B-3 394,216.33 386,099.59 7.000000 % 1,387.05
SPRE 0.00 0.00 0.366228 % 0.00
- -------------------------------------------------------------------------------
157,805,575.79 150,791,544.95 1,505,146.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 427,453.81 1,833,061.78 0.00 0.00 71,916,314.25
A-2 80,451.55 80,451.55 0.00 0.00 13,800,000.00
A-3 106,977.25 106,977.25 0.00 0.00 18,350,000.00
A-4 106,365.12 106,365.12 0.00 0.00 18,245,000.00
A-5 114,195.84 184,565.32 0.00 0.00 19,517,849.88
A-6 0.00 11,122.13 0.00 0.00 2,451,575.64
R 0.00 0.00 0.00 0.00 0.00
M-1 13,521.35 21,853.44 0.00 0.00 2,311,009.60
M-2 4,505.03 7,281.10 0.00 0.00 769,978.70
M-3 2,252.51 3,640.55 0.00 0.00 384,989.35
B-1 4,505.03 7,281.10 0.00 0.00 769,978.70
B-2 2,252.51 3,640.55 0.00 0.00 384,989.35
B-3 2,250.89 3,637.94 0.00 0.00 384,712.54
SPRED 45,992.31 45,992.31 0.00 0.00 0.00
- -------------------------------------------------------------------------------
910,723.20 2,415,870.14 0.00 0.00 149,286,398.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 919.397144 17.625178 5.359922 22.985100 0.000000 901.771966
A-2 1000.000000 0.000000 5.829822 5.829822 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829823 5.829823 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829823 5.829823 0.000000 1000.000000
A-5 979.410968 3.518474 5.709792 9.228266 0.000000 975.892494
A-6 972.952439 4.394085 0.000000 4.394085 0.000000 968.558354
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.410367 3.518471 5.709788 9.228259 0.000000 975.891897
M-2 979.410355 3.518466 5.709797 9.228263 0.000000 975.891889
M-3 979.410368 3.518479 5.709785 9.228264 0.000000 975.891889
B-1 979.410355 3.518466 5.709797 9.228263 0.000000 975.891889
B-2 979.410368 3.518479 5.709785 9.228264 0.000000 975.891889
B-3 979.410442 3.518474 5.709784 9.228258 0.000000 975.891945
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:51 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 31,433.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,174.54
SUBSERVICER ADVANCES THIS MONTH 8,231.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 624,407.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 202,766.97
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,286,398.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 617
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 962,092.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.61312970 % 2.34510900 % 1.04176080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.59095970 % 2.32169688 % 1.04858000 %
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 7.56359296
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.15
POOL TRADING FACTOR: 94.60147226
................................................................................
Run: 12/27/96 13:02:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 30,600,872.19 7.500000 % 240,401.78
A-2 760947YB1 105,040,087.00 102,064,318.81 7.500000 % 662,395.72
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,415,095.05 7.500000 % 28,286.58
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 10,201,110.34 8.000000 % 66,205.04
A-12 760947YM7 59,143,468.00 57,467,943.39 7.000000 % 372,965.99
A-13 760947YN5 16,215,000.00 15,755,631.75 6.037500 % 102,253.79
A-14 760947YP0 0.00 0.00 2.962500 % 0.00
A-15 760947YQ8 5,800,000.00 5,800,000.00 7.500000 % 0.00
A-16 760947YR6 11,615,000.00 11,615,000.00 7.500000 % 0.00
A-17 760947YS4 2,430,000.00 2,430,000.00 7.500000 % 0.00
A-18 760947YT2 9,649,848.10 9,531,797.00 0.000000 % 19,115.10
A-19 760947H53 0.00 0.00 0.207767 % 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 10,970,843.76 7.500000 % 9,287.05
M-2 760947YX3 3,675,000.00 3,656,981.09 7.500000 % 3,095.71
M-3 760947YY1 1,837,500.00 1,828,490.56 7.500000 % 1,547.86
B-1 2,756,200.00 2,742,686.06 7.500000 % 2,321.74
B-2 1,286,200.00 1,279,893.62 7.500000 % 1,083.46
B-3 1,470,031.75 1,462,824.03 7.500000 % 1,238.33
- -------------------------------------------------------------------------------
367,497,079.85 360,617,999.65 1,510,198.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 191,204.59 431,606.37 0.00 0.00 30,360,470.41
A-2 637,732.37 1,300,128.09 0.00 0.00 101,401,923.09
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 208,788.81 237,075.39 0.00 0.00 33,386,808.47
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-7 169,848.18 169,848.18 0.00 0.00 27,457,512.00
A-8 81,240.89 81,240.89 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 67,989.32 134,194.36 0.00 0.00 10,134,905.30
A-12 335,140.53 708,106.52 0.00 0.00 57,094,977.40
A-13 79,249.44 181,503.23 0.00 0.00 15,653,377.96
A-14 38,886.38 38,886.38 0.00 0.00 0.00
A-15 36,250.00 36,250.00 0.00 0.00 5,800,000.00
A-16 72,593.75 72,593.75 0.00 0.00 11,615,000.00
A-17 15,183.46 15,183.46 0.00 0.00 2,430,000.00
A-18 0.00 19,115.10 0.00 0.00 9,512,681.90
A-19 62,420.49 62,420.49 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 68,549.54 77,836.59 0.00 0.00 10,961,556.71
M-2 22,850.05 25,945.76 0.00 0.00 3,653,885.38
M-3 11,425.03 12,972.89 0.00 0.00 1,826,942.70
B-1 17,137.23 19,458.97 0.00 0.00 2,740,364.32
B-2 7,997.21 9,080.67 0.00 0.00 1,278,810.16
B-3 9,140.22 10,378.55 0.00 0.00 1,461,585.70
- -------------------------------------------------------------------------------
2,253,981.24 3,764,179.39 0.00 0.00 359,107,801.50
===============================================================================
Run: 12/27/96 13:02:52
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-1 965.910371 7.588234 6.035334 13.623568 0.000000 958.322137
A-2 971.670166 6.306123 6.071324 12.377447 0.000000 965.364043
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 995.096896 0.842370 6.217702 7.060072 0.000000 994.254526
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 6.185855 6.185855 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248338 6.248338 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-11 971.670167 6.306124 6.476079 12.782203 0.000000 965.364043
A-12 971.670166 6.306123 5.666569 11.972692 0.000000 965.364043
A-13 971.670167 6.306123 4.887415 11.193538 0.000000 965.364043
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 6.248337 6.248337 0.000000 1000.000000
A-18 987.766533 1.980871 0.000000 1.980871 0.000000 985.785662
R-I 0.000000 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-1 995.096895 0.842370 6.217702 7.060072 0.000000 994.254525
M-2 995.096895 0.842370 6.217701 7.060071 0.000000 994.254525
M-3 995.096903 0.842373 6.217703 7.060076 0.000000 994.254531
B-1 995.096894 0.842370 6.217702 7.060072 0.000000 994.254524
B-2 995.096890 0.842373 6.217703 7.060076 0.000000 994.254517
B-3 995.096895 0.842370 6.217702 7.060072 0.000000 994.254512
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:54 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 74,988.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,315.32
SUBSERVICER ADVANCES THIS MONTH 33,249.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,841,096.34
(B) TWO MONTHLY PAYMENTS: 3 514,563.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 217,152.07
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 359,107,801.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,405
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,203,965.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75033280 % 4.68725800 % 1.56240940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72899000 % 4.57867658 % 1.56774500 %
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 7.83685709
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.48
POOL TRADING FACTOR: 97.71718503
................................................................................
Run: 12/27/96 13:02:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 33,077,046.71 7.750000 % 2,426,484.27
A-2 760947ZU8 108,005,000.00 104,583,468.26 7.500000 % 1,865,284.22
A-3 760947ZV6 22,739,000.00 22,054,693.66 6.037500 % 373,056.84
A-4 760947ZW4 0.00 0.00 2.962500 % 0.00
A-5 760947ZX2 25,743,000.00 25,743,000.00 8.500000 % 0.00
A-6 760947ZY0 77,229,000.00 77,229,000.00 7.500000 % 0.00
A-7 760947ZZ7 2,005,000.00 1,952,887.41 7.750000 % 28,409.73
A-8 760947A27 4,558,000.00 4,455,073.68 7.750000 % 56,111.37
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 10,031,832.02 7.750000 % 54,872.32
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,499,167.98 7.750000 % 0.00
A-20 760947B67 41,182,000.00 41,044,650.13 7.750000 % 27,852.54
A-21 760947B75 10,625,000.00 10,589,563.59 7.750000 % 7,185.99
A-22 760947B83 5,391,778.36 5,309,252.30 0.000000 % 21,388.19
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 10,074,885.89 7.750000 % 6,836.73
M-2 760947C41 6,317,900.00 6,296,828.60 7.750000 % 4,272.97
M-3 760947C58 5,559,700.00 5,541,157.33 7.750000 % 3,760.18
B-1 2,527,200.00 2,518,771.30 7.750000 % 1,709.22
B-2 1,263,600.00 1,259,385.65 7.750000 % 854.61
B-3 2,022,128.94 2,015,384.74 7.750000 % 1,367.63
SPRE 0.00 0.00 0.338562 % 0.00
- -------------------------------------------------------------------------------
505,431,107.30 496,371,049.25 4,879,446.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 213,552.00 2,640,036.27 0.00 0.00 30,650,562.44
A-2 653,430.69 2,518,714.91 0.00 0.00 102,718,184.04
A-3 110,926.01 483,982.85 0.00 0.00 21,681,636.82
A-4 54,429.53 54,429.53 0.00 0.00 0.00
A-5 182,286.00 182,286.00 0.00 0.00 25,743,000.00
A-6 482,521.76 482,521.76 0.00 0.00 77,229,000.00
A-7 12,608.23 41,017.96 0.00 0.00 1,924,477.68
A-8 28,762.84 84,874.21 0.00 0.00 4,398,962.31
A-9 34,655.22 34,655.22 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 33,046.58 33,046.58 0.00 0.00 5,667,000.00
A-13 96,086.99 96,086.99 0.00 0.00 15,379,000.00
A-14 64,092.14 64,092.14 0.00 0.00 9,617,000.00
A-15 95,801.66 95,801.66 0.00 0.00 14,375,000.00
A-16 293,434.26 293,434.26 0.00 0.00 45,450,000.00
A-17 64,767.51 119,639.83 0.00 0.00 9,976,959.70
A-18 77,919.87 77,919.87 0.00 0.00 12,069,000.00
A-19 0.00 0.00 54,872.32 0.00 8,554,040.30
A-20 264,992.44 292,844.98 0.00 0.00 41,016,797.59
A-21 68,368.33 75,554.32 0.00 0.00 10,582,377.60
A-22 0.00 21,388.19 0.00 0.00 5,287,864.11
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 65,045.47 71,882.20 0.00 0.00 10,068,049.16
M-2 40,653.58 44,926.55 0.00 0.00 6,292,555.63
M-3 35,774.81 39,534.99 0.00 0.00 5,537,397.15
B-1 16,261.68 17,970.90 0.00 0.00 2,517,062.08
B-2 8,130.84 8,985.45 0.00 0.00 1,258,531.04
B-3 13,011.73 14,379.36 0.00 0.00 2,014,017.11
SPRED 139,997.49 139,997.49 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,255,552.66 8,134,999.47 54,872.32 0.00 491,546,474.76
===============================================================================
Run: 12/27/96 13:02:57
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-1 881.396470 64.657969 5.690471 70.348440 0.000000 816.738500
A-2 968.320617 17.270351 6.050004 23.320355 0.000000 951.050267
A-3 969.906050 16.406035 4.878227 21.284262 0.000000 953.500014
A-5 1000.000000 0.000000 7.080993 7.080993 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247935 6.247935 0.000000 1000.000000
A-7 974.008683 14.169441 6.288394 20.457835 0.000000 959.839242
A-8 977.418534 12.310524 6.310408 18.620932 0.000000 965.108010
A-9 1000.000000 0.000000 6.664465 6.664465 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 5.831406 5.831406 0.000000 1000.000000
A-13 1000.000000 0.000000 6.247935 6.247935 0.000000 1000.000000
A-14 1000.000000 0.000000 6.664463 6.664463 0.000000 1000.000000
A-15 1000.000000 0.000000 6.664463 6.664463 0.000000 1000.000000
A-16 1000.000000 0.000000 6.456199 6.456199 0.000000 1000.000000
A-17 973.869723 5.326893 6.287497 11.614390 0.000000 968.542831
A-18 1000.000000 0.000000 6.456199 6.456199 0.000000 1000.000000
A-19 1032.705708 0.000000 0.000000 0.000000 6.667354 1039.373062
A-20 996.664808 0.676328 6.434667 7.110995 0.000000 995.988480
A-21 996.664808 0.676328 6.434666 7.110994 0.000000 995.988480
A-22 984.694093 3.966816 0.000000 3.966816 0.000000 980.727277
R-I 0.000000 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-1 996.664809 0.676328 6.434667 7.110995 0.000000 995.988481
M-2 996.664810 0.676328 6.434667 7.110995 0.000000 995.988482
M-3 996.664807 0.676328 6.434666 7.110994 0.000000 995.988480
B-1 996.664807 0.676330 6.434663 7.110993 0.000000 995.988477
B-2 996.664807 0.676330 6.434663 7.110993 0.000000 995.988477
B-3 996.664802 0.676327 6.434669 7.110996 0.000000 995.988470
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:02:58 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 102,762.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 49,534.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,784,898.78
(B) TWO MONTHLY PAYMENTS: 3 611,662.07
(C) THREE OR MORE MONTHLY PAYMENTS: 2 256,086.41
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 491,546,474.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,793
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,486,999.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.35785600 % 4.46234500 % 1.17979890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.30599040 % 4.45491994 % 1.19064430 %
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 8.29087612
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.30
POOL TRADING FACTOR: 97.25291294
................................................................................
Run: 12/27/96 13:02:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 18,829,030.63 7.750000 % 362,528.96
A-2 760947E23 57,937,351.00 54,683,031.13 7.750000 % 1,526,523.83
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 48,070,045.47 7.750000 % 879,972.57
A-5 760947E56 17,641,789.00 17,598,301.33 7.750000 % 11,177.48
A-6 760947E64 16,661,690.00 16,620,618.31 7.750000 % 10,556.51
A-7 760947E72 20,493,335.00 19,610,514.23 8.000000 % 414,110.17
A-8 760947E80 19,268,210.00 19,268,210.00 7.500000 % 71,805.94
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 4,606,108.92 7.750000 % 138,089.96
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 1,225,125.00 342,304.23 7.500000 % 342,304.23
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 4,276,394.21 7.750000 % 590,260.93
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 1,108,062.87 0.000000 % 1,027.52
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,265,745.41 7.750000 % 4,614.80
M-2 760947G39 4,552,300.00 4,541,078.41 7.750000 % 2,884.24
M-3 760947G47 4,006,000.00 3,996,125.07 7.750000 % 2,538.12
B-1 1,820,900.00 1,816,411.41 7.750000 % 1,153.69
B-2 910,500.00 908,255.59 7.750000 % 576.87
B-3 1,456,687.10 1,453,096.82 7.750000 % 922.93
SPRE 0.00 0.00 0.577895 % 0.00
- -------------------------------------------------------------------------------
364,183,311.55 354,817,383.04 4,361,048.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,590.45 484,119.41 0.00 0.00 18,466,501.67
A-2 353,121.42 1,879,645.25 0.00 0.00 53,156,507.30
A-3 208,668.33 208,668.33 0.00 0.00 32,313,578.00
A-4 310,417.38 1,190,389.95 0.00 0.00 47,190,072.90
A-5 113,642.89 124,820.37 0.00 0.00 17,587,123.85
A-6 107,329.39 117,885.90 0.00 0.00 16,610,061.80
A-7 130,722.02 544,832.19 0.00 0.00 19,196,404.06
A-8 120,412.73 192,218.67 0.00 0.00 19,196,404.06
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 29,744.44 167,834.40 0.00 0.00 4,468,018.96
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 12,161.60 12,161.60 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-16 121,961.06 121,961.06 0.00 0.00 18,886,422.00
A-17 2,139.16 344,443.39 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 27,615.27 617,876.20 0.00 0.00 3,686,133.28
A-21 126,581.90 126,581.90 0.00 0.00 19,601,988.00
A-22 95,039.41 95,039.41 0.00 0.00 14,717,439.00
A-23 54,022.11 54,022.11 0.00 0.00 8,365,657.00
A-24 0.00 1,027.52 0.00 0.00 1,107,035.35
R 0.00 0.00 0.00 0.00 0.00
M-1 46,919.32 51,534.12 0.00 0.00 7,261,130.61
M-2 29,324.49 32,208.73 0.00 0.00 4,538,194.17
M-3 25,805.40 28,343.52 0.00 0.00 3,993,586.95
B-1 11,729.67 12,883.36 0.00 0.00 1,815,257.72
B-2 5,865.16 6,442.03 0.00 0.00 907,678.72
B-3 9,383.52 10,306.45 0.00 0.00 1,452,173.89
SPRED 170,853.40 170,853.40 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,452,910.24 6,813,958.99 0.00 0.00 350,456,334.29
===============================================================================
Run: 12/27/96 13:02:59
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-1 960.572299 18.494594 6.202997 24.697591 0.000000 942.077706
A-2 943.830365 26.347836 6.094884 32.442720 0.000000 917.482529
A-3 1000.000000 0.000000 6.457605 6.457605 0.000000 1000.000000
A-4 962.440056 17.618474 6.215058 23.833532 0.000000 944.821582
A-5 997.534963 0.633580 6.441687 7.075267 0.000000 996.901383
A-6 997.534963 0.633580 6.441687 7.075267 0.000000 996.901383
A-7 956.921566 20.207066 6.378758 26.585824 0.000000 936.714501
A-8 1000.000000 3.726653 6.249295 9.975948 0.000000 996.273347
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-11 939.927085 28.178772 6.069679 34.248451 0.000000 911.748313
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 6.457608 6.457608 0.000000 1000.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457605 6.457605 0.000000 1000.000000
A-17 279.403514 279.403514 1.746075 281.149589 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-20 772.645628 106.646513 4.989441 111.635954 0.000000 665.999115
A-21 1000.000000 0.000000 6.457605 6.457605 0.000000 1000.000000
A-22 1000.000000 0.000000 6.457605 6.457605 0.000000 1000.000000
A-23 1000.000000 0.000000 6.457605 6.457605 0.000000 1000.000000
A-24 990.726698 0.918713 0.000000 0.918713 0.000000 989.807986
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.534963 0.633579 6.441688 7.075267 0.000000 996.901384
M-2 997.534963 0.633579 6.441687 7.075266 0.000000 996.901384
M-3 997.534965 0.633580 6.441687 7.075267 0.000000 996.901385
B-1 997.534961 0.633582 6.441688 7.075270 0.000000 996.901378
B-2 997.534970 0.633575 6.441691 7.075266 0.000000 996.901395
B-3 997.535311 0.633582 6.441685 7.075267 0.000000 996.901730
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:01 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 73,724.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 31,896.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,327,916.83
(B) TWO MONTHLY PAYMENTS: 1 239,743.59
(C) THREE OR MORE MONTHLY PAYMENTS: 2 576,827.32
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 350,456,334.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,305
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,135,482.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.35109240 % 4.46777800 % 1.18112910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.28422440 % 4.50638501 % 1.19511060 %
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 8.58602844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.14
POOL TRADING FACTOR: 96.23075061
................................................................................
Run: 12/27/96 13:03:02 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 24,460,699.37 7.250000 % 335,430.65
A-2 760947C74 26,006,000.00 23,804,815.15 7.250000 % 300,337.94
A-3 760947C82 22,997,000.00 22,997,000.00 7.250000 % 0.00
A-4 760947C90 7,216,000.00 7,216,000.00 7.250000 % 0.00
A-5 760947D24 16,378,000.00 16,378,000.00 7.250000 % 0.00
A-6 760947D32 17,250,000.00 17,035,825.45 7.250000 % 54,900.51
A-7 760947D40 1,820,614.04 1,781,775.91 0.000000 % 9,122.48
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,496,979.21 7.250000 % 4,824.24
M-2 760947D73 606,400.00 598,870.69 7.250000 % 1,929.95
M-3 760947D81 606,400.00 598,870.69 7.250000 % 1,929.95
B-1 606,400.00 598,870.69 7.250000 % 1,929.95
B-2 303,200.00 299,435.35 7.250000 % 964.98
B-3 303,243.02 299,477.82 7.250000 % 965.11
SPRE 0.00 0.00 0.406451 % 0.00
- -------------------------------------------------------------------------------
121,261,157.06 117,566,620.33 712,335.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 147,678.48 483,109.13 0.00 0.00 24,125,268.72
A-2 143,718.66 444,056.60 0.00 0.00 23,504,477.21
A-3 138,841.58 138,841.58 0.00 0.00 22,997,000.00
A-4 43,565.72 43,565.72 0.00 0.00 7,216,000.00
A-5 98,880.18 98,880.18 0.00 0.00 16,378,000.00
A-6 102,851.72 157,752.23 0.00 0.00 16,980,924.94
A-7 0.00 9,122.48 0.00 0.00 1,772,653.43
R 0.00 0.00 0.00 0.00 0.00
M-1 9,037.83 13,862.07 0.00 0.00 1,492,154.97
M-2 3,615.61 5,545.56 0.00 0.00 596,940.74
M-3 3,615.61 5,545.56 0.00 0.00 596,940.74
B-1 3,615.61 5,545.56 0.00 0.00 596,940.74
B-2 1,807.81 2,772.79 0.00 0.00 298,470.37
B-3 1,808.07 2,773.18 0.00 0.00 298,512.71
SPRED 39,792.62 39,792.62 0.00 0.00 0.00
- -------------------------------------------------------------------------------
738,829.50 1,451,165.26 0.00 0.00 116,854,284.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 953.559152 13.076199 5.756997 18.833196 0.000000 940.482953
A-2 915.358577 11.548794 5.526365 17.075159 0.000000 903.809783
A-3 1000.000000 0.000000 6.037378 6.037378 0.000000 1000.000000
A-4 1000.000000 0.000000 6.037378 6.037378 0.000000 1000.000000
A-5 1000.000000 0.000000 6.037378 6.037378 0.000000 1000.000000
A-6 987.584084 3.182638 5.962419 9.145057 0.000000 984.401446
A-7 978.667565 5.010661 0.000000 5.010661 0.000000 973.656904
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.583593 3.182636 5.962416 9.145052 0.000000 984.400957
M-2 987.583592 3.182635 5.962418 9.145053 0.000000 984.400957
M-3 987.583592 3.182635 5.962418 9.145053 0.000000 984.400957
B-1 987.583592 3.182635 5.962418 9.145053 0.000000 984.400957
B-2 987.583608 3.182652 5.962434 9.145086 0.000000 984.400957
B-3 987.583556 3.182629 5.962446 9.145075 0.000000 984.400923
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:03 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 24,412.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,480.63
SUBSERVICER ADVANCES THIS MONTH 9,941.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 680,557.98
(B) TWO MONTHLY PAYMENTS: 1 342,585.22
(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 116,854,284.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 431
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 332,770.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.63815720 % 2.32735200 % 1.03449110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.62851470 % 2.29862042 % 1.03745820 %
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 7.84086989
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.10
POOL TRADING FACTOR: 96.36580040
................................................................................
Run: 12/27/96 13:03:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 59,949,915.93 5.975000 % 943,342.16
A-2 760947H79 0.00 0.00 3.025000 % 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 19,978,630.74 8.000000 % 12,684.20
A-6 760947J36 48,165,041.00 47,298,262.23 7.250000 % 1,257,789.56
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 2,232,616.08 0.000000 % 2,078.03
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 4,275,607.56 8.000000 % 2,714.53
M-2 760947K67 2,677,200.00 2,672,204.82 8.000000 % 1,696.55
M-3 760947K75 2,463,100.00 2,458,504.30 8.000000 % 1,560.88
B-1 1,070,900.00 1,068,901.89 8.000000 % 678.63
B-2 428,400.00 427,600.68 8.000000 % 271.48
B-3 856,615.33 855,017.05 8.000000 % 542.84
SPRE 0.00 0.00 0.303704 % 0.00
- -------------------------------------------------------------------------------
214,178,435.49 212,595,808.28 2,223,358.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 298,379.73 1,241,721.89 0.00 0.00 59,006,573.77
A-2 151,062.55 151,062.55 0.00 0.00 0.00
A-3 217,952.45 217,952.45 0.00 0.00 33,761,149.00
A-4 33,202.80 33,202.80 0.00 0.00 4,982,438.00
A-5 133,136.93 145,821.13 0.00 0.00 19,965,946.54
A-6 285,644.60 1,543,434.16 0.00 0.00 46,040,472.67
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,029.45 43,029.45 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 6,187.03 6,187.03 0.00 0.00 0.00
A-12 26,705.19 26,705.19 0.00 0.00 4,421,960.00
A-13 0.00 2,078.03 0.00 0.00 2,230,538.05
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 28,492.51 31,207.04 0.00 0.00 4,272,893.03
M-2 17,807.49 19,504.04 0.00 0.00 2,670,508.27
M-3 16,383.39 17,944.27 0.00 0.00 2,456,943.42
B-1 7,123.12 7,801.75 0.00 0.00 1,068,223.26
B-2 2,849.52 3,121.00 0.00 0.00 427,329.20
B-3 5,697.80 6,240.64 0.00 0.00 854,474.21
SPRED 53,783.37 53,783.37 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,454,844.60 3,678,203.46 0.00 0.00 210,372,449.42
===============================================================================
Run: 12/27/96 13:03:03
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-1 989.272540 15.566702 4.923758 20.490460 0.000000 973.705838
A-3 1000.000000 0.000000 6.455718 6.455718 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663967 6.663967 0.000000 1000.000000
A-5 998.134178 0.633704 6.651533 7.285237 0.000000 997.500474
A-6 982.003986 26.114159 5.930538 32.044697 0.000000 955.889826
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.039221 6.039221 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 6.039220 6.039220 0.000000 1000.000000
A-13 997.213272 0.928166 0.000000 0.928166 0.000000 996.285106
R-I 0.000000 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-1 998.134177 0.633703 6.651534 7.285237 0.000000 997.500474
M-2 998.134177 0.633703 6.651535 7.285238 0.000000 997.500474
M-3 998.134181 0.633705 6.651533 7.285238 0.000000 997.500475
B-1 998.134177 0.633701 6.651527 7.285228 0.000000 997.500476
B-2 998.134174 0.633707 6.651541 7.285248 0.000000 997.500467
B-3 998.134192 0.633703 6.651527 7.285230 0.000000 997.500488
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4218
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,326.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,527.34
SUBSERVICER ADVANCES THIS MONTH 29,087.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,578,950.84
(B) TWO MONTHLY PAYMENTS: 1 257,116.64
(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 210,372,449.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 799
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,088,134.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.41069700 % 4.47146500 % 1.11783800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.35463460 % 4.46842956 % 1.12905020 %
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 8.52219702
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.20
POOL TRADING FACTOR: 98.22298353
................................................................................
Run: 12/27/96 13:03:05 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 69,297,868.67 7.500000 % 306,554.85
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,412,641.74 7.500000 % 31,141.70
A-4 760947L33 1,157,046.74 1,148,976.19 0.000000 % 4,165.43
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,302,597.98 7.500000 % 3,895.76
M-2 760947L66 786,200.00 781,519.03 7.500000 % 2,337.33
M-3 760947L74 524,200.00 521,078.95 7.500000 % 1,558.42
B-1 314,500.00 312,627.49 7.500000 % 934.99
B-2 209,800.00 208,550.87 7.500000 % 623.73
B-3 262,361.78 260,799.70 7.500000 % 779.99
SPRE 0.00 0.00 0.345264 % 0.00
- -------------------------------------------------------------------------------
104,820,608.52 104,101,660.62 351,992.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 432,943.37 739,498.22 0.00 0.00 68,991,313.82
A-2 124,045.53 124,045.53 0.00 0.00 19,855,000.00
A-3 65,053.72 96,195.42 0.00 0.00 10,381,500.04
A-4 0.00 4,165.43 0.00 0.00 1,144,810.76
R 0.00 0.00 0.00 0.00 0.00
M-1 8,138.08 12,033.84 0.00 0.00 1,298,702.22
M-2 4,882.59 7,219.92 0.00 0.00 779,181.70
M-3 3,255.47 4,813.89 0.00 0.00 519,520.53
B-1 1,953.16 2,888.15 0.00 0.00 311,692.50
B-2 1,302.93 1,926.66 0.00 0.00 207,927.14
B-3 1,629.37 2,409.36 0.00 0.00 260,019.71
SPRED 29,940.51 29,940.51 0.00 0.00 0.00
- -------------------------------------------------------------------------------
673,144.73 1,025,136.93 0.00 0.00 103,749,668.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 991.017199 4.383990 6.191451 10.575441 0.000000 986.633210
A-2 1000.000000 0.000000 6.247571 6.247571 0.000000 1000.000000
A-3 994.046944 2.972955 6.210379 9.183334 0.000000 991.073990
A-4 993.024871 3.600053 0.000000 3.600053 0.000000 989.424818
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.046078 2.972955 6.210379 9.183334 0.000000 991.073123
M-2 994.046082 2.972946 6.210366 9.183312 0.000000 991.073137
M-3 994.046070 2.972949 6.210359 9.183308 0.000000 991.073121
B-1 994.046073 2.972941 6.210366 9.183307 0.000000 991.073132
B-2 994.046092 2.972974 6.210343 9.183317 0.000000 991.073117
B-3 994.046084 2.972842 6.210394 9.183236 0.000000 991.073122
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:06 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 21,679.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,507.46
SUBSERVICER ADVANCES THIS MONTH 27,363.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,450,165.41
(B) TWO MONTHLY PAYMENTS: 1 395,000.00
(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 103,749,668.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 389
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 40,311.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.70997020 % 2.53047900 % 0.75955090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.70869010 % 2.50353036 % 0.75984640 %
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 8.07301214
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.55
POOL TRADING FACTOR: 98.97831150
................................................................................
Run: 12/27/96 13:03:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 67,291,839.97 7.500000 % 906,343.84
A-4 105,985,000.00 106,023,757.03 0.000000 % 376,423.76
A-5 760947M32 26,381,000.00 25,334,962.01 6.775000 % 2,693,542.33
A-6 760947M40 4,255,000.00 4,086,284.20 13.795000 % 434,442.31
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 20,265,824.53 7.750000 % 874,343.18
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 1,315,872.98 0.000000 % 1,337.33
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 9,021,972.64 7.750000 % 5,656.81
M-2 760947N72 5,645,600.00 5,638,645.51 7.750000 % 3,535.45
M-3 760947N80 5,194,000.00 5,187,601.81 7.750000 % 3,252.65
B-1 2,258,300.00 2,255,518.13 7.750000 % 1,414.22
B-2 903,300.00 902,187.27 7.750000 % 565.67
B-3 1,807,395.50 1,805,169.10 7.750000 % 1,131.85
SPRE 0.00 0.00 0.578865 % 0.00
- -------------------------------------------------------------------------------
451,652,075.74 448,392,635.18 5,301,989.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,740.44 309,740.44 0.00 0.00 52,409,000.00
A-2 431,813.81 431,813.81 0.00 0.00 70,579,000.00
A-3 420,104.52 1,326,448.36 0.00 0.00 66,385,496.13
A-4 419,457.89 795,881.65 330,374.60 0.00 105,977,707.87
A-5 142,877.30 2,836,419.63 0.00 0.00 22,641,419.68
A-6 46,922.80 481,365.11 0.00 0.00 3,651,841.89
A-7 129,164.42 129,164.42 0.00 0.00 20,022,000.00
A-8 77,503.81 77,503.81 0.00 0.00 12,014,000.00
A-9 130,737.35 1,005,080.53 0.00 0.00 19,391,481.35
A-10 190,733.93 190,733.93 0.00 0.00 29,566,000.00
A-11 63,982.25 63,982.25 0.00 0.00 9,918,000.00
A-12 30,675.10 30,675.10 0.00 0.00 4,755,000.00
A-13 0.00 1,337.33 0.00 0.00 1,314,535.65
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 58,201.87 63,858.68 0.00 0.00 9,016,315.83
M-2 36,375.60 39,911.05 0.00 0.00 5,635,110.06
M-3 33,465.86 36,718.51 0.00 0.00 5,184,349.16
B-1 14,550.63 15,964.85 0.00 0.00 2,254,103.91
B-2 5,820.13 6,385.80 0.00 0.00 901,621.60
B-3 11,645.37 12,777.22 0.00 0.00 1,804,037.25
SPRED 216,057.54 216,057.54 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,769,830.62 8,071,820.02 330,374.60 0.00 443,421,020.38
===============================================================================
Run: 12/27/96 13:03:08
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 5.910062 5.910062 0.000000 1000.000000
A-2 1000.000000 0.000000 6.118163 6.118163 0.000000 1000.000000
A-3 978.463059 13.178774 6.108568 19.287342 0.000000 965.284285
A-4 1000.365684 3.551670 3.957710 7.509380 3.117183 999.931197
A-5 960.348812 102.101601 5.415917 107.517518 0.000000 858.247211
A-6 960.348813 102.101601 11.027685 113.129286 0.000000 858.247212
A-7 1000.000000 0.000000 6.451125 6.451125 0.000000 1000.000000
A-8 1000.000000 0.000000 6.451125 6.451125 0.000000 1000.000000
A-9 972.681763 41.965116 6.274891 48.240007 0.000000 930.716647
A-10 1000.000000 0.000000 6.451124 6.451124 0.000000 1000.000000
A-11 1000.000000 0.000000 6.451124 6.451124 0.000000 1000.000000
A-12 1000.000000 0.000000 6.451125 6.451125 0.000000 1000.000000
A-13 998.249663 1.014527 0.000000 1.014527 0.000000 997.235135
R-I 0.000000 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-1 998.768157 0.626231 6.443178 7.069409 0.000000 998.141926
M-2 998.768158 0.626231 6.443177 7.069408 0.000000 998.141927
M-3 998.768157 0.626232 6.443177 7.069409 0.000000 998.141925
B-1 998.768157 0.626232 6.443178 7.069410 0.000000 998.141925
B-2 998.768150 0.626226 6.443186 7.069412 0.000000 998.141924
B-3 998.768172 0.626233 6.443177 7.069410 0.000000 998.141940
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:09 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 92,894.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,951.19
SUBSERVICER ADVANCES THIS MONTH 109,620.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 50 14,100,670.36
(B) TWO MONTHLY PAYMENTS: 1 112,673.05
(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 443,421,020.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,591
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,690,212.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.45037260 % 4.43955500 % 1.11007210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.39150100 % 4.47335019 % 1.12184800 %
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 8.59820122
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.73
POOL TRADING FACTOR: 98.17756724
................................................................................
Run: 12/27/96 13:03:10 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 62,056,441.35 7.500000 % 1,211,123.70
A-2 760947R29 5,000,000.00 4,966,160.15 7.500000 % 134,569.30
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 10,418,927.58 7.500000 % 31,055.38
A-8 760947R86 929,248.96 926,195.93 0.000000 % 3,085.33
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,566,028.39 7.500000 % 4,667.81
M-2 760947S36 784,900.00 782,565.54 7.500000 % 2,332.57
M-3 760947S44 418,500.00 417,255.29 7.500000 % 1,243.70
B-1 313,800.00 312,866.69 7.500000 % 932.55
B-2 261,500.00 260,722.24 7.500000 % 777.13
B-3 314,089.78 313,155.59 7.500000 % 933.44
SPRE 0.00 0.00 0.361661 % 0.00
- -------------------------------------------------------------------------------
104,668,838.74 104,285,318.75 1,390,720.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 387,637.86 1,598,761.56 0.00 0.00 60,845,317.65
A-2 31,021.30 165,590.60 0.00 0.00 4,831,590.85
A-3 36,529.75 36,529.75 0.00 0.00 5,848,000.00
A-4 43,725.76 43,725.76 0.00 0.00 7,000,000.00
A-5 31,232.68 31,232.68 0.00 0.00 5,000,000.00
A-6 27,590.95 27,590.95 0.00 0.00 4,417,000.00
A-7 65,082.22 96,137.60 0.00 0.00 10,387,872.20
A-8 0.00 3,085.33 0.00 0.00 923,110.60
R 0.00 0.00 0.00 0.00 0.00
M-1 9,782.26 14,450.07 0.00 0.00 1,561,360.58
M-2 4,888.32 7,220.89 0.00 0.00 780,232.97
M-3 2,606.41 3,850.11 0.00 0.00 416,011.59
B-1 1,954.34 2,886.89 0.00 0.00 311,934.14
B-2 1,628.61 2,405.74 0.00 0.00 259,945.11
B-3 1,956.14 2,889.58 0.00 0.00 312,222.15
SPRED 31,412.54 31,412.54 0.00 0.00 0.00
- -------------------------------------------------------------------------------
677,049.14 2,067,770.05 0.00 0.00 102,894,597.84
===============================================================================
Run: 12/27/96 13:03:10
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-1 995.116200 19.421172 6.216030 25.637202 0.000000 975.695028
A-2 993.232030 26.913860 6.204260 33.118120 0.000000 966.318170
A-3 1000.000000 0.000000 6.246537 6.246537 0.000000 1000.000000
A-4 1000.000000 0.000000 6.246537 6.246537 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246536 6.246536 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246536 6.246536 0.000000 1000.000000
A-7 997.026563 2.971806 6.227964 9.199770 0.000000 994.054756
A-8 996.714519 3.320240 0.000000 3.320240 0.000000 993.394278
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.025778 2.971802 6.227962 9.199764 0.000000 994.053976
M-2 997.025787 2.971805 6.227953 9.199758 0.000000 994.053981
M-3 997.025783 2.971804 6.227981 9.199785 0.000000 994.053979
B-1 997.025781 2.971797 6.227980 9.199777 0.000000 994.053983
B-2 997.025774 2.971816 6.227954 9.199770 0.000000 994.053958
B-3 997.025723 2.971794 6.227965 9.199759 0.000000 994.053824
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:11 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 21,758.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,667.68
SUBSERVICER ADVANCES THIS MONTH 26,305.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,793,219.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,894,597.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 354
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,079,585.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.46611380 % 2.67596000 % 0.85792570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.42870120 % 2.68002908 % 0.86700840 %
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 8.08999700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.47
POOL TRADING FACTOR: 98.30490056
................................................................................
Run: 12/27/96 13:03:12 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 21,306,256.42 7.500000 % 257,873.94
A-2 760947P39 24,275,000.00 24,033,892.87 8.000000 % 290,887.07
A-3 760947P47 13,325,000.00 13,232,381.09 8.000000 % 111,741.38
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 35,666,273.96 6.075000 % 402,628.45
A-6 760947P70 0.00 0.00 2.925000 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 25,172,328.40 7.500000 % 443,582.55
A-9 760947Q20 20,140,000.00 20,053,963.10 7.500000 % 103,800.42
A-10 760947Q38 16,200,000.00 16,190,241.16 8.000000 % 9,864.46
A-11 760947S51 5,000,000.00 4,996,988.01 8.000000 % 3,044.59
A-12 760947S69 575,632.40 575,181.50 0.000000 % 451.86
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 4,232,848.23 8.000000 % 2,579.01
M-2 760947Q79 2,117,700.00 2,116,424.11 8.000000 % 1,289.50
M-3 760947Q87 2,435,400.00 2,433,932.70 8.000000 % 1,482.96
B-1 1,058,900.00 1,058,262.03 8.000000 % 644.78
B-2 423,500.00 423,244.85 8.000000 % 257.88
B-3 847,661.00 847,150.30 8.000000 % 516.15
SPRE 0.00 0.00 0.358219 % 0.00
- -------------------------------------------------------------------------------
211,771,393.40 210,416,368.73 1,630,645.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,116.74 390,990.68 0.00 0.00 21,048,382.48
A-2 160,168.96 451,056.03 0.00 0.00 23,743,005.80
A-3 88,184.49 199,925.87 0.00 0.00 13,120,639.71
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 180,496.29 583,124.74 0.00 0.00 35,263,645.51
A-6 86,905.62 86,905.62 0.00 0.00 0.00
A-7 232,430.63 232,430.63 0.00 0.00 34,877,000.00
A-8 157,271.09 600,853.64 0.00 0.00 24,728,745.85
A-9 125,292.69 229,093.11 0.00 0.00 19,950,162.68
A-10 107,896.55 117,761.01 0.00 0.00 16,180,376.70
A-11 33,301.40 36,345.99 0.00 0.00 4,993,943.42
A-12 0.00 451.86 0.00 0.00 574,729.64
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,208.95 30,787.96 0.00 0.00 4,230,269.22
M-2 14,104.47 15,393.97 0.00 0.00 2,115,134.61
M-3 16,220.45 17,703.41 0.00 0.00 2,432,449.74
B-1 7,052.57 7,697.35 0.00 0.00 1,057,617.25
B-2 2,820.63 3,078.51 0.00 0.00 422,986.97
B-3 5,645.66 6,161.81 0.00 0.00 846,634.15
SPRED 62,790.35 62,790.35 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,461,240.87 3,091,885.87 0.00 0.00 208,785,723.73
===============================================================================
Run: 12/27/96 13:03:12
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-1 990.067678 11.982990 6.185722 18.168712 0.000000 978.084688
A-2 990.067677 11.982990 6.598103 18.581093 0.000000 978.084688
A-3 993.049238 8.385845 6.617973 15.003818 0.000000 984.663393
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 990.729832 11.184124 5.013786 16.197910 0.000000 979.545709
A-7 1000.000000 0.000000 6.664295 6.664295 0.000000 1000.000000
A-8 985.604088 17.368150 6.157834 23.525984 0.000000 968.235938
A-9 995.728059 5.153943 6.221087 11.375030 0.000000 990.574115
A-10 999.397602 0.608917 6.660281 7.269198 0.000000 998.788685
A-11 999.397602 0.608917 6.660280 7.269197 0.000000 998.788685
A-12 999.216688 0.784980 0.000000 0.784980 0.000000 998.431708
R-I 0.000000 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-1 999.397514 0.608918 6.660280 7.269198 0.000000 998.788596
M-2 999.397511 0.608915 6.660278 7.269193 0.000000 998.788596
M-3 999.397512 0.608918 6.660282 7.269200 0.000000 998.788593
B-1 999.397516 0.608915 6.660280 7.269195 0.000000 998.788601
B-2 999.397521 0.608926 6.660283 7.269209 0.000000 998.788595
B-3 999.397519 0.608923 6.660280 7.269203 0.000000 998.788608
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:13 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 43,747.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,157.67
SUBSERVICER ADVANCES THIS MONTH 52,512.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 6,993,406.33
(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 208,785,723.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 825
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,502,400.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.70463240 % 4.18564400 % 1.10972360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.66642380 % 4.20424032 % 1.11773080 %
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 8.62513678
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.17
POOL TRADING FACTOR: 98.59014496
................................................................................
Run: 12/27/96 13:03:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 38,006,979.00 5.975000 % 198,174.54
A-2 760947S85 0.00 0.00 3.025000 % 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 2,445,497.00 7.750000 % 1,513.61
A-8 760947T68 7,100,000.00 7,100,000.00 7.400000 % 51,857.52
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 108,794,552.00 7.150000 % 567,272.41
A-11 760947T92 16,999,148.00 16,999,148.00 5.925000 % 88,636.31
A-12 760947U25 0.00 0.00 3.075000 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 930,190.16 0.000000 % 764.24
R-I 760947U58 100.00 100.00 7.750000 % 100.00
R-II 760947U66 100.00 100.00 7.750000 % 100.00
M-1 760947U74 5,195,400.00 5,195,400.00 7.750000 % 3,215.63
M-2 760947U82 3,247,100.00 3,247,100.00 7.750000 % 2,009.75
M-3 760947U90 2,987,300.00 2,987,300.00 7.750000 % 1,848.95
B-1 1,298,800.00 1,298,800.00 7.750000 % 803.88
B-2 519,500.00 519,500.00 7.750000 % 321.54
B-3 1,039,086.60 1,039,086.60 7.750000 % 643.13
SPRE 0.00 0.00 0.468225 % 0.00
- -------------------------------------------------------------------------------
259,767,021.76 259,767,021.76 917,261.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 189,236.50 387,411.04 0.00 0.00 37,808,804.46
A-2 95,805.93 95,805.93 0.00 0.00 0.00
A-3 80,049.30 80,049.30 0.00 0.00 13,250,000.00
A-4 44,560.95 44,560.95 0.00 0.00 6,900,000.00
A-5 142,139.54 142,139.54 0.00 0.00 22,009,468.00
A-6 130,437.15 130,437.15 0.00 0.00 20,197,423.00
A-7 15,793.28 17,306.89 0.00 0.00 2,443,983.39
A-8 43,781.81 95,639.33 0.00 0.00 7,048,142.48
A-9 54,550.76 54,550.76 0.00 0.00 8,846,378.00
A-10 648,211.67 1,215,484.08 0.00 0.00 108,227,279.59
A-11 83,930.37 172,566.68 0.00 0.00 16,910,511.69
A-12 43,558.81 43,558.81 0.00 0.00 0.00
A-13 7,270.83 7,270.83 0.00 0.00 0.00
A-14 0.00 764.24 0.00 0.00 929,425.92
R-I 0.65 100.65 0.00 0.00 0.00
R-II 0.65 100.65 0.00 0.00 0.00
M-1 33,552.46 36,768.09 0.00 0.00 5,192,184.37
M-2 20,970.12 22,979.87 0.00 0.00 3,245,090.25
M-3 19,292.31 21,141.26 0.00 0.00 2,985,451.05
B-1 8,387.79 9,191.67 0.00 0.00 1,297,996.12
B-2 3,354.98 3,676.52 0.00 0.00 519,178.46
B-3 6,710.54 7,353.67 0.00 0.00 1,038,443.53
SPRED 101,354.39 101,354.39 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,772,950.79 2,690,212.30 0.00 0.00 258,849,760.31
===============================================================================
Run: 12/27/96 13:03:13
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 1000.000000 5.214162 4.978993 10.193155 0.000000 994.785838
A-3 1000.000000 0.000000 6.041457 6.041457 0.000000 1000.000000
A-4 1000.000000 0.000000 6.458109 6.458109 0.000000 1000.000000
A-5 1000.000000 0.000000 6.458109 6.458109 0.000000 1000.000000
A-6 1000.000000 0.000000 6.458109 6.458109 0.000000 1000.000000
A-7 1000.000000 0.618938 6.458106 7.077044 0.000000 999.381062
A-8 1000.000000 7.303876 6.166452 13.470328 0.000000 992.696124
A-9 1000.000000 0.000000 6.166451 6.166451 0.000000 1000.000000
A-10 1000.000000 5.214162 5.958126 11.172288 0.000000 994.785838
A-11 1000.000000 5.214162 4.937328 10.151490 0.000000 994.785838
A-14 1000.000000 0.821595 0.000000 0.821595 0.000000 999.178405
R-I 1000.000000 1000.00000 6.500000 1006.500000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.500000 1006.500000 0.000000 0.000000
M-1 1000.000000 0.618938 6.458109 7.077047 0.000000 999.381062
M-2 1000.000000 0.618937 6.458107 7.077044 0.000000 999.381063
M-3 1000.000000 0.618937 6.458109 7.077046 0.000000 999.381063
B-1 1000.000000 0.618941 6.458107 7.077048 0.000000 999.381059
B-2 1000.000000 0.618941 6.458094 7.077035 0.000000 999.381059
B-3 1000.000000 0.618938 6.458114 7.077052 0.000000 999.381116
_______________________________________________________________________________
DETERMINATION DATE 20-December-96
DISTRIBUTION DATE 26-December-96
Run: 12/27/96 13:03:15 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 54,131.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,711.73
SUBSERVICER ADVANCES THIS MONTH 7,552.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,024,031.71
(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 258,849,760.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 954
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 756,372.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.48023430 % 4.41583200 % 1.10393350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.46404880 % 4.41287860 % 1.10717060 %
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 8.48477393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.69
POOL TRADING FACTOR: 99.64689072
................................................................................
