SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
August 25, 1995
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in
its charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227 75-2006294
Delaware (Commission File Number) (I.R.S. Employee
(State or other Identification No.)
jurisdiction of
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the April 1995 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1985-1
Series 1986-1
Series 1986-2
Series 1986-3
Series 1986-4
Series 1986-8
Series 1986-9
Series 1986-11
Master Serviced by Residential Funding Corporation
1986-12
1986-15
1987-1
1987-2
1987-3
1987-4
1987-S1
1987-S2
1987-S4
1987-6
1987-S5
1987-S6
1987-S7
1987-S8
1987-S9
1987-SA1
1988-S1
1988-3A
1988-3B
1988-3C
1988-4B
1988-4C
1988-4D
1989-2
1989-3A
1989-3B
1989-3C
1989-SW1A
1989-SW1B
1989-S1
1989-S2
1989-SW2
1989-4A
1989-4B
1989-4C
1989-4D
1989-4E
1989-S3
1989-S4
1989-5A
1989-5B
1989-S5
1989-7
1989-S6
1990-S1
1990-2
1990-3A
1990-3B
1990-3C
1990-4
1990-5
1990-6
1990-8
1990-9
1990-S14
1990-R16
1991-3
1991-4
1991-S8
1991-R9
1991-S11
1991-R13
1991-R14
1991-S15
1991-20
1991-21A
1991-21B
1991-21C
1991-25A
1991-25B
1991-23
1991-S24
1991-S28
1991-S29
1991-S30
1991-S31
1992-S1
1992-S2
1992-S3
1992-S4
1992-S5
1992-S6
1992-S7
1992-S8
1992-S9
1992-S10
1992-S11
1992-S12
1992-13
1992-S14
1992-S15
1992-S16
1992-17A
1992-17B
1992-17C
1992-S18
1992-S19
1992-S20
1992-S21
1992-S23
1992-S22
1992-S24
1992-S25
1992-S26
1992-S27
1992-S28
1992-S29
1992-S30
1992-S31
1992-S32
1992-S33
1992-S34
1992-S35
1992-S36
1992-S37
1992-S38
1992-S39
1992-S40
1992-S41
1992-S42
1992-S43
1992-S44
1993-S1
1993-S2
1993-S3
1993-S4
1993-S5
1993-S6
1993-S7
1993-S8
1993-S9
1993-S10
1993-MZ1
1993-S11
1993-S12
1993-S13
1993-S14
1993-S15
1993-MZ2
1993-S16
1993-S17
1993-S18
1993-19
1993-S20
1993-S21
1993-S22
1993-S23
1993-S27
1993-S24
1993-S25
1993-S26
1993-MZ3
1993-S28
1993-S29
1993-S30
1993-S33
1993-S31
1993-S32
1993-S34
1993-S38
1993-S41
1993-S35
1993-S36
1993-S37
1993-S39
1993-S42
1993-S40
1993-S43
1993-S44
1993-S46
1993-S45
1993-S47
1993-S48
1993-S49
1994-S1
1994-S2
1994-S3
1994-RS4
1994-S5
1994-S6
1994-MZ1
1994-S7
1994-S8
1994-S9
1994-S10
1994-S11
1994-S12
1994-S13
1994-S14
1994-S15
1994-S16
1994-S17
1994-S18
1994-S19
1994-S20
1995-S1
1995-S2
1995-S3
1995-S4
1995-S6
1995-R5
1995-S7
1995-S8
1995-S9
1995-S10
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) See Item 5.
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the
registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly
authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: August 25, 1995
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1985-1 3U
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3507 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 CALIFORNIA LOANS 825,229.01
CERTIFICATE NUMBER OF UNITS: 0001 NON CALIFORNIA LOANS: 9,793,477.88
SPECIAL HAZARD INSURANCE 1,663,538.68
NON CALIFORNIA LOANS: 438,591.06
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.243378
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,228.81 10,228.81 10,228.81
LESS SERVICE FEE 1,456.51 1,456.51 1,456.51
NET INTEREST 8,772.30 8,772.30 8,772.30
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 12,822.54 12,822.54 12,822.54
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 22,594.84 22,594.84 22,594.84
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,003,548.15 1,003,548.15 1,003,548.15
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 1,003,548.15 1,003,548.15 1,003,548.15
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 12,822.54 12,822.54 12,822.54
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 13,822.54 13,822.54 13,822.54
ENDING PRINCIPAL BALANCE 989,725.61 989,725.61 989,725.61
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
-----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-1 HF
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3504 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,337,946.79
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 344,787.59
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.156689
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,725.86 23,725.86 23,725.86
LESS SERVICE FEE 4,209.21 4,209.21 4,209.21
NET INTEREST 19,516.65 19,516.65 19,516.65
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 2,227.76 2,227.76 2,227.76
ADDITIONAL PRINCIPAL 33.53 33.53 33.53
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 21,777.94 21,777.94 21,777.94
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,342,041.28 2,342,041.28 2,342,041.28
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 2,342,041.28 2,342,041.28 2,342,041.28
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,227.76 2,227.76 2,227.76
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 33.53 33.53 33.53
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 2,261.29 2,261.29 2,261.29
ENDING PRINCIPAL BALANCE 2,339,779.99 2,339,779.99 2,339,779.99
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2 292,897.14
PRINCIPAL 585.69 585.69 585.69
INTEREST 5,813.39 5,813.39 5,813.39
60-89 DAYS 1 57,516.32
PRINCIPAL 150.39 150.39 150.39
INTEREST 1,831.74 1,831.74 1,831.74
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 6,368.70 6,368.70 6,368.70
INTEREST 81,265.30 81,265.30 81,265.30
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 4 544,278.26 96,015.21 96,015.21 96,015.21
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-2 HG
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3505 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,781,297.08
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 312,027.16
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 11.065023
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,202.68 3,202.68 3,202.68
LESS SERVICE FEE 306.07 306.07 306.07
NET INTEREST 2,896.61 2,896.61 2,896.61
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 5,323.71 5,323.71 5,323.71
PRINCIPAL INSTALLMENT 3,886.44 3,886.44 3,886.44
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 1,459.34 1,459.34 1,459.34
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 344,869.72 344,869.72 344,869.72
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 344,869.72 344,869.72 344,869.72
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,886.44 3,886.44 3,886.44
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 3,886.44 3,886.44 3,886.44
ENDING PRINCIPAL BALANCE 340,983.28 340,983.28 340,983.28
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-3 GP
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: WISCONSIN INVESTMENT BOARD
ADDRESS: ATTN GERALD T MAHAFFEY
PO BOX 7842
MADISON, WI 53707
CONTROL NUMBER: 3502 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 2,117,945.94
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 340,321.48
BANKRUPTCY BOND: 100,000.00
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 10.836889
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,498.70 3,498.70 3,498.70
LESS SERVICE FEE 786.75 786.75 786.75
NET INTEREST 2,711.95 2,711.95 2,711.95
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 7,359.27 7,359.27 7,359.27
ADDITIONAL PRINCIPAL 710.00 710.00 710.00
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 10,781.22 10,781.22 10,781.22
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 388,130.60 388,130.60 388,130.60
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 388,130.60 388,130.60 388,130.60
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,359.27 7,359.27 7,359.27
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 710.00 710.00 710.00
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 8,069.27 8,069.27 8,069.27
ENDING PRINCIPAL BALANCE 380,061.33 380,061.33 380,061.33
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.239087
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 12,369.52 12,369.52 12,369.52
LESS SERVICE FEE 2,012.30 2,012.30 2,012.30
NET INTEREST 10,357.22 10,357.22 10,357.22
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,199.43 1,199.43 1,199.43
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
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 11,559.45 11,559.45 11,559.45
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,212,788.49 1,212,788.49 1,212,788.49
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 1,212,788.49
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,212,788.49 1,212,788.49 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,199.43 1,199.43 1,199.43
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,202.23 1,202.23 1,202.23
ENDING PRINCIPAL BALANCE 1,211,586.26 1,211,586.26 1,211,586.26
***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 2 136,205.85
PRINCIPAL 675.42 675.42 675.42
INTEREST 11,092.36 11,092.36 11,092.36
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 136,205.85 11,767.78 11,767.78 11,767.78
***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 1986-8 GH
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3501 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 7,604,023.83
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 455,448.80
BANKRUPTCY BOND: 279,814.75
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.007937
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 29
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 11,518.91 11,518.91 11,518.91
LESS SERVICE FEE 1,984.04 1,984.04 1,984.04
NET INTEREST 9,534.87 9,534.87 9,534.87
PAYOFF NET INTEREST 531.01 531.01 531.01
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 13,450.89 13,450.89 13,450.89
ADDITIONAL PRINCIPAL 1,276.71 1,276.71 1,276.71
PAYOFF PRINCIPAL 102,433.16 102,433.16 102,433.16
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 127,226.64 127,226.64 127,226.64
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,253,562.75 1,253,562.75 1,253,562.75
LESS PAYOFF PRINCIPAL BALANCE 102,433.16 102,433.16 102,433.16
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 1,151,129.59 1,151,129.59 1,151,129.59
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,450.89 13,450.89 13,450.89
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,276.71 1,276.71 1,276.71
PAYOFF PRINCIPAL 102,433.16 102,433.16 102,433.16
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 117,160.76 117,160.76 117,160.76
ENDING PRINCIPAL BALANCE 1,136,401.99 1,136,401.99 1,136,401.99
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 120,055.84
PRINCIPAL 2,690.78 2,690.78 2,690.78
INTEREST 2,437.48 2,437.48 2,437.48
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 120,055.84 5,128.26 5,128.26 5,128.26
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
-----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-9 HC
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3503 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,321,303.44
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 557,517.94
BANKRUPTCY BOND: 397,835.15
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 10.793484
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,259.68 3,259.68 3,259.68
LESS SERVICE FEE 541.63 541.63 541.63
NET INTEREST 2,718.05 2,718.05 2,718.05
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 3,926.34 3,926.34 3,926.34
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 6,644.39 6,644.39 6,644.39
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 362,404.90 362,404.90 362,404.90
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 362,404.90 362,404.90 362,404.90
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,926.34 3,926.34 3,926.34
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 3,926.34 3,926.34 3,926.34
ENDING PRINCIPAL BALANCE 358,478.56 358,478.56 358,478.56
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
-----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-11 DQ
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3500 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,539,063.13
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 376,984.52
BANKRUPTCY BOND: 488,435.46
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 11.418673
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 20
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,676.55 17,676.55 17,676.55
LESS SERVICE FEE 3,432.73 3,432.73 3,432.73
NET INTEREST 14,243.82 14,243.82 14,243.82
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,981.24 1,981.24 1,981.24
ADDITIONAL PRINCIPAL 0.35 0.35 0.35
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 16,225.41 16,225.41 16,225.41
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,009,618.83 2,009,618.83 2,009,618.83
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 151,972.21 151,972.21 151,972.21
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,857,646.62 1,857,646.62 1,857,646.62
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,981.24 1,981.24 1,981.24
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.35 0.35 0.35
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,981.59 1,981.59 1,981.59
ENDING PRINCIPAL BALANCE 2,007,637.24 2,007,637.24 2,007,637.24
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 33,299.33
PRINCIPAL 77.65 77.65 77.65
INTEREST 811.21 811.21 811.21
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 1 132,637.39
PRINCIPAL 224.01 224.01 224.01
INTEREST 3,010.71 3,010.71 3,010.71
REO 1 154,236.08
PRINICPAL 3,139.14 3,139.14 3,139.14
INTEREST 24,494.27 24,494.27 24,494.27
TOTAL 3 320,172.80 31,756.99 31,756.99 31,756.99
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 5,812.29 5,812.29 5,812.29
SERVICE FEE 584.39 584.39 584.39
PRINCIPAL 875.27 875.27 875.27
TOTAL NOT ADVANCED 6,687.56 6,687.56 6,687.56
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
Run: 08/22/95 11:24:03 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 51,185,471.15 994,235.89 8.0000 1,184.71
STRIP 0.00 0.00 1.3791 0.00
--------------------------------------------------------------------------------
51,185,471.15 994,235.89 1,184.71
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
6,628.24 0.00 7,812.95 0.00 993,051.18
STRIP 1,142.64 0.00 1,142.64 0.00 0.00
7,770.88 0.00 8,955.59 0.00 993,051.18
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.424182 0.023145 0.129495 0.000000 0.152640 19.401036
STRIP 0.000000 0.000000 0.022324 0.000000 0.022324 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 217.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 372.84
SUBSERVICER ADVANCES THIS MONTH 1,384.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 147,558.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 993,051.18
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 994,406.24
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 1,184.71
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 10.0911%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.019401036
................................................................................
Run: 08/22/95 11:24:03 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 2,025,310.77 8.0000 3,606.12
STRIP 0.00 0.00 1.5813 0.00
--------------------------------------------------------------------------------
50,250,749.71 2,025,310.77 3,606.12
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
13,502.07 0.00 17,108.19 0.00 2,021,704.65
STRIP 2,695.32 0.00 2,695.32 0.00 0.00
16,197.39 0.00 19,803.51 0.00 2,021,704.65
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.304091 0.071763 0.268694 0.000000 0.340457 40.232328
STRIP 0.000000 0.000000 0.053637 0.000000 0.053637 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 537.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 671.40
SUBSERVICER ADVANCES THIS MONTH 2,802.14
MASTER SERVICER ADVANCES THIS MONTH 1,595.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 169,975.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 132,396.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,021,704.65
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,852,874.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
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 172,989.80
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 54.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,551.88
MORTGAGE POOL INSURANCE 3,018,615.00
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3643%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.040232328
................................................................................
Run: 08/22/95 11:24:03 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 6,761,326.29 8.5000 8,544.31
STRIP 0.00 0.00 0.8732 0.00
--------------------------------------------------------------------------------
96,428,600.14 6,761,326.29 8,544.31
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
47,892.73 0.00 56,437.04 0.00 6,752,781.98
STRIP 4,919.75 0.00 4,919.75 0.00 0.00
52,812.48 0.00 61,356.79 0.00 6,752,781.98
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
70.117437 0.088608 0.496665 0.000000 0.585273 70.028829
STRIP 0.000000 0.000000 0.051020 0.000000 0.051020 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 2,925.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,225.60
SUBSERVICER ADVANCES THIS MONTH 9,049.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 540,462.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 145,996.20
(D) LOANS IN FORECLOSURE 2 278,553.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,752,781.98
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 6,765,797.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 542.80
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,001.51
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 10.2873%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.070028829
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3030
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
795483AZ9 138,082,868.43 5,611,837.90 8.0000 137,476.36
STRIP 0.00 0.00 1.0705 0.00
--------------------------------------------------------------------------------
138,082,868.43 5,611,837.90 137,476.36
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
37,339.93 0.00 174,816.29 0.00 5,474,361.54
STRIP 5,101.60 0.00 5,101.60 0.00 0.00
42,441.53 0.00 179,917.89 0.00 5,474,361.54
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.641087 0.995608 0.270417 0.000000 1.266025 39.645480
STRIP 0.000000 0.000000 0.036946 0.000000 0.036946 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,583.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,826.25
SUBSERVICER ADVANCES THIS MONTH 5,035.16
MASTER SERVICER ADVANCES THIS MONTH 4,772.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 153,958.68
(B) TWO MONTHLY PAYMENTS: 1 141,268.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,474,361.54
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,271,439.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 253,155.25
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 74,704.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,566.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 60,204.93
MORTGAGE POOL INSURANCE 9,653,158.63
SPECIAL HAZARD LOSS COVERAGE 500,000.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0645%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.039645480
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
795483AY2 99,525,248.34 3,547,463.40 6.5000 6,273.57
STRIP 0.00 0.00 2.9065 0.00
--------------------------------------------------------------------------------
99,525,248.34 3,547,463.40 6,273.57
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
19,215.43 0.00 25,489.00 0.00 3,541,189.83
STRIP 8,592.11 0.00 8,592.11 0.00 0.00
27,807.54 0.00 34,081.11 0.00 3,541,189.83
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
35.643854 0.063035 0.193071 0.000000 0.256106 35.580819
STRIP 0.000000 0.000000 0.086331 0.000000 0.086331 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,402.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,226.83
SUBSERVICER ADVANCES THIS MONTH 11,003.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 672,380.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 319,113.07
(D) LOANS IN FORECLOSURE 1 181,573.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,541,189.83
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,548,918.73
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,040.61
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 10.2959%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.035580819
................................................................................
Run: 08/22/95 11:24:03 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 9,833,285.19 7.0000 454,171.44
STRIP 0.00 0.00 1.9644 0.00
--------------------------------------------------------------------------------
106,883,729.60 9,833,285.19 454,171.44
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
57,325.67 0.00 511,497.11 0.00 9,379,113.75
STRIP 16,123.98 0.00 16,123.98 0.00 0.00
73,449.65 0.00 527,621.09 0.00 9,379,113.75
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
91.999832 4.249210 0.536337 0.000000 4.785547 87.750622
STRIP 0.000000 0.000000 0.150855 0.000000 0.150855 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,036.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,398.59
SUBSERVICER ADVANCES THIS MONTH 8,937.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 133,844.59
(C) THREE OR MORE MONTHLY PAYMENTS: 1 397,818.04
(D) LOANS IN FORECLOSURE 3 473,659.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,379,113.75
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,395,959.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 439,933.61
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,665.02
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,572.81
MORTGAGE POOL INSURANCE 6,809,811.38
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8827%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.087750622
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:06 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 17,881.65 7,048.13
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,853.63
Total Principal Prepayments 152.38
Principal Payoffs-In-Full 0.00
Principal Curtailments 152.38
Principal Liquidations 0.00
Scheduled Principal Due 2,701.25
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,028.02 7,048.13
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 2,121,603.39
Current Period ENDING Prin Bal 2,118,749.76
Change in Principal Balance 2,853.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.024193
Interest Distributed 0.127407
Total Distribution 0.151600
Total Principal Prepayments 0.001292
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 17.986925
ENDING Principal Balance 17.962732
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.585500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 39.771151%
Prepayment Percentages 51.817453%
Trading Factors 1.796273%
Certificate Denominations 1,000
Sub-Servicer Fees 714.48
Master Servicer Fees 265.19
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 22,794.41 138.80 47,862.99
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,692.93 6,546.56
Total Principal Prepayments 141.70 294.08
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 141.70 294.08
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,090.62 6,791.87
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,101.48 138.80 41,316.43
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 3,212,835.92 5,334,439.31
Current Period ENDING Prin Bal 3,208,603.60 5,327,353.36
Change in Principal Balance 4,232.32 7,085.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 103.989317
Interest Distributed 537.879099
Total Distribution 641.868416
Total Principal Prepayments 3.990134
Current Period Interest Shortfall
BEGINNING Principal Balance 361.881339
ENDING Principal Balance 361.404627
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 440,647.22 4,077.72 444,724.94
Period Ending Class Percentages 60.228849%
Prepayment Percentages 48.182547%
Trading Factors 36.140463% 4.200367%
Certificate Denominations 250,000
Sub-Servicer Fees 1,082.00 1,796.48
Master Servicer Fees 401.61 666.80
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 329,090.03 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 469,209.54 1
Tot Unpaid Principal on Delinq Loans 798,299.57 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 9.4234%
Loans in Pool 30
Current Period Sub-Servicer Fee 1,796.48
Current Period Master Servicer Fee 666.80
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:10 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4001
SERIES: 1987-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AB4 NA
Total Principal and Interest Distr 293,797.61 3,744.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 266,199.98
Total Principal Prepayments 226,499.89
Principal Payoffs-In-Full 225,728.74
Principal Curtailments 771.15
Principal Liquidations 0.00
Scheduled Principal Due 39,700.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,597.63 3,744.85
Prepayment Interest Shortfall 1,382.95 250.69
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 4,091,375.84
Current Period ENDING Princ Bal 3,825,175.86
Change in Principal Balance 266,199.98
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.205649
Interest Distributed 0.228665
Total Distribution 2.434314
Total Principal Prepayments 1.876706
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 33.899844
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.784157%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.080903%
Prepayment Percentages 77.114540%
Trading Factors 3.169420%
Certificate Denominations 1,000
Sub-Servicer Fees 1,557.45
Master Servicer Fees 476.14
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 91,882.02 552.21 389,976.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 82,073.08 348,273.06
Total Principal Prepayments 67,218.89 293,718.78
Principal Payoffs-In-Full 66,990.04 292,718.78
Principal Curtailments 228.85 1,000.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,854.19 54,554.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,808.94 552.21 41,703.63
Prepayment Interest Shortfall 539.15 14.99 2,187.78
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 1,639,390.21 5,730,766.05
Current Period ENDING Princ Bal 1,556,263.73 5,381,439.59
Change in Principal Balance 83,126.48 349,326.46
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,230.149834
Interest Distributed 386.050407
Total Distribution 3,616.200240
Total Principal Prepayments 2,645.533546
Current Period Interest Shortfall
BEGINNING Principal Balance 258.085892
ENDING Principal Balance 244.999458
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 80,332.18 624.26 80,956.44
Period Ending Class Percentages 80,332.18
Prepayment Percentages 22.885460%
Trading Factors 24.499946% 4.235946%
Certificate Denominations 250,000
Sub-Servicer Fees 633.64 2,191.09
Master Servicer Fees 193.72 669.86
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,270,422.18
Current Special Hazard Amount 1,270,422.18
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 354,551.19 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 487,346.12 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 132,794.93 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 3.4401%
Loans in Pool 44
Current Period Sub-Servicer Fee 2,191.09
Current Period Master Servicer Fee 669.86
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:15 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4003
SERIES: 1987-S4
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AF5 NA
Total Princ and Interest Distributed 325,495.80 3,656.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 284,641.41
Total Principal Prepayments 278,441.69
Principal Payoffs-In-Full 278,114.36
Principal Curtailments 327.33
Principal Liquidations 0.00
Scheduled Principal Due 6,199.72
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 40,854.39 3,656.66
Prepayment Interest Shortfall 439.38 15.18
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 110,068,019.34
Curr Period BEGINNING Princ Balance 5,430,413.96
Curr Period ENDING Princ Balance 5,145,772.55
Change in Principal Balance 284,641.41
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.586050
Interest Distributed 0.371174
Total Distribution 2.957224
Total Principal Prepayments 2.529724
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 49.336892
ENDING Principal Balance 46.750842
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.501965%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.758084%
Prepayment Percentages 69.697055%
Trading Factors 4.675084%
Certificate Denominations 1,000
Sub-Servicer Fees 1,876.45
Master Servicer Fees 610.71
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 139,749.21 84.76 468,986.43
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 123,641.96 408,283.37
Total Principal Prepayments 121,061.11 399,502.80
Principal Payoffs-In-Full 120,918.80 399,033.16
Principal Curtailments 142.31 469.64
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,018.16 9,217.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 16,107.25 84.76 60,703.06
Prepayment Interest Shortfall 267.32 0.59 722.47
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,967,390.14 118,035,409.48
Curr Period BEGINNING Princ Balance 3,311,212.96 8,741,626.92
Curr Period ENDING Princ Balance 3,186,371.55 8,332,144.10
Change in Principal Balance 124,841.41 409,482.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,879.625506
Interest Distributed 505.411738
Total Distribution 4,385.037244
Total Principal Prepayments 3,798.643843
Current Period Interest Shortfall
BEGINNING Principal Balance 415.595685
ENDING Principal Balance 399.926638
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,128,404.94 1,205.94 1,129,610.88
Period Ending Class Percentages 38.241916%
Prepayment Percentages 30.302945%
Trading Factors 39.992664% 7.059021%
Certificate Denominations 250,000
Sub-Servicer Fees 1,161.93 3,038.38
Master Servicer Fees 378.16 988.87
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,571,751.49
Current Special Hazard Amount 3,186,371.55
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 471,986.41 2
Loans Delinquent TWO Payments 529,328.23 2
Loans Delinquent THREE + Payments 1,166,587.54 6
Tot Unpaid Principal on Delinq Loans 2,167,902.18 10
Loans in Foreclosure, INCL in Delinq 148,963.53 1
REO/Pending Cash Liquidations 752,383.62 4
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 17.0678%
Loans in Pool 39
Current Period Sub-Servicer Fee 3,038.38
Current Period Master Servicer Fee 988.87
Aggregate REO Losses (979,348.46)
................................................................................
Run: 08/22/95 11:24:03 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 10,452,363.25 8.5000 58,380.29
STRIP 0.00 0.00 0.3628 0.00
--------------------------------------------------------------------------------
126,773,722.44 10,452,363.25 58,380.29
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
73,819.92 0.00 132,200.21 0.00 10,393,982.96
STRIP 3,150.31 0.00 3,150.31 0.00 0.00
76,970.23 0.00 135,350.52 0.00 10,393,982.96
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
82.448973 0.460508 0.582297 0.000000 1.042805 81.988465
STRIP 0.000000 0.000000 0.024850 0.000000 0.024850 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,467.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,798.69
SUBSERVICER ADVANCES THIS MONTH 11,578.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 438,347.08
(B) TWO MONTHLY PAYMENTS: 1 66,965.71
(C) THREE OR MORE MONTHLY PAYMENTS: 1 166,998.35
(D) LOANS IN FORECLOSURE 2 630,607.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,393,982.96
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,434,914.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 43,640.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,151.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,588.35
MORTGAGE POOL INSURANCE 8,195,537.67
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8148%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.081988465
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:19 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 61,567.68 1,977.40
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 34,528.37
Total Principal Prepayments 1,008.34
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,008.34
Principal Liquidations 0.00
Scheduled Principal Due 33,520.03
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,039.31 1,977.40
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 3,708,247.71
Current Period ENDING Princ Balance 3,673,719.34
Change in Principal Balance 34,528.37
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.479130
Interest Distributed 0.375209
Total Distribution 0.854339
Total Principal Prepayments 0.013992
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 51.457225
ENDING Principal Balance 50.978095
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.487700%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.214742%
Prepayment Percentages 80.972777%
Trading Factors 5.097810%
Certificate Denominations 1,000
Sub-Servicer Fees 982.52
Master Servicer Fees 463.52
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,084.46 38.27 79,667.81
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 9,050.98 43,579.35
Total Principal Prepayments 236.94 1,245.28
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 236.94 1,245.28
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,460.29 43,980.32
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,033.48 38.27 36,088.46
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 1,157,199.35 4,865,447.06
Current Period ENDING Princ Balance 1,146,502.12 4,820,221.46
Change in Principal Balance 10,697.23 45,225.60
PER CERTIFICATE DATA BY CLASS
Principal Distributed 666.352606
Interest Distributed 517.819919
Total Distribution 1,184.172525
Total Principal Prepayments 17.444032
Current Period Interest Shortfall
BEGINNING Principal Balance 340.782016
ENDING Principal Balance 337.631804
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 138,250.90 328.97 138,579.87
Period Ending Class Percentages 23.785258%
Prepayment Percentages 19.027223%
Trading Factors 33.763180% 6.387751%
Certificate Denominations 250,000
Sub-Servicer Fees 306.63 1,289.15
Master Servicer Fees 144.66 608.18
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 1,146,502.12
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 32,985.06 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 303,669.66 2
Tot Unpaid Princ on Delinquent Loans 336,654.72 3
Loans in Foreclosure, INCL in Delinq 303,669.66 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 6.9988%
Loans in Pool 46
Curr Period Sub-Servicer Fee 1,289.15
Curr Period Master Servicer Fee 608.18
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/14/95 12:17 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4005
SERIES: 1987-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AJ7
Total Princ and Interest Distributed 2,697,448.73 3,438.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,675,155.77
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Repurchased 2,675,155.77
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,292.96 2,292.06
Prepayment Interest Shortfall
Unpaid Interest Shortfall Distr (Paid)
Remaining Unpaid Interest Shortfall
Strip Premium / Class C Suspense 1,146.03
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 73,810,522.75
Curr Period BEGINNING Princ Balance 2,675,155.77
Curr Period ENDING Princ Balance 0.00
Change in Principal Balance 2,675,155.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.633523
Interest Distributed 0.307309
Total Distribution 0.940833
Total Principal Prepayments 0.000000
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 36.243555
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.538700%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.394949%
Prepayment Percentages 0.000000%
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 906.17
Master Servicer Fees 334.40
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 2,450,789.70 10,310.99 5,161,987.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,430,595.50 5,105,751.27
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Repurchased 5,105,751.27
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,194.20 60.77 44,839.99
Prepayment Interest Shortfall
Unpaid Interest Shortfall Distr (Paid)
Remaining Unpaid Interest Shortfall
Strip Premium / Class C Suspense 10,250.22 11,396.25
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 4,920,701.52 78,731,224.27
Curr Period BEGINNING Princ Balance 2,430,595.50 5,105,751.27
Curr Period ENDING Princ Balance 0.00 0.00
Change in Principal Balance 2,430,595.50 5,105,751.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 123,488.261284
Interest Distributed 1,025.981759
Total Distribution 124,514.243042
Total Principal Prepayments 0.000000
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 493.953045
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.970000% 0.030000%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages 0.000000%
Trading Factors 0.000000% 0.000000%
Certificate Denominations 250,000
Sub-Servicer Fees 823.32 1,729.49
Master Servicer Fees 303.82 638.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,199,863.86
Current Special Hazard Amount 1,199,863.86
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 266,301.01 3
Loans Delinquent TWO Payments 93,602.38 1
Loans Delinquent THREE + Payments 223,864.14 1
Total Unpaid Princ on Delinquent Loans 583,767.53 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 11.1170%
Loans in Pool 0
Current Period Sub-Servicer Fee 1,729.49
Current Period Master Servicer Fee 638.22
Aggregate REO Losses (368,631.96)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:24 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 46,314.50 1,329.49
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 7,057.21
Total Principal Prepayments 572.45
Principal Payoffs-In-Full 0.00
Principal Curtailments 572.45
Principal Liquidations 0.00
Scheduled Principal Due 6,484.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,257.29 1,329.49
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 5,234,305.11
Curr Period ENDING Princ Balance 5,227,247.90
Change in Principal Balance 7,057.21
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.074140
Interest Distributed 0.412420
Total Distribution 0.486560
Total Principal Prepayments 0.006014
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 54.989321
ENDING Principal Balance 54.915181
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.207500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.078123%
Prepayment Percentages 74.463010%
Trading Factors 5.491518%
Certificate Denominations 1,000
Sub-Servicer Fees 1,222.77
Master Servicer Fees 545.24
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 21,623.24 20.93 69,288.16
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,236.94 10,294.15
Total Principal Prepayments 196.32 768.77
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 196.32 768.77
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,040.62 9,525.38
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,386.30 20.93 58,994.01
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 2,454,296.97 7,688,602.08
Curr Period ENDING Princ Balance 2,451,060.03 7,678,307.93
Change in Principal Balance 3,236.94 10,294.15
PER CERTIFICATE DATA BY CLASS
Principal Distributed 139.350168
Interest Distributed 791.529653
Total Distribution 930.879821
Total Principal Prepayments 8.451570
Current Period Interest Shortfall
BEGINNING Principal Balance 422.629638
ENDING Principal Balance 422.072238
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 318,647.61 430.70 319,078.31
Period Ending Class Percentages 31.921877%
Prepayment Percentages 25.536990%
Trading Factors 42.207224% 7.602671%
Certificate Denominations 250,000
Sub-Servicer Fees 573.36 1,796.13
Master Servicer Fees 255.66 800.90
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 370,966.93 2
Loans Delinquent TWO Payments 667,370.59 2
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 1,038,337.52 4
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 1.4457%
Loans in Pool 47
Current Period Sub-Servicer Fee 1,796.13
Current Period Master Servicer Fee 800.90
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:28 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4007
SERIES: 1987-S8
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AN8 NA
Total Princ and Interest Distributed 156,795.26 1,382.73
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 131,610.89
Total Principal Prepayments 127,560.33
Principal Payoffs-In-Full 127,182.29
Principal Curtailments 378.04
Principal Liquidations 0.00
Scheduled Principal Due 4,050.56
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,184.37 1,382.73
Prepayment Interest Shortfall 490.23 23.19
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 67,567,852.48
Curr Period BEGINNING Princ Balance 3,005,806.27
Curr Period ENDING Principal Balance 2,874,195.38
Change in Principal Balance 131,610.89
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.947833
Interest Distributed 0.372727
Total Distribution 2.320560
Total Principal Prepayments 1.887885
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 44.485745
ENDING Principal Balance 42.537912
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.341622%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.585695%
Prepayment Percentages 69.508358%
Trading Factors 4.253791%
Certificate Denominations 1,000
Sub-Servicer Fees 949.60
Master Servicer Fees 357.16
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 83,818.08 72.16 242,068.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 58,452.33 190,063.22
Total Principal Prepayments 55,957.64 183,517.97
Principal Payoffs-In-Full 55,791.80 182,974.09
Principal Curtailments 165.84 543.88
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,381.66 6,432.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,365.75 72.16 52,005.01
Prepayment Interest Shortfall 301.04 0.88 815.34
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,819,207.72 71,387,060.20
Curr Period BEGINNING Princ Balance 1,851,242.30 4,857,048.57
Curr Period ENDING Principal Balance 1,792,789.97 4,666,985.35
Change in Principal Balance 58,452.33 190,063.22
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,826.207835
Interest Distributed 1,660.406546
Total Distribution 5,486.614381
Total Principal Prepayments 3,662.908913
Current Period Interest Shortfall
BEGINNING Principal Balance 484.718935
ENDING Principal Balance 469.414104
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 320,708.69 312.10 321,020.79
Period Ending Class Percentages 38.414305%
Prepayment Percentages 30.491642%
Trading Factors 46.941410% 6.537579%
Certificate Denominations 250,000
Sub-Servicer Fees 592.31 1,541.91
Master Servicer Fees 222.78 579.94
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,199,302.61
Current Special Hazard Amount 1,199,302.61
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 489,376.68 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 415,958.53 3
Total Unpaid Princ on Delinquent Loans 905,335.21 7
Loans in Foreclosure, INCL in Delinq 289,576.53 2
REO/Pending Cash Liquidations 126,382.00 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 19.5532%
Loans in Pool 38
Current Period Sub-Servicer Fee 1,541.91
Current Period Master Servicer Fee 579.94
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:33 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4008
SERIES: 1987-S9
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AP3 NA
Total Princ and Interest Distributed 48,943.65 955.04
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,145.13
Total Principal Prepayments 18.38
Principal Payoffs-In-Full 0.00
Principal Curtailments 18.38
Principal Liquidations 0.00
Scheduled Principal Due 5,126.75
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 43,798.52 955.04
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 61,838,309.47
Curr Period BEGINNING Princ Balance 5,005,544.85
Curr Period ENDING Princ Balance 5,000,399.72
Change in Principal Balance 5,145.13
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.083203
Interest Distributed 0.708275
Total Distribution 0.791478
Total Principal Prepayments 0.000297
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 80.945694
ENDING Principal Balance 80.862491
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.157934%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.979909%
Prepayment Percentages 81.387969%
Trading Factors 8.086249%
Certificate Denominations 1,000
Sub-Servicer Fees 1,580.35
Master Servicer Fees 506.53
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,602.77 25.43 66,526.89
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,344.36 6,489.49
Total Principal Prepayments 4.20 22.58
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 4.20 22.58
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,622.89 6,749.64
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,258.41 25.43 60,037.40
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 3,772,628.96 65,610,938.43
Curr Period BEGINNING Princ Balance 2,250,976.83 7,256,521.68
Curr Period ENDING Princ Balance 2,248,667.15 7,249,066.87
Change in Principal Balance 2,309.68 7,454.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 89.086418
Interest Distributed 1,011.125807
Total Distribution 1,100.212224
Total Principal Prepayments 0.278321
Current Period Interest Shortfall
BEGINNING Principal Balance 596.660009
ENDING Principal Balance 596.047789
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 581,093.34 1,122.51 582,215.85
Period Ending Class Percentages 31.020091%
Prepayment Percentages 18.612031%
Trading Factors 59.604779% 11.048565%
Certificate Denominations 250,000
Sub-Servicer Fees 710.68 2,291.03
Master Servicer Fees 227.79 734.32
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,200,024.06
Current Special Hazard Amount 1,200,024.06
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 528,032.24 4
Loans Delinquent TWO Payments 762,928.07 3
Loans Delinquent THREE + Payments 888,673.89 6
Total Unpaid Princ on Delinquent Loans 2,179,634.20 13
Loans in Foreclosure, INCL in Delinq 668,689.42 5
REO/Pending Cash Liquidations 219,984.47 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 14.7435%
Loans in Pool 53
Current Period Sub-Servicer Fee 2,291.03
Current Period Master Servicer Fee 734.32
Aggregate REO Losses (482,770.04)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS A, 7.85087949% PASS-THROUGH RATE (POOL 4009) 10:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,056,240.07
ENDING POOL BALANCE $7,044,719.59
PRINCIPAL DISTRIBUTIONS $11,520.48
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,151.31
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $9,369.17
$11,520.48
INTEREST DUE ON BEG POOL BALANCE $46,164.74
PREPAYMENT INTEREST SHORTFALL $0.00
$46,164.74
TOTAL DISTRIBUTION DUE THIS PERIOD $57,685.22
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $735.02
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.981692%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.262453472
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.051700650
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.049010005
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
TRADING FACTOR 0.160489070
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS B, 7.47958987% PASS-THROUGH RATE (POOL 4009) 10:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,887,743.96
ENDING POOL BALANCE $2,879,979.90
NET CHANGE TO PRINCIPAL BALANCE $7,764.06
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $3,829.08
$3,829.08
INTEREST DUE ON BEGINNING POOL BALANCE $18,794.94
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,794.94
TOTAL DISTRIBUTION DUE THIS PERIOD $22,624.02
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $301.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,478.79
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $300.40
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.018308%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
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 8/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.10
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.10
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 $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS A, 7.85087949% PASS-THROUGH RATE (POOL 4009) 10:21 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,056,240.07
ENDING POOL BALANCE $7,044,719.59
PRINCIPAL DISTRIBUTIONS $11,520.48
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,151.31
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $9,369.17
$11,520.48
INTEREST DUE ON BEG POOL BALANCE $46,164.74
PREPAYMENT INTEREST SHORTFALL $0.00
$46,164.74
TOTAL DISTRIBUTION DUE THIS PERIOD $57,685.22
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $735.02
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.981692%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.262453472
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.051700650
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.049010005
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
TRADING FACTOR 0.160489070
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS B, 7.47958987% PASS-THROUGH RATE (POOL 4009) 10:21 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,883,808.98
ENDING POOL BALANCE $2,879,979.90
NET CHANGE TO PRINCIPAL BALANCE $3,829.08
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $3,829.08
$3,829.08
INTEREST DUE ON BEGINNING POOL BALANCE $18,794.94
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,794.94
TOTAL DISTRIBUTION DUE THIS PERIOD $22,624.02
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $301.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,478.79
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $300.40
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.018308%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:21 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
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 8/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.10
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.10
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 $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS A, 7.85087949% PASS-THROUGH RATE (POOL 4009) 10:25 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,056,240.07
ENDING POOL BALANCE $7,044,719.59
PRINCIPAL DISTRIBUTIONS $11,520.48
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,151.31
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $9,369.17
$11,520.48
INTEREST DUE ON BEG POOL BALANCE $46,164.74
PREPAYMENT INTEREST SHORTFALL $0.00
$46,164.74
TOTAL DISTRIBUTION DUE THIS PERIOD $57,685.22
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $735.02
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.981692%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.262453472
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.051700650
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.049010005
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
TRADING FACTOR 0.160489070
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS B, 7.82088140% PASS-THROUGH RATE (POOL 4009) 10:25 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,883,808.98
ENDING POOL BALANCE $2,879,979.90
NET CHANGE TO PRINCIPAL BALANCE $3,829.08
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $3,829.08
$3,829.08
INTEREST DUE ON BEGINNING POOL BALANCE $18,794.94
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,794.94
TOTAL DISTRIBUTION DUE THIS PERIOD $22,624.02
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $301.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,478.79
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $300.40
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.018308%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:25 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
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 8/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.10
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.10
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 $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/14/95 09:18 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 208,628.41
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 131,047.22
Total Principal Prepayments 111,283.54
Principal Payoffs-In-Full 110,641.89
Principal Curtailments 641.65
Principal Liquidations 0.00
Scheduled Principal Due 19,763.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 77,581.19
Prepayment Interest Shortfall 337.20
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 9,096,267.92
Curr Period ENDING Princ Balance 8,965,220.70
Change in Principal Balance 131,047.22
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.757216
Interest Distributed 0.448279
Total Distribution 1.205495
Total Principal Prepayments 0.643018
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 52.559986
ENDING Principal Balance 51.802770
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.279168%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.886523%
Prepayment Percentages 79.017464%
Trading Factors 5.180277%
Certificate Denominations 1,000
Sub-Servicer Fees 2,590.62
Master Servicer Fees 919.99
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 76,706.13 53.42 285,387.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 39,722.13 170,769.35
Total Principal Prepayments 29,550.57 140,834.11
Principal Payoffs-In-Full 29,380.18 140,022.07
Principal Curtailments 170.39 812.04
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,353.04 30,116.72
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,984.00 53.42 114,618.61
Prepayment Interest Shortfall 180.99 0.35 518.54
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 9,589,326.06 182,653,829.78
Curr Period BEGINNING Princ Balance 4,891,726.80 13,987,994.72
Curr Period ENDING Princ Balance 4,851,547.85 13,816,768.55
Change in Principal Balance 40,178.95 171,226.17
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,035.581900
Interest Distributed 964.197061
Total Distribution 1,999.778960
Total Principal Prepayments 770.402680
Current Period Interest Shortfall
BEGINNING Principal Balance 510.122064
ENDING Principal Balance 505.932098
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.259168% 0.020000%
Subordinated Unpaid Amounts 1,119,097.91 1,112.30 1,077,610.81
Period Ending Class Percentages 35.113477%
Prepayment Percentages 20.982536%
Trading Factors 50.593210% 7.564456%
Certificate Denominations 250,000
Sub-Servicer Fees 1,401.92 3,992.54
Master Servicer Fees 497.86 1,417.85
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,826,538.30
Current Special Hazard Amount 1,826,538.30
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,384,377.79 9
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 612,647.91 3
Total Unpaid Principal on Delinq Loans 1,997,025.70 12
Loans in Foreclosure, INCL in Delinq 388,272.60 2
REO/Pending Cash Liquidations 319,893.99 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 9.3967%
Loans in Pool 102
Current Period Sub-Servicer Fee 3,992.54
Current Period Master Servicer Fee 1,417.85
Aggregate REO Losses (843,745.97)
................................................................................
Run: 08/22/95 11:24:03 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 5,012,526.30 7.7921 71,333.59
--------------------------------------------------------------------------------
25,441,326.74 5,012,526.30 71,333.59
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
32,354.98 0.00 103,688.57 0.00 4,941,192.71
32,354.98 0.00 103,688.57 0.00 4,941,192.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
197.022991 2.803847 1.271749 0.000000 4.075596 194.219144
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,549.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,504.33
SUBSERVICER ADVANCES THIS MONTH 2,635.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 101,583.40
(B) TWO MONTHLY PAYMENTS: 1 82,982.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,941,192.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,948,982.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 64,475.20
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 927.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,931.39
LOC AMOUNT AVAILABLE 1,959,799.33
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 8.5274%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7921%
POOL TRADING FACTOR 0.194219144
................................................................................
Run: 08/22/95 11:24:03 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 7,926,000.32 7.7003 10,167.35
--------------------------------------------------------------------------------
38,297,875.16 7,926,000.32 10,167.35
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
50,860.48 0.00 61,027.83 0.00 7,915,832.97
50,860.48 0.00 61,027.83 0.00 7,915,832.97
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
206.956660 0.265481 1.328024 0.000000 1.593505 206.691179
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,552.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,651.25
SUBSERVICER ADVANCES THIS MONTH 2,263.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 163,184.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 123,109.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,915,832.97
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,924,444.83
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 568.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,598.85
LOC AMOUNT AVAILABLE 1,959,799.33
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 8.3368%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7003%
POOL TRADING FACTOR 0.206691179
................................................................................
Run: 08/22/95 11:24:03 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 11,511,152.28 6.3390 220,394.24
--------------------------------------------------------------------------------
69,360,201.61 11,511,152.28 220,394.24
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
60,693.18 0.00 281,087.42 0.00 11,290,758.04
60,693.18 0.00 281,087.42 0.00 11,290,758.04
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
165.961921 3.177532 0.875043 0.000000 4.052575 162.784389
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,069.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,340.40
SUBSERVICER ADVANCES THIS MONTH 5,786.57
MASTER SERVICER ADVANCES THIS MONTH 1,624.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 657,717.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 192,560.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,290,758.04
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,060,086.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 247,362.97
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 203,228.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 850.41
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,314.90
LOC AMOUNT AVAILABLE 1,959,799.33
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 7.0288%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3451%
POOL TRADING FACTOR 0.162784389
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3088
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BA5 9,209,655.99 1,168,139.52 8.5000 10,032.52
STRIP 0.00 0.00 0.2368 0.00
--------------------------------------------------------------------------------
9,209,655.99 1,168,139.52 10,032.52
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
8,274.32 0.00 18,306.84 0.00 1,158,107.00
STRIP 230.54 0.00 230.54 0.00 0.00
8,504.86 0.00 18,537.38 0.00 1,158,107.00
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
126.838562 1.089348 0.898440 0.000000 1.987788 125.749214
STRIP 0.000000 0.000000 0.025032 0.000000 0.025032 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 243.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 214.16
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,158,107.00
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,166,544.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,032.52
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 0.125749214
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4C (POOL 3089)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3089
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BB3 33,550,911.70 2,950,283.77 9.2500 128,122.23
STRIP 0.00 0.00 0.0349 0.00
--------------------------------------------------------------------------------
33,550,911.70 2,950,283.77 128,122.23
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
22,588.20 0.00 150,710.43 0.00 2,822,161.54
STRIP 100.49 0.00 100.49 0.00 0.00
22,688.69 0.00 150,810.92 0.00 2,822,161.54
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
87.934534 3.818741 0.673251 0.000000 4.491992 84.115793
STRIP 0.000000 0.000000 0.002995 0.000000 0.002995 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4C (POOL 3089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 610.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 537.23
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 2,822,161.54
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,847,479.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 94,438.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 32,683.93
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 9.7549%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2500%
POOL TRADING FACTOR 0.084115793
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4D (POOL 3090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3090
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BC1 14,309,759.83 1,234,377.84 9.7500 138,905.50
STRIP 0.00 0.00 0.1239 0.00
--------------------------------------------------------------------------------
14,309,759.83 1,234,377.84 138,905.50
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
9,817.39 0.00 148,722.89 0.00 1,095,472.34
STRIP 117.09 0.00 117.09 0.00 0.00
9,934.48 0.00 148,839.98 0.00 1,095,472.34
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
86.261255 9.707046 0.686063 0.000000 10.393109 76.554209
STRIP 0.000000 0.000000 0.008183 0.000000 0.008183 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4D (POOL 3090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 251.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 221.53
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,095,472.34
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,106,843.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 123,640.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,011.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,253.78
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 10.3439%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.076554209
................................................................................
Run: 08/22/95 11:24:03 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 32,552,012.27 6.5701 339,578.35
--------------------------------------------------------------------------------
199,725,759.94 32,552,012.27 339,578.35
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
177,079.90 0.00 516,658.25 0.00 32,212,433.92
177,079.90 0.00 516,658.25 0.00 32,212,433.92
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
162.983544 1.700223 0.886615 0.000000 2.586838 161.283321
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 11,779.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,729.70
SUBSERVICER ADVANCES THIS MONTH 21,574.69
MASTER SERVICER ADVANCES THIS MONTH 1,506.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 880,826.00
(B) TWO MONTHLY PAYMENTS: 2 292,158.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 1,908,632.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,212,433.92
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 32,040,659.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
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 235,792.21
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 287,818.74
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,200.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 44,559.42
FSA GUARANTY INSURANCE POLICY 6,003,583.72
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 7.2637%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5733%
POOL TRADING FACTOR 0.161283321
................................................................................
Run: 08/22/95 11:24:03 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 11,750,570.40 7.5806 232,726.58
--------------------------------------------------------------------------------
60,404,491.94 11,750,570.40 232,726.58
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
73,872.58 0.00 306,599.16 0.00 11,517,843.82
73,872.58 0.00 306,599.16 0.00 11,517,843.82
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
194.531400 3.852803 1.222965 0.000000 5.075768 190.678598
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,187.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,448.30
SUBSERVICER ADVANCES THIS MONTH 2,623.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 117,303.35
(B) TWO MONTHLY PAYMENTS: 1 127,555.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 102,674.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,517,843.82
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,534,574.17
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 216,950.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,847.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,928.64
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2599%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5806%
POOL TRADING FACTOR 0.190678598
................................................................................
Run: 08/22/95 11:24:03 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 4,614,760.65 7.7421 6,463.23
--------------------------------------------------------------------------------
37,514,866.19 4,614,760.65 6,463.23
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
29,767.48 0.00 36,230.71 0.00 4,608,297.42
29,767.48 0.00 36,230.71 0.00 4,608,297.42
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
123.011518 0.172285 0.793485 0.000000 0.965770 122.839234
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,660.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 967.21
SUBSERVICER ADVANCES THIS MONTH 1,847.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 237,903.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,608,297.42
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,614,422.82
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 898.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,564.31
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4239%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7421%
POOL TRADING FACTOR 0.122839234
................................................................................
Run: 08/22/95 11:24:03 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 15,335,244.22 5.8014 171,438.15
--------------------------------------------------------------------------------
80,948,485.59 15,335,244.22 171,438.15
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
74,001.23 0.00 245,439.38 0.00 15,163,806.07
74,001.23 0.00 245,439.38 0.00 15,163,806.07
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
189.444486 2.117867 0.914177 0.000000 3.032044 187.326618
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,966.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,163.49
SUBSERVICER ADVANCES THIS MONTH 6,074.20
MASTER SERVICER ADVANCES THIS MONTH 1,166.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 506,107.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 333,324.23
(D) LOANS IN FORECLOSURE 1 76,195.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,163,806.07
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 15,001,807.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
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 185,890.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 145,242.77
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,660.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,534.51
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.4484%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8036%
POOL TRADING FACTOR 0.187326618
................................................................................
Run: 08/22/95 11:24:03 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 11,283,283.43 6.8630 17,090.18
--------------------------------------------------------------------------------
42,805,537.40 11,283,283.43 17,090.18
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
64,516.83 0.00 81,607.01 0.00 11,266,193.25
64,516.83 0.00 81,607.01 0.00 11,266,193.25
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
263.594014 0.399252 1.507208 0.000000 1.906460 263.194763
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,626.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,327.26
SUBSERVICER ADVANCES THIS MONTH 16,024.62
MASTER SERVICER ADVANCES THIS MONTH 1,125.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 1,558,455.94
(B) TWO MONTHLY PAYMENTS: 3 341,010.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,607.56
(D) LOANS IN FORECLOSURE 1 191,174.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,266,193.25
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,104,095.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
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 180,258.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,474.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,615.88
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6332%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8832%
POOL TRADING FACTOR 0.263194763
................................................................................
Run: 08/22/95 11:24:03 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 12,304,299.44 6.9448 223,783.13
--------------------------------------------------------------------------------
55,464,913.85 12,304,299.44 223,783.13
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
70,898.11 0.00 294,681.24 0.00 12,080,516.31
70,898.11 0.00 294,681.24 0.00 12,080,516.31
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
221.839332 4.034679 1.278252 0.000000 5.312931 217.804653
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,040.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,524.84
SUBSERVICER ADVANCES THIS MONTH 11,724.73
MASTER SERVICER ADVANCES THIS MONTH 1,080.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 836,614.04
(B) TWO MONTHLY PAYMENTS: 3 273,333.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 641,972.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,080,516.31
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,936,255.24
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 161,861.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 214,068.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 795.57
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,919.26
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6958%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9458%
POOL TRADING FACTOR 0.217804653
................................................................................
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 12:27 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 573,551.52
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 478,405.48
Total Principal Prepayments 455,644.29
Principal Payoffs-In-Full 448,722.17
Principal Curtailments 6,922.12
Principal Liquidations 0.00
Scheduled Principal Due 22,761.19
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 95,146.04
Prepayment Interest Shortfall 886.17
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 17,097,791.14
Curr Period ENDING Princ Balance 16,619,385.66
Change in Principal Balance 478,405.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.167385
Interest Distributed 0.629934
Total Distribution 3.797319
Total Principal Prepayments 3.016689
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 113.199539
ENDING Principal Balance 110.032154
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.739973%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.839738%
Prepayment Percentages 100.000000%
Trading Factors 11.003215%
Certificate Denominations 1,000
Sub-Servicer Fees 6,115.96
Master Servicer Fees 1,724.45
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 65,792.75 60.23 639,404.50
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 12,552.33 490,957.81
Total Principal Prepayments 0.00 455,644.29
Principal Payoffs-In-Full 0.00 448,722.17
Principal Curtailments 0.00 6,922.12
Principal Liquidations 0.00 0.00
Scheduled Principal Due 13,114.23 35,875.42
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 53,240.42 60.23 148,446.69
Prepayment Interest Shortfall 531.46 0.79 1,418.42
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 10,269,213.99 27,367,005.13
Curr Period ENDING Princ Balance 10,255,543.24 26,874,928.90
Change in Principal Balance 13,670.75 492,076.23
PER CERTIFICATE DATA BY CLASS
Principal Distributed 259.984990
Interest Distributed 1,102.720376
Total Distribution 1,362.705365
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 850.787541
ENDING Principal Balance 849.654942
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.729973% 0.010000%
Subordinated Unpaid Amounts 976,033.29 800.95 778,330.96
Period Ending Class Percentages 38.160262%
Prepayment Percentages 0.000000%
Trading Factors 84.965494% 16.476424%
Certificate Denominations 250,000
Sub-Servicer Fees 3,774.06 9,890.02
Master Servicer Fees 1,064.13 2,788.58
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 1,435,959.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 1,460,831.19 6
Loans Delinquent TWO Payments 185,509.69 1
Loans Delinquent THREE + Payments 773,440.27 5
Total Unpaid Princ on Delinquent Loans 2,419,781.15 12
Loans in Foreclosure, INCL in Delinq 296,403.01 2
REO/Pending Cash Liquidations 367,810.77 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.7647%
Loans in Pool 167
Current Period Sub-Servicer Fee 9,890.02
Current Period Master Servicer Fee 2,788.58
Aggregate REO Losses (710,791.19)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 12:33 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 8,601.93 1,659.02
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,871.68
Total Principal Prepayments 1,179.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,179.00
Principal Liquidations 0.00
Scheduled Principal Due 692.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,730.25 1,659.02
Prepayment Interest Shortfall 1.13 0.28
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 109,413,690.72
Curr Period BEGINNING Princ Balance 771,767.61
Curr Period ENDING Princ Balance 769,895.93
Change in Principal Balance 1,871.68
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.017106
Interest Distributed 0.061512
Total Distribution 0.078618
Total Principal Prepayments 0.010776
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.053666
ENDING Principal Balance 7.036559
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.466442% 0.282653%
Subordinated Unpaid Amounts
Period Ending Class Percentages 10.942491%
Prepayment Percentages 100.000000%
Trading Factors 0.703656%
Certificate Denominations 1,000
Sub-Servicer Fees 187.77
Master Servicer Fees 69.61
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 42,670.64 42.25 52,973.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,285.69 6,157.37
Total Principal Prepayments 0.00 1,179.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 1,179.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,977.41 5,670.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,384.95 42.25 46,816.47
Prepayment Interest Shortfall 9.13 0.02 10.56
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 6,271,570.79 7,043,338.40
Curr Period ENDING Princ Balance 6,265,941.89 7,035,837.82
Change in Principal Balance 5,628.90 7,500.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 125.275172
Interest Distributed 1,122.031972
Total Distribution 1,247.307143
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 733.298122
ENDING Principal Balance 732.639968
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.446442% 0.020000%
Subordinated Unpaid Amounts 1,626,589.13 1,809.50 1,570,238.08
Period Ending Class Percentages 89.057509%
Prepayment Percentages 0.000000%
Trading Factors 73.263997% 5.964281%
Certificate Denominations 250,000
Sub-Servicer Fees 1,528.19 1,715.96
Master Servicer Fees 566.54 636.15
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 1,271,432.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 344,058.37 2
Loans Delinquent TWO Payments 180,199.63 1
Loans Delinquent THREE + Payments 1,618,917.62 6
Total Unpaid Princ on Delinquent Loans 2,143,175.62 9
Loans in Foreclosure, INCL in Delinq 189,289.80 1
REO/Pending Cash Liquidations 953,990.98 3
Principal Balance New REO 254,047.82
Six Month Avg Delinquencies 2+ Pmts 29.6810%
Loans in Pool 31
Current Period Sub-Servicer Fee 1,715.96
Current Period Master Servicer Fee 636.15
Aggregate REO Losses (1,244,433.38)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/17/95 03:46 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 1,223,428.71
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 994,221.87
Total Principal Prepayments 944,325.29
Principal Payoffs-In-Full 935,634.83
Principal Curtailments 8,690.46
Principal Liquidations 0.00
Scheduled Principal Due 49,896.58
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 229,206.84
Prepayment Interest Shortfall 2,689.49
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 34,848,165.37
Current Period ENDING Prin Bal 33,853,943.50
Change in Principal Balance 994,221.87
PER CERTIFICATE DATA BY CLASS
Principal Distributed 7.424183
Interest Distributed 1.711563
Total Distribution 9.135746
Total Principal Prepayments 7.051589
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 260.222756
ENDING Principal Balance 252.798573
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.985373%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.429677%
Prepayment Percentages 100.000000%
Trading Factors 25.279857%
Certificate Denominations 1,000
Sub-Servicer Fees 10,692.82
Master Servicer Fees 3,564.26
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 91,898.41 88.58 1,315,415.70
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,608.68 1,010,830.55
Total Principal Prepayments 0.00 944,325.29
Principal Payoffs-In-Full 0.00 935,634.83
Principal Curtailments 0.00 8,690.46
Principal Liquidations 0.00 0.00
Scheduled Principal Due 17,564.98 67,461.56
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 75,289.73 88.58 304,585.15
Prepayment Interest Shortfall 945.59 1.19 3,636.27
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 14,221,239.46 148,137,911.05
Current Period BEGINNING Prin Bal 12,267,519.93 47,115,685.30
Current Period ENDING Prin Bal 12,249,954.95 46,103,898.45
Change in Principal Balance 17,564.98 1,011,786.85
PER CERTIFICATE DATA BY CLASS
Principal Distributed 291.969628
Interest Distributed 1,323.543743
Total Distribution 1,615.513371
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 862.619602
ENDING Principal Balance 861.384479
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.975373% 0.010000%
Subordinated Unpaid Amounts 1,821,881.50 1,490.58 1,823,372.08
Period Ending Class Percentages 26.570323%
Prepayment Percentages 0.000000%
Trading Factors 86.138448% 31.122282%
Certificate Denominations 250,000
Sub-Servicer Fees 3,869.17 14,561.99
Master Servicer Fees 1,289.72 4,853.98
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,108,839.00
Loans in Pool 211
Current Period Sub-Servicer Fee 14,561.99
Current Period Master Servicer Fee 4,853.98
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 689,016.50 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 959,663.18 4
Tot Unpaid Prin on Delinquent Loans 1,648,679.68 7
Loans in Foreclosure, INCL in Delinq 1,177,695.91 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.3920%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 08/22/95 11:24:03 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 11,419,106.14 6.3998 634,760.74
--------------------------------------------------------------------------------
69,922,443.97 11,419,106.14 634,760.74
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
60,514.26 0.00 695,275.00 0.00 10,784,345.40
60,514.26 0.00 695,275.00 0.00 10,784,345.40
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
163.311027 9.078069 0.865448 0.000000 9.943517 154.232959
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,184.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,325.55
SUBSERVICER ADVANCES THIS MONTH 2,888.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 257,270.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 148,165.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,784,345.40
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,799,281.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
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 382,606.25
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,448.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 233,729.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,975.65
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1017%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3998%
POOL TRADING FACTOR 0.154232959
................................................................................
Run: 08/22/95 11:24:03 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 9,759,811.34 6.0009 250,932.91
--------------------------------------------------------------------------------
74,994,327.48 9,759,811.34 250,932.91
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
48,009.64 0.00 298,942.55 0.00 9,508,878.43
48,009.64 0.00 298,942.55 0.00 9,508,878.43
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.140661 3.346025 0.640177 0.000000 3.986202 126.794636
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,680.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,004.97
SUBSERVICER ADVANCES THIS MONTH 5,729.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 503,052.27
(B) TWO MONTHLY PAYMENTS: 1 160,443.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 197,706.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,508,878.43
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,523,828.46
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 235,948.53
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 934.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,049.69
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7116%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0009%
POOL TRADING FACTOR 0.126794636
................................................................................
Run: 08/22/95 11:24:03 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 8,299,450.29 7.7029 25,017.92
--------------------------------------------------------------------------------
37,402,303.81 8,299,450.29 25,017.92
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
53,177.36 0.00 78,195.28 0.00 8,274,432.37
53,177.36 0.00 78,195.28 0.00 8,274,432.37
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
221.896767 0.668887 1.421767 0.000000 2.090654 221.227880
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 2,954.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,775.59
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,840.41
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 8,274,432.37
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,038,458.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 244,495.85
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15,189.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,828.43
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3955%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7053%
POOL TRADING FACTOR 0.221227880
................................................................................
Run: 08/22/95 11:24:03 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 4,076,765.09 7.5308 113,914.93
--------------------------------------------------------------------------------
22,040,775.69 4,076,765.09 113,914.93
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
25,444.34 0.00 139,359.27 0.00 3,962,850.16
25,444.34 0.00 139,359.27 0.00 3,962,850.16
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.964683 5.168372 1.154421 0.000000 6.322793 179.796311
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,420.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 865.02
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 3,962,850.16
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,967,244.49
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 105,796.63
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,124.65
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,993.65
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2019%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5308%
POOL TRADING FACTOR 0.179796311
................................................................................
Run: 08/22/95 11:24:03 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 2,894,830.75 8.5151 2,881.37
--------------------------------------------------------------------------------
20,728,527.60 2,894,830.75 2,881.37
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
20,541.48 0.00 23,422.85 0.00 2,891,949.38
20,541.48 0.00 23,422.85 0.00 2,891,949.38
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.654432 0.139005 0.990976 0.000000 1.129981 139.515427
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,253.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 603.09
SUBSERVICER ADVANCES THIS MONTH 3,899.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 238,060.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 218,128.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,891,949.38
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,896,077.61
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,881.37
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2846%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5151%
POOL TRADING FACTOR 0.139515427
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 12:48 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 18,862.25 5,076.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 1,562.87 0.00
Total Principal Prepayments 0.00 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 1,562.87 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 17,299.38 5,076.65
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00 0.00
Current Period Interest Shortfall 0.00 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 40,158,085.00 41,198,000.00 10,000.00
Curr Period BEGINNING Princ Balance 0.00 2,102,202.76 10,000.00
Curr Period ENDING Princ Balance 0.00 2,100,639.89 10,000.00
Change in Principal Balance 0.00 1,562.87 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.037936 0.000000
Interest Distributed 0.000000 0.419908 507.665000
Total Distribution 0.000000 0.457844 507.665000
Total Principal Prepayments 0.000000 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 51.026816 1,000.000000
ENDING Principal Balance 0.000000 50.988880 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.960280%
Subordinated Unpaid Amounts
Period Ending Class Percentages 33.294704% 33.294704% 33.294704%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 5.098888% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 637.13 3.03
Master Servicer Fees 0.00 204.20 0.97
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00 0.00 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 24,151.15 43.35 48,133.40
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,212.73 3,775.60
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,680.48 4,243.35
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,938.42 43.35 44,357.80
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,124,328.95 87,490,413.95
Curr Period BEGINNING Princ Balance 4,231,757.37 6,343,960.13
Curr Period ENDING Princ Balance 4,228,626.18 6,339,266.07
Change in Principal Balance 3,131.19 4,694.06
PER CERTIFICATE DATA BY CLASS
Principal Distributed 90.325406
Interest Distributed 895.543829
Total Distribution 985.869236
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 690.974865
ENDING Principal Balance 690.463594
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,232,147.13 1,915.38
Period Ending Class Percentages 66.705296%
Prepayment Percentages 0.000000%
Trading Factors 69.046359% 7.245669%
Certificate Denominations 250,000
Sub-Servicer Fees 1,282.55 1,922.71
Master Servicer Fees 411.05 616.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,057,622.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,183,115.36 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,202,215.87 4
Total Unpaid Princ on Delinq Loans 2,385,331.23 9
Lns in Foreclosure, INCL in Delinq 528,810.84 1
REO/Pending Cash Liquidations 673,405.03 3
Principal Balance New REO 241,126.09
Six Month Avg Delinquencies 2+ Pmts 25.2528%
Loans in Pool 26
Current Period Sub-Servicer Fee 1,922.71
Current Period Master Servicer Fee 616.22
Aggregate REO Losses (1,077,942.74)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/14/95 08:53 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 1,234,236.18 5,722.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,096,052.95 152.37
Total Principal Prepayments 1,093,783.69 152.06
Principal Payoffs-In-Full 1,086,250.72 151.01
Principal Curtailments 7,532.97 1.05
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,269.26 0.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 138,183.23 5,569.91
Prepayment Interest Shortfall 2,593.83 98.33
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 20,802,106.24 2,882.53
Current Period ENDING Prin Bal 19,714,682.16 2,730.16
Change in Principal Balance 1,087,424.08 152.37
PER CERTIFICATE DATA BY CLASS
Principal Distributed 14.159369 15.237000
Interest Distributed 1.785121 556.991000
Total Distribution 14.130054 15.206000
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 254.684289 273.016000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.6187% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.4717% 0.0105%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 25.4684% 27.3016%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 9,321.19 1.29
Master Servicer Fees 2,104.01 0.29
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 8,628.87
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 56,728.82 18.68 1,296,705.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 14,198.98 0.00 1,110,404.30
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 42,529.84 18.68 186,301.66
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 6,402,443.43 153.76 27,207,585.96
Current Period ENDING Prin Bal 6,404,400.70 155.08 26,121,968.10
Change in Principal Balance (1,957.27) (1.32) 1,085,617.86
PER CERTIFICATE DATA BY CLASS
Principal Distributed 478.165513
Interest Distributed 1,432.236876
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 862.699587
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.6187% 8.6187%
Subordinated Unpaid Amounts 1,438,530.20 473.67
Period Ending Class Percentages 24.5172% 0.0006% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.2700%
Certificate Denominations 250,000
Sub-Servicer fees 2,868.86 12,191.34
Master Servicer Fees 647.57 2,751.87
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 2,655.78 1.26 11,285.91
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 1,215,639.00
Suspense Net (charges)/Recoveries 15,564.30
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 665,001.48 3
Loans Delinquent TWO Payments 318,768.61 2
Loans Delinquent THREE + Payments 1,681,593.48 8
Tot Unpaid Principal on Delinq Loans 2,665,363.57 13
Loans in Foreclosure (incl in delinq) 694,866.97 4
REO/Pending Cash Liquidations 328,691.55 2
6 Mo Avg Delinquencies 2+ Payments 7.8108%
Loans in Pool 127
Current Period Sub-Servicer Fee 12,191.42
Current Period Master Servicer Fee 2,751.88
Aggregate REO Losses (1,302,243.70)
................................................................................
Run: 08/22/95 11:24:03 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 27,439,135.82 7.6586 310,951.11
--------------------------------------------------------------------------------
87,338,199.16 27,439,135.82 310,951.11
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
173,829.63 0.00 484,780.74 0.00 27,128,184.71
173,829.63 0.00 484,780.74 0.00 27,128,184.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
314.171074 3.560311 1.990305 0.000000 5.550616 310.610763
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 9,367.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,549.02
SUBSERVICER ADVANCES THIS MONTH 21,711.02
MASTER SERVICER ADVANCES THIS MONTH 4,880.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 789,799.75
(B) TWO MONTHLY PAYMENTS: 2 385,951.10
(C) THREE OR MORE MONTHLY PAYMENTS: 3 824,431.86
(D) LOANS IN FORECLOSURE 4 808,493.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,128,184.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 26,429,292.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
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 739,581.41
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 275,159.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,378.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,412.63
MORTGAGE POOL INSURANCE 9,675,629.35
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5055%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6957%
POOL TRADING FACTOR 0.310610763
................................................................................
Run: 08/22/95 11:24:03 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 14,925,132.61 8.3129 18,949.16
--------------------------------------------------------------------------------
62,922,765.27 14,925,132.61 18,949.16
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
103,362.26 0.00 122,311.42 0.00 14,906,183.45
103,362.26 0.00 122,311.42 0.00 14,906,183.45
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
237.197659 0.301150 1.642685 0.000000 1.943835 236.896509
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,940.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,646.55
SUBSERVICER ADVANCES THIS MONTH 11,769.62
MASTER SERVICER ADVANCES THIS MONTH 2,072.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 557,081.76
(B) TWO MONTHLY PAYMENTS: 2 537,729.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 342,559.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,906,183.45
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 14,655,697.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
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 266,448.90
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,381.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,567.57
MORTGAGE POOL INSURANCE 9,675,629.35
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1814%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3171%
POOL TRADING FACTOR 0.236896509
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 01:23 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4018
SERIES: 1989-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920CF3 760920CD8
Tot Principal and Interest Distr 128,686.43 5,930.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 72,076.31 0.00
Total Principal Prepayments 67,149.62 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 162.32 0.00
Principal Liquidations 66,987.30 0.00
Scheduled Principal Due 4,926.69 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 56,610.12 5,930.80
Prepayment Interest Shortfall 0.74 0.08
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 115,329,169.51 10,000.00
Current Period BEGINNING Prin Bal 6,793,303.05 10,000.00
Current Period ENDING Prin Bal 6,721,226.74 10,000.00
Change in Principal Balance 72,076.31 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.624962 0.000000
Interest Distributed 0.490857 593.080000
Total Distribution 1.115819 593.080000
Total Principal Prepayments 0.582243 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 58.903598 1,000.000000
ENDING Principal Balance 58.278636 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.576827%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.139940%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.827864% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,567.61 2.31
Master Servicer Fees 574.25 0.85
Per Certificate Percentage Interest in Pool
Current Period Master Servicer Advanc 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 40,790.07 26.23 175,433.53
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 40,610.71 112,687.02
Total Principal Prepayments 40,190.38 107,340.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 162.32
Principal Liquidations 40,190.38 107,177.68
Scheduled Principal Due 2,442.80 7,369.49
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 179.36 26.23 62,746.51
Prepayment Interest Shortfall 0.61 0.00 1.43
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,681,442.87 124,020,612.38
Current Period BEGINNING Prin Bal 5,534,812.45 12,338,115.50
Current Period ENDING Prin Bal 5,476,306.99 12,207,533.73
Change in Principal Balance 58,505.46 130,581.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,169.468907
Interest Distributed 5.165040
Total Distribution 1,174.633947
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 637.545225
ENDING Principal Balance 630.806085
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 3,923,919.42 2,489.15
Period Ending Class Percentages 44.860060%
Prepayment Percentages 0.000000%
Trading Factors 63.080609% 9.843149%
Certificate Denominations 250,000.00
Sub-Servicer fees 1,277.20 2,847.12
Master Servicer Fees 467.87 1,042.97
Per Certificate % Interest in Pool
Cur Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 2,232,371.00
Current Special Hazard Amount 1,280,734.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 1,276,827.40 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 5,203,081.36 19
Tot Unpaid Principal on Delinq Loans 6,479,908.76 23
Loans in Foreclosure (incl in delinq) 2,450,843.45 9
REO/Pending Cash Liquidations 2,233,780.56 8
6 Mo Avg Delinquencies 2+ Payments 51.2342%
Loans in Pool 41
Current Period Sub-Servicer Fee 2,847.12
Current Period Master Servicer Fee 1,042.96
Aggregate REO Losses (3,147,684.38)
................................................................................
Run: 08/22/95 11:24:03 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 9,318,075.35 10.0000 6,178.64
--------------------------------------------------------------------------------
120,931,254.07 9,318,075.35 6,178.64
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
77,649.13 0.00 83,827.77 0.00 9,311,896.71
77,649.13 0.00 83,827.77 0.00 9,311,896.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
77.052665 0.051092 0.642093 0.000000 0.693185 77.001572
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,183.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,947.35
SUBSERVICER ADVANCES THIS MONTH 28,436.48
MASTER SERVICER ADVANCES THIS MONTH 4,221.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,228,316.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,609,834.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,311,896.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,851,245.92
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
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 469,979.82
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 179.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,999.41
MORTGAGE POOL INSURANCE 4,000,917.60
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6450%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.077001572
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 01:30 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4019
SERIES: 1989-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920CHP NA
Tot Principal and Interest Distr 54,052.13 12,041.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,779.61
Total Principal Prepayments 817.40
Principal Payoffs-In-Full 0.00
Principal Curtailments 817.40
Principal Liquidations 0.00
Scheduled Principal Due 3,962.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 49,272.52 12,041.37
Prepayment Interest Shortfall 3.65 0.89
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 149,970,189.47
Current Period BEGINNING Prin Bal 6,074,932.45
Current Period ENDING Prin Bal 6,070,152.84
Change in Principal Balance 4,779.61
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.031870
Interest Distributed 0.328549
Total Distribution 0.360419
Total Principal Prepayments 0.005450
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.507600
ENDING Principal Balance 40.475730
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.733672% 1.309203%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.038305%
Prepayment Percentages 100.000000%
Trading Factors 4.047573%
Certificate Denominations 1,000
Sub-Servicer Fees 1,886.80
Master Servicer Fees 567.89
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 10,039.76 0.00 76,133.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 896.25 5,675.86
Total Principal Prepayments 0.00 817.40
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 817.40
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,507.16 6,469.37
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,143.51 0.00 70,457.40
Prepayment Interest Shortfall 2.98 0.00 7.52
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,599,121.61 162,569,311.08
Current Period BEGINNING Prin Bal 4,962,043.81 11,036,976.26
Current Period ENDING Prin Bal 4,958,807.45 11,028,960.29
Change in Principal Balance 3,236.36 8,015.97
PER CERTIFICATE DATA BY CLASS
Principal Distributed 17.783978
Interest Distributed 181.431497
Total Distribution 199.215475
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 393.840457
ENDING Principal Balance 393.583585
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.733672% 0.000000%
Subordinated Unpaid Amounts 8,655,751.75 0.00 8,655,751.75
Period Ending Class Percentages 44.961695%
Prepayment Percentages 0.000000%
Trading Factors 39.358358% 6.784159%
Certificate Denominations 250,000
Sub-Servicer Fees 1,541.36 3,428.16
Master Servicer Fees 463.91 1,031.80
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,965,252.00
Current Special Hazard Amount 1,392,701.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 353,164.50 2
Loans Delinquent TWO Payments 489,511.49 2
Loans Delinquent THREE + Payments 3,676,751.25 12
Tot Unpaid Principal on Delinq Loans 4,519,427.24 16
Loans in Foreclosure, INCL in Delinq 2,775,441.74 8
REO/Pending Cash Liquidations 1,147,764.55 5
Principal Balance New REO 217,891.13
6 Mo Avg Delinquencies 2+ Payments 47.2194%
Loans in Pool 35
Current Period Sub-Servicer Fee 3,428.16
Current Period Master Servicer Fee 1,031.80
Aggregate REO Losses (7,804,034.73)
................................................................................
Run: 08/22/95 08:52:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,365,359.11 9.000000 % 605,293.48
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 13,645.24 1237.750000 % 493.00
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 10,000.00 684.37 0.521128 % 24.73
B 17,727,586.62 8,401,793.59 10.000000 % 6,298.21
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
262,737,586.62 25,169,482.31 612,109.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 105,698.03 710,991.51 0.00 0.00 13,760,065.63
A-5 17,570.53 17,570.53 0.00 0.00 2,388,000.00
A-6 13,807.73 14,300.73 0.00 0.00 13,152.24
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,723.26 10,747.99 0.00 0.00 659.64
B 68,688.18 74,986.39 0.00 0.00 8,395,495.38
R-I 5.59 5.59 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
216,493.32 828,602.74 0.00 0.00 24,557,372.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 739.186946 31.146109 5.438820 36.584929 0.000000 708.040837
A-5 1000.000000 0.000000 7.357843 7.357843 0.000000 1000.000000
A-6 136.452400 4.930000 138.077300 143.007300 0.000000 131.522000
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 68.437000 2.473000 1072.326000 1074.799000 0.000000 65.964000
B 118484.7347 88.819338 968.662310 1057.481648 0.000000 118395.9154
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:29 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 7,163.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,310.90
SUBSERVICER ADVANCES THIS MONTH 64,949.33
MASTER SERVICER ADVANCES THIS MONTH 24,830.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,634,164.80
(B) TWO MONTHLY PAYMENTS: 5 992,368.58
(C) THREE OR MORE MONTHLY PAYMENTS: 2 601,838.70
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,654,958.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,557,372.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 11
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,625,019.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 593,241.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.61912440 % 33.38087560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.81273000 % 34.18727000 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5209 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,167,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.04386405
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.23
POOL TRADING FACTOR: 9.34673002
................................................................................
Run: 08/22/95 11:24:03 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 11,360,239.54 10.5000 263,601.47
--------------------------------------------------------------------------------
193,971,603.35 11,360,239.54 263,601.47
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
99,401.58 0.00 363,003.05 0.00 11,096,638.07
99,401.58 0.00 363,003.05 0.00 11,096,638.07
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
58.566508 1.358969 0.512454 0.000000 1.871423 57.207539
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,681.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,378.97
SUBSERVICER ADVANCES THIS MONTH 34,565.15
MASTER SERVICER ADVANCES THIS MONTH 13,341.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 301,702.56
(B) TWO MONTHLY PAYMENTS: 2 542,484.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 2,679,405.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,096,638.07
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,607,400.07
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
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 1,508,498.72
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 58.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 256,742.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,800.07
MORTGAGE POOL INSURANCE 3,181,612.88
SPECIAL HAZARD LOSS COVERAGE 2,121,808.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.5207%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.057207539
................................................................................
Run: 08/22/95 11:24:03 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 13,581,768.89 7.8193 671,823.91
--------------------------------------------------------------------------------
46,306,707.62 13,581,768.89 671,823.91
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
87,593.99 0.00 759,417.90 0.00 12,909,944.98
87,593.99 0.00 759,417.90 0.00 12,909,944.98
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
293.300249 14.508134 1.891605 0.000000 16.399739 278.792116
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,064.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,277.17
SUBSERVICER ADVANCES THIS MONTH 6,342.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 265,825.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 545,840.25
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,909,944.98
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 12,925,857.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 656,787.13
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 596.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,440.46
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.6543%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8193%
POOL TRADING FACTOR 0.278792116
................................................................................
Run: 08/22/95 11:24:03 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 3,722,784.50 7.5356 5,715.32
--------------------------------------------------------------------------------
19,212,019.52 3,722,784.50 5,715.32
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
23,368.61 0.00 29,083.93 0.00 3,717,069.18
23,368.61 0.00 29,083.93 0.00 3,717,069.18
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
193.773721 0.297487 1.216354 0.000000 1.513841 193.476234
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,240.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,172.61
SUBSERVICER ADVANCES THIS MONTH 2,197.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 282,403.95
(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 3,717,069.18
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,721,442.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,470.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,244.45
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3106%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5356%
POOL TRADING FACTOR 0.193476234
................................................................................
Run: 08/22/95 11:24:03 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 2,857,168.28 8.1641 3,013.79
--------------------------------------------------------------------------------
15,507,832.37 2,857,168.28 3,013.79
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
19,437.15 0.00 22,450.94 0.00 2,854,154.49
19,437.15 0.00 22,450.94 0.00 2,854,154.49
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.240338 0.194340 1.253376 0.000000 1.447716 184.045998
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,102.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 894.23
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 2,854,154.49
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,856,435.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,813.79
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0020%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.1641%
POOL TRADING FACTOR 0.184045998
................................................................................
Run: 08/22/95 11:24:03 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 20,299,766.61 9.9741 239,198.49
--------------------------------------------------------------------------------
199,971,518.09 20,299,766.61 239,198.49
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
169,008.59 0.00 408,207.08 0.00 20,060,568.12
169,008.59 0.00 408,207.08 0.00 20,060,568.12
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.513290 1.196163 0.845163 0.000000 2.041326 100.317127
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,322.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,061.44
SUBSERVICER ADVANCES THIS MONTH 50,984.63
MASTER SERVICER ADVANCES THIS MONTH 4,596.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,925,908.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 340,765.91
(D) LOANS IN FORECLOSURE 9 2,955,042.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,060,568.12
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 19,572,377.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
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 516,005.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 586.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 224,432.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,179.17
LOC AMOUNT AVAILABLE 4,152,093.22
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 10.9259%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9785%
POOL TRADING FACTOR 0.100317127
................................................................................
Run: 08/22/95 11:24:03 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 7,367,382.80 9.5000 5,709.09
S 760920DL9 0.00 0.00 0.8514 0.00
--------------------------------------------------------------------------------
100,033,801.56 7,367,382.80 5,709.09
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 58,320.83 0.00 64,029.92 0.00 7,361,673.71
S 5,226.78 0.00 5,226.78 0.00 0.00
63,547.61 0.00 69,256.70 0.00 7,361,673.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 73.648934 0.057072 0.583011 0.000000 0.640083 73.591862
S 0.000000 0.000000 0.052250 0.000000 0.052250 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,933.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 749.17
SUBSERVICER ADVANCES THIS MONTH 20,047.89
MASTER SERVICER ADVANCES THIS MONTH 1,989.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 785,497.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 233,180.13
(D) LOANS IN FORECLOSURE 4 1,119,561.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,361,673.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,152,359.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
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 219,943.74
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 542.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,166.46
LOC AMOUNT AVAILABLE 6,064,226.41
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,163.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8118%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.073591862
................................................................................
Run: 08/22/95 11:24:03 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 6,972,216.47 10.5000 484,954.78
S 760920ED6 0.00 0.00 0.5811 0.00
--------------------------------------------------------------------------------
95,187,660.42 6,972,216.47 484,954.78
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 61,006.75 0.00 545,961.53 0.00 6,487,261.69
S 3,376.29 0.00 3,376.29 0.00 0.00
64,383.04 0.00 549,337.82 0.00 6,487,261.69
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 73.247062 5.094723 0.640910 0.000000 5.735633 68.152339
S 0.000000 0.000000 0.035470 0.000000 0.035470 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,978.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 581.43
SUBSERVICER ADVANCES THIS MONTH 14,666.65
MASTER SERVICER ADVANCES THIS MONTH 8,808.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 720,117.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 736,463.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,487,261.69
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,580,672.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
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 910,332.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 481,061.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,877.27
FSA GUARANTY INSURANCE POLICY 2,933,196.85
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 11.6742%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.068152339
................................................................................
Run: 08/22/95 08:52:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4024
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920EK0 40,459,976.10 0.00 9.250000 % 0.00
B 760920EL8 40,328,000.00 0.00 9.250000 % 0.00
C 760920EM6 34,777,000.00 0.00 9.250000 % 0.00
D 760920EN4 19,280,000.00 0.00 9.250000 % 0.00
E 760920EP9 35,473,000.00 0.00 9.250000 % 0.00
F 760920EF1 18,232,000.00 16,417,694.89 6.987500 % 814,748.04
G 760920EG9 3,450,000.00 3,106,683.16 21.206094 % 154,172.92
H 760920EH7 49,250.00 4,881.09 1009.550600 % 242.23
I 760920EJ3 10,000.00 991.09 9.250000 % 49.18
Z 760920EQ7 5,000,000.00 0.00 9.250000 % 0.00
R 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
197,059,226.10 19,530,250.23 969,212.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00 0.00
D 0.00 0.00 0.00 0.00 0.00
E 0.00 0.00 0.00 0.00 0.00
F 94,477.70 909,225.74 0.00 0.00 15,602,946.85
G 54,256.64 208,429.56 0.00 0.00 2,952,510.24
H 4,058.26 4,300.49 0.00 0.00 4,638.86
I 12,167.65 12,216.83 0.00 0.00 941.91
Z 0.00 0.00 0.00 0.00 0.00
R 1.02 1.02 0.00 0.00 0.00
-------------------------------------------------------------------------------
164,961.27 1,134,173.64 0.00 0.00 18,561,037.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
C 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
D 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
E 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
F 900.487872 44.687804 5.181971 49.869775 0.000000 855.800069
G 900.487872 44.687803 15.726562 60.414365 0.000000 855.800070
H 99.108426 4.918376 82.401218 87.319594 0.000000 94.190051
I 99.109000 4.918000 1216.765000 1221.683000 0.000000 94.191000
Z 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,241.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,958.91
SUBSERVICER ADVANCES THIS MONTH 29,690.85
MASTER SERVICER ADVANCES THIS MONTH 3,193.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 621,168.51
(B) TWO MONTHLY PAYMENTS: 2 451,856.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,158,390.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,561,037.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
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 339,615.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 763,013.65
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 15,946,245.19
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 233,193.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,965.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 93,737.73
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.71373165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.71
POOL TRADING FACTOR: 9.41901490
................................................................................
Run: 08/22/95 08:52:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,122,046.70 9.500000 % 221,530.68
I 760920FV5 10,000.00 980.43 0.500000 % 20.50
B 11,825,033.00 5,661,660.63 9.500000 % 3,970.54
S 760920FW3 0.00 0.00 0.113040 % 0.00
-------------------------------------------------------------------------------
110,000,309.00 10,784,687.76 225,521.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 39,863.21 261,393.89 0.00 0.00 4,900,516.02
I 4,417.56 4,438.06 0.00 0.00 959.93
B 44,062.85 48,033.39 0.00 0.00 5,657,690.09
S 1,006.35 1,006.35 0.00 0.00 0.00
-------------------------------------------------------------------------------
89,349.97 314,871.69 0.00 0.00 10,559,166.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 52.177785 2.256711 0.406083 2.662794 0.000000 49.921074
I 98.043000 2.050000 441.756000 443.806000 0.000000 95.993000
B 478.786032 0.335774 3.726235 4.062009 0.000000 478.450258
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:34 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 3,044.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,115.10
SUBSERVICER ADVANCES THIS MONTH 8,589.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 941,849.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,559,166.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 217,958.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.50278580 % 52.49721420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 46.41915780 % 53.58084220 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1128 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,766.06
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 133,791.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,139,065.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58227517
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.22
POOL TRADING FACTOR: 9.59921489
................................................................................
Run: 08/22/95 11:24:03 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 30,133,453.25 7.3730 408,456.14
--------------------------------------------------------------------------------
190,576,742.37 30,133,453.25 408,456.14
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
183,676.61 0.00 592,132.75 0.00 29,724,997.11
183,676.61 0.00 592,132.75 0.00 29,724,997.11
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
158.117160 2.143263 0.963793 0.000000 3.107056 155.973897
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 10,285.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,859.57
SUBSERVICER ADVANCES THIS MONTH 16,981.76
MASTER SERVICER ADVANCES THIS MONTH 3,802.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 899,444.95
(B) TWO MONTHLY PAYMENTS: 1 234,910.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,054.71
(D) LOANS IN FORECLOSURE 4 888,953.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,724,997.11
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 29,259,302.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 508,996.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 368,971.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,704.78
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 35,779.40
LOC AMOUNT AVAILABLE 3,674,775.42
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,864,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1086%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3686%
POOL TRADING FACTOR 0.155973897
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3142
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920HL5 149,985,269.74 15,163,136.44 10.1089 671,317.80
--------------------------------------------------------------------------------
149,985,269.74 15,163,136.44 671,317.80
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
126,718.30 0.00 798,036.10 0.00 14,491,818.64
126,718.30 0.00 798,036.10 0.00 14,491,818.64
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.097504 4.475892 0.844872 0.000000 5.320764 96.621613
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,210.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,013.26
SUBSERVICER ADVANCES THIS MONTH 19,686.12
MASTER SERVICER ADVANCES THIS MONTH 8,546.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 663,998.83
(B) TWO MONTHLY PAYMENTS: 2 599,878.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,515.51
(D) LOANS IN FORECLOSURE 2 646,586.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,491,818.64
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 13,584,097.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
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 924,496.95
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 259,662.69
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 699.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 397,870.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,085.10
LOC AMOUNT AVAILABLE 4,791,798.87
BANKRUPTCY AMOUNT AVAILABLE 957,262.00
FRAUD AMOUNT AVAILABLE 159,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,083,931.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.6426%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0898%
POOL TRADING FACTOR 0.096621613
................................................................................
Run: 08/22/95 11:24:03 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 42,862,367.01 6.4712 268,753.29
--------------------------------------------------------------------------------
139,233,192.04 42,862,367.01 268,753.29
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
231,101.28 0.00 499,854.57 0.00 42,593,613.72
231,101.28 0.00 499,854.57 0.00 42,593,613.72
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
307.845898 1.930239 1.659815 0.000000 3.590054 305.915659
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 16,584.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,264.19
SUBSERVICER ADVANCES THIS MONTH 34,942.06
MASTER SERVICER ADVANCES THIS MONTH 1,989.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,155,629.87
(B) TWO MONTHLY PAYMENTS: 3 705,682.44
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,965.47
(D) LOANS IN FORECLOSURE 9 2,970,578.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,593,613.72
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 42,331,101.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 335,972.57
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,546.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 212,294.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 48,913.07
LOC AMOUNT AVAILABLE 3,980,982.24
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 453,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3321%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4844%
POOL TRADING FACTOR 0.305915659
................................................................................
Run: 08/22/95 08:52:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4035
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JB5 86,677,000.00 0.00 8.800000 % 0.00
A-2 760920JC3 15,400,000.00 0.00 9.500000 % 0.00
A-3 760920JD1 36,600,000.00 0.00 9.500000 % 0.00
A-4 760920JE9 17,500,000.00 6,246,427.83 9.500000 % 546,961.73
A-5 760920HY7 10,000.00 0.00 4530.940000 % 0.00
A-6 760920JF6 8,834,000.00 0.00 11.250000 % 0.00
A-7 760920HZ4 10,000.00 378.52 0.391838 % 33.14
B 16,822,037.00 13,064,002.61 9.500000 % 130,033.10
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
181,853,037.00 19,310,808.96 677,027.97
===============================================================================
_______________________________________________________________________________
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 48,409.89 595,371.62 0.00 0.00 5,699,466.10
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 6,172.85 6,205.99 0.00 0.00 345.38
B 101,246.17 231,279.27 0.00 52,245.81 12,881,726.64
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
155,828.91 832,856.88 0.00 52,245.81 18,581,538.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 356.938733 31.254956 2.766279 34.021235 0.000000 325.683777
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 37.852000 3.314000 617.285000 620.599000 0.000000 34.538000
B 776.600516 7.729926 6.018663 13.748589 0.000000 765.764969
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4035
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,125.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,835.09
SUBSERVICER ADVANCES THIS MONTH 24,977.43
MASTER SERVICER ADVANCES THIS MONTH 10,004.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 914,014.22
(B) TWO MONTHLY PAYMENTS: 1 284,025.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,582,406.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,581,538.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,156,158.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 459,836.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 32.34875540 % 67.65124460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 30.67459460 % 69.32540540 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3987 %
BANKRUPTCY AMOUNT AVAILABLE 918,960.00
FRAUD AMOUNT AVAILABLE 209,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,774,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.60911818
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.97
POOL TRADING FACTOR: 10.21788715
................................................................................
Run: 08/22/95 11:24:03 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 48,064,934.29 5.6838 503,301.74
S 760920JG4 0.00 0.00 0.5500 0.00
--------------------------------------------------------------------------------
180,816,953.83 48,064,934.29 503,301.74
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 227,236.12 0.00 730,537.86 0.00 47,561,632.55
S 21,988.79 0.00 21,988.79 0.00 0.00
249,224.91 0.00 752,526.65 0.00 47,561,632.55
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 265.820949 2.783488 1.256719 0.000000 4.040207 263.037462
S 0.000000 0.000000 0.121608 0.000000 0.121608 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 16,001.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,957.84
SUBSERVICER ADVANCES THIS MONTH 7,279.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,022,420.20
(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 47,561,632.55
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 47,620,079.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 403,793.97
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 29,413.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 70,094.21
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.9545%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.6845%
POOL TRADING FACTOR 0.263037462
................................................................................
Run: 08/22/95 08:52:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,137,966.65 10.000000 % 467.18
A-3 760920KA5 62,000,000.00 3,862,956.32 10.000000 % 575.11
A-4 760920KB3 10,000.00 589.83 0.801900 % 0.09
B 10,439,807.67 5,118,710.09 10.000000 % 760.31
R 0.00 33.23 10.000000 % 0.00
-------------------------------------------------------------------------------
122,813,807.67 12,120,256.12 1,802.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 25,830.22 26,297.40 319.50 0.00 3,137,818.97
A-3 31,797.97 32,373.08 393.32 0.00 3,862,774.53
A-4 8,099.36 8,099.45 0.00 0.00 589.74
B 42,134.58 42,894.89 521.17 0.00 5,118,470.95
R 5.13 5.13 0.06 0.00 33.29
-------------------------------------------------------------------------------
107,867.26 109,669.95 1,234.05 0.00 12,119,687.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 359.281732 0.053490 2.957433 3.010923 0.036581 359.264824
A-3 62.305747 0.009276 0.512870 0.522146 0.006344 62.302815
A-4 58.983000 0.009000 809.936000 809.945000 0.000000 58.974000
B 490.306934 0.072828 4.035954 4.108782 0.049921 490.284027
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:40 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 3,391.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 947.12
SUBSERVICER ADVANCES THIS MONTH 26,526.75
MASTER SERVICER ADVANCES THIS MONTH 26,482.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 300,118.59
(B) TWO MONTHLY PAYMENTS: 1 281,132.69
(C) THREE OR MORE MONTHLY PAYMENTS: 1 783,680.48
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,454,023.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,119,687.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 8
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,028,806.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 57.76731090 % 42.23268910 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.76730250 % 42.23269750 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8019 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,625.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.41193200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 227.38
POOL TRADING FACTOR: 9.86834275
................................................................................
Run: 08/22/95 08:52:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KS6 145,575,900.00 16,519,116.27 7.165624 % 433,628.05
R 760920KT4 100.00 0.00 7.165624 % 0.00
B 10,120,256.77 8,274,190.09 7.165624 % 10,024.74
-------------------------------------------------------------------------------
155,696,256.77 24,793,306.36 443,652.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 98,260.07 531,888.12 0.00 0.00 16,085,488.22
R 0.00 0.00 0.00 0.00 0.00
B 49,217.07 59,241.81 0.00 0.00 8,264,165.35
-------------------------------------------------------------------------------
147,477.14 591,129.93 0.00 0.00 24,349,653.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 113.474251 2.978708 0.674975 3.653683 0.000000 110.495544
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 817.586972 0.990563 4.863222 5.853785 0.000000 816.596410
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,020.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,537.61
SPREAD 4,631.66
SUBSERVICER ADVANCES THIS MONTH 17,432.88
MASTER SERVICER ADVANCES THIS MONTH 7,073.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 879,288.48
(B) TWO MONTHLY PAYMENTS: 1 181,541.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,281,797.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,349,653.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
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 935,592.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 413,614.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.62732280 % 33.37267720 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.06043970 % 33.93956030 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,399,728.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90351250
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.15
POOL TRADING FACTOR: 15.63920294
................................................................................
Run: 08/22/95 08:52:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 26,797,276.03 5.994656 % 269,591.09
R 760920KR8 100.00 0.00 5.994656 % 0.00
B 9,358,525.99 8,440,621.90 5.994656 % 12,716.33
-------------------------------------------------------------------------------
120,755,165.99 35,237,897.93 282,307.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 133,599.91 403,191.00 0.00 0.00 26,527,684.94
R 0.00 0.00 0.00 0.00 0.00
B 42,081.38 54,797.71 0.00 0.00 8,427,905.57
-------------------------------------------------------------------------------
175,681.29 457,988.71 0.00 0.00 34,955,590.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 240.557526 2.420103 1.199318 3.619421 0.000000 238.137423
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 901.917878 1.358796 4.496582 5.855378 0.000000 900.559082
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,869.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,748.39
SPREAD 6,594.30
SUBSERVICER ADVANCES THIS MONTH 11,164.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,037,796.42
(B) TWO MONTHLY PAYMENTS: 2 420,166.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,732.19
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,955,590.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 229,219.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.04674970 % 23.95325030 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.88967760 % 24.11032240 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,901,930.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.93008863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 262.75
POOL TRADING FACTOR: 28.94749075
................................................................................
Run: 08/22/95 08:52:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (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 9,689,295.59 9.000000 % 6,726.90
S 760920LY2 10,000.00 1,372.14 0.674877 % 0.95
R 0.00 0.00 9.000000 % 0.00
-------------------------------------------------------------------------------
70,625,405.90 9,690,667.73 6,727.85
===============================================================================
_______________________________________________________________________________
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 72,668.94 79,395.84 0.00 0.00 9,682,568.69
S 5,449.94 5,450.89 0.00 0.00 1,371.19
R 10.29 10.29 0.00 0.00 0.00
-------------------------------------------------------------------------------
78,129.17 84,857.02 0.00 0.00 9,683,939.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 228.687007 0.158768 1.715134 1.873902 0.000000 228.528239
S 137.214000 0.095000 544.994000 545.089000 0.000000 137.119000
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,970.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,010.26
SUBSERVICER ADVANCES THIS MONTH 9,087.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,025,092.68
(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 9,683,939.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 100.00
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 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6749 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 137,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,850,012.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.16773752
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.42
POOL TRADING FACTOR: 13.71169448
................................................................................
Run: 08/22/95 11:24:03 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 38,796,321.18 6.3986 294,559.70
S 760920ML9 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
114,708,718.07 38,796,321.18 294,559.70
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 206,705.21 0.00 501,264.91 0.00 38,501,761.48
S 8,076.20 0.00 8,076.20 0.00 0.00
214,781.41 0.00 509,341.11 0.00 38,501,761.48
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 338.215977 2.567893 1.802001 0.000000 4.369894 335.648084
S 0.000000 0.000000 0.070406 0.000000 0.070406 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 11,901.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,860.61
SUBSERVICER ADVANCES THIS MONTH 35,441.63
MASTER SERVICER ADVANCES THIS MONTH 11,518.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 652,127.67
(B) TWO MONTHLY PAYMENTS: 3 872,816.11
(C) THREE OR MORE MONTHLY PAYMENTS: 2 521,529.54
(D) LOANS IN FORECLOSURE 10 3,240,393.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,501,761.48
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 36,749,291.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 128
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 1,825,193.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 248,485.13
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,342.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 43,732.56
LOC AMOUNT AVAILABLE 16,203,812.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1899%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4282%
POOL TRADING FACTOR 0.335648084
................................................................................
Run: 08/22/95 11:24:03 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 23,807,450.76 7.5891 1,249,531.42
S 760920MN5 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
56,810,233.31 23,807,450.76 1,249,531.42
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 149,800.90 0.00 1,399,332.32 0.00 22,557,919.34
S 4,934.74 0.00 4,934.74 0.00 0.00
154,735.64 0.00 1,404,267.06 0.00 22,557,919.34
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 419.069759 21.994830 2.636865 0.000000 24.631695 397.074929
S 0.000000 0.000000 0.086864 0.000000 0.086864 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 6,618.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,087.73
SUBSERVICER ADVANCES THIS MONTH 10,990.70
MASTER SERVICER ADVANCES THIS MONTH 2,878.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,004,211.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 434,756.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,557,919.34
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 22,113,018.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
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 468,863.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,226,247.69
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 219.17
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,064.56
LOC AMOUNT AVAILABLE 16,203,812.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3441%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5976%
POOL TRADING FACTOR 0.397074929
................................................................................
Run: 08/22/95 11:24:03 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 8,721,100.16 8.1409 265,413.18
S 760920MC9 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
23,305,328.64 8,721,100.16 265,413.18
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 59,162.33 0.00 324,575.51 0.00 8,455,686.98
S 1,816.83 0.00 1,816.83 0.00 0.00
60,979.16 0.00 326,392.34 0.00 8,455,686.98
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 374.210563 11.388519 2.538575 0.000000 13.927094 362.822044
S 0.000000 0.000000 0.077958 0.000000 0.077958 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,921.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 842.29
SUBSERVICER ADVANCES THIS MONTH 11,391.68
MASTER SERVICER ADVANCES THIS MONTH 2,677.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 90,470.50
(B) TWO MONTHLY PAYMENTS: 2 312,372.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,026,699.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,455,686.98
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,075,372.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
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 400,064.51
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 350.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 257,719.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,344.09
LOC AMOUNT AVAILABLE 16,203,812.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0756%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2659%
POOL TRADING FACTOR 0.362822044
................................................................................
Run: 08/22/95 11:24:03 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 18,091,409.31 6.1949 36,457.49
S 760920NX2 0.00 0.00 0.2750 0.00
--------------------------------------------------------------------------------
56,799,660.28 18,091,409.31 36,457.49
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 93,319.11 0.00 129,776.60 0.00 18,054,951.82
S 4,142.56 0.00 4,142.56 0.00 0.00
97,461.67 0.00 133,919.16 0.00 18,054,951.82
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 318.512632 0.641861 1.642952 0.000000 2.284813 317.870771
S 0.000000 0.000000 0.072933 0.000000 0.072933 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,653.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,587.29
SUBSERVICER ADVANCES THIS MONTH 2,956.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 81,525.22
(B) TWO MONTHLY PAYMENTS: 1 195,655.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 169,223.14
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,054,951.82
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 18,076,425.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15,542.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,914.99
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.9449%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1949%
POOL TRADING FACTOR 0.317870771
................................................................................
Run: 08/22/95 11:24:03 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 36,164,945.52 7.5413 992,619.08
S 760920NY0 0.00 0.00 0.2750 0.00
--------------------------------------------------------------------------------
79,584,135.22 36,164,945.52 992,619.08
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 225,264.77 0.00 1,217,883.85 0.00 35,172,326.44
S 8,214.47 0.00 8,214.47 0.00 0.00
233,479.24 0.00 1,226,098.32 0.00 35,172,326.44
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 454.424056 12.472575 2.830524 0.000000 15.303099 441.951481
S 0.000000 0.000000 0.103217 0.000000 0.103217 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 9,214.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,846.79
SUBSERVICER ADVANCES THIS MONTH 13,476.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,756,911.93
(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 35,172,326.44
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 35,203,736.95
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 856,524.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 102,118.52
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,976.12
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3013%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5455%
POOL TRADING FACTOR 0.441951481
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3161
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920PH5 149,999,535.00 12,220,464.63 9.2798 9,151.78
--------------------------------------------------------------------------------
149,999,535.00 12,220,464.63 9,151.78
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
94,500.24 0.00 103,652.02 0.00 12,211,312.85
94,500.24 0.00 103,652.02 0.00 12,211,312.85
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
81.470017 0.061012 0.630004 0.000000 0.691016 81.409005
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,047.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,312.36
SUBSERVICER ADVANCES THIS MONTH 2,226.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 256,036.31
(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 12,211,312.85
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 12,219,574.93
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 342.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,809.70
FSA GUARANTY INSURANCE POLICY 8,199,364.54
BANKRUPTCY AMOUNT AVAILABLE 1,017,841.00
FRAUD AMOUNT AVAILABLE 157,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 785,575.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0023%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2798%
POOL TRADING FACTOR 0.081409005
................................................................................
Run: 08/22/95 08:52:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4046
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920PS1 47,190,000.00 0.00 8.500000 % 0.00
A-2 760920PU6 16,345,000.00 0.00 9.000000 % 0.00
A-3 760920PT9 16,345,000.00 0.00 8.000000 % 0.00
A-4 760920PW2 43,244,000.00 0.00 8.500000 % 0.00
A-5 760920PX0 38,942,000.00 0.00 8.500000 % 0.00
A-6 760920PV4 29,168,000.00 0.00 7.900000 % 0.00
A-7 760920PY8 34,990,000.00 0.00 9.000000 % 0.00
A-8 760920PZ5 20,816,000.00 0.00 8.500000 % 0.00
A-9 760920QB7 65,000,000.00 0.00 8.500000 % 0.00
A-10 760920QC5 7,500,000.00 0.00 9.000000 % 0.00
A-11 760920QA9 7,500,000.00 0.00 8.000000 % 0.00
A-12 760920QD3 10,000,000.00 2,641,713.40 7.750000 % 269,598.00
A-13 760920QJ0 15,000,000.00 3,962,570.08 9.000000 % 404,396.99
A-14 760920QE1 10,000.00 187.59 17602.505000 % 19.15
A-15 760920QF8 0.00 0.00 0.189700 % 0.00
R-I 760920QG6 0.00 0.00 8.500000 % 0.00
R-II 760920QH4 100.00 0.00 8.500000 % 0.00
M 760920QK7 10,495,302.07 9,801,224.99 9.000000 % 7,322.16
B 19,082,367.41 17,305,435.53 9.000000 % 12,928.31
-------------------------------------------------------------------------------
381,627,769.48 33,711,131.59 694,264.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 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 0.00 0.00 0.00 0.00 0.00
A-12 16,867.09 286,465.09 0.00 0.00 2,372,115.40
A-13 29,381.38 433,778.37 0.00 0.00 3,558,173.09
A-14 2,720.42 2,739.57 0.00 0.00 168.44
A-15 5,267.18 5,267.18 0.00 0.00 0.00
R-I 1.31 1.31 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 72,673.42 79,995.58 0.00 0.00 9,793,902.83
B 128,315.25 141,243.56 0.00 0.00 17,292,507.22
-------------------------------------------------------------------------------
255,226.05 949,490.66 0.00 0.00 33,016,866.98
===============================================================================
Run: 08/22/95 08:52:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4046
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 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-12 264.171340 26.959800 1.686709 28.646509 0.000000 237.211540
A-13 264.171339 26.959799 1.958758 28.918557 0.000000 237.211539
A-14 18.759000 1.915000 272.042000 273.957000 0.000000 16.844000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 933.867832 0.697661 6.924376 7.622037 0.000000 933.170171
B 906.880952 0.677501 6.724283 7.401784 0.000000 906.203452
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4046
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,378.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,430.93
SUBSERVICER ADVANCES THIS MONTH 27,083.91
MASTER SERVICER ADVANCES THIS MONTH 5,095.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,352,226.09
(B) TWO MONTHLY PAYMENTS: 2 755,417.20
(C) THREE OR MORE MONTHLY PAYMENTS: 2 450,018.44
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 644,492.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,016,866.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
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 611,877.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 669,080.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 19.59136570 % 29.07415000 % 51.33448420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 17.96190090 % 29.66333188 % 52.37476720 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1902 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 390,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,962,107.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73610214
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.19
POOL TRADING FACTOR: 8.65158922
................................................................................
Run: 08/22/95 08:52:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4045
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QW1 34,225,000.00 0.00 8.000000 % 0.00
A-2 760920QU5 0.00 0.00 0.000000 % 0.00
A-3 760920QX9 15,000,000.00 0.00 8.625000 % 0.00
A-4 760920QV3 53,340,000.00 0.00 7.750000 % 0.00
A-5 760920QZ4 7,000,000.00 0.00 8.625000 % 0.00
A-6 760920RA8 4,000,000.00 0.00 8.625000 % 0.00
A-7 760920RJ9 54,348,580.00 0.00 8.625000 % 0.00
A-8 760920RS9 14,646,298.00 4,554,604.09 8.625000 % 252,750.92
A-9 760920RM2 0.00 0.00 0.875000 % 0.00
A-10 760920RL4 0.00 0.00 0.071083 % 0.00
R-I 760920RY6 100.00 0.00 9.500000 % 0.00
R-II 760920RT7 343,608.00 0.00 8.625000 % 0.00
M 760920RX8 6,478,873.76 5,680,063.17 9.500000 % 3,974.07
B 9,967,497.89 8,579,864.32 9.500000 % 5,910.94
-------------------------------------------------------------------------------
199,349,957.65 18,814,531.58 262,635.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 32,530.72 285,281.64 0.00 0.00 4,301,853.17
A-9 3,300.22 3,300.22 0.00 0.00 0.00
A-10 1,107.50 1,107.50 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,684.90 48,658.97 0.00 0.00 5,676,089.10
B 67,497.56 73,408.50 0.00 92.00 8,573,861.39
-------------------------------------------------------------------------------
149,120.90 411,756.83 0.00 92.00 18,551,803.66
===============================================================================
_______________________________________________________________________________
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-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-8 310.973059 17.256983 2.221088 19.478071 0.000000 293.716076
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 876.705332 0.613389 6.897016 7.510405 0.000000 876.091943
B 860.784162 0.593022 6.771764 7.364786 0.000000 860.181912
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4045
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,436.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,831.52
SUBSERVICER ADVANCES THIS MONTH 14,675.23
MASTER SERVICER ADVANCES THIS MONTH 10,864.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,631.55
(B) TWO MONTHLY PAYMENTS: 1 473,373.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,035,962.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,551,803.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,213,404.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 249,564.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 24.20790580 % 30.18976700 % 45.60232760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 23.18832850 % 30.59588816 % 46.21578340 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0720 %
CLASS A-2 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 225,717.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,963,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.06911687
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.78
POOL TRADING FACTOR: 9.30614878
................................................................................
Run: 08/22/95 08:52:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4048
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QT8 15,369,000.00 0.00 7.756630 % 0.00
A-2 760920RB6 21,476,335.00 0.00 0.000000 % 0.00
A-3 760920RC4 40,985.00 0.00 0.000000 % 0.00
A-4 760920QY7 9,629,000.00 0.00 7.756630 % 0.00
A-5 760920RD2 118,166,000.00 0.00 7.756630 % 0.00
A-6 760920RE0 51,231,000.00 0.00 7.756630 % 0.00
A-7 760920RF7 10,246,000.00 0.00 7.756630 % 0.00
A-8 760920RG5 14,628,000.00 0.00 7.756630 % 0.00
A-9 760920RH3 21,521,000.00 0.00 8.000000 % 0.00
A-10 760920RK6 76,488,000.00 18,614,706.21 8.000000 % 570,434.69
A-11 760920RN0 14,158,586.00 0.00 0.000000 % 0.00
A-12 760920RP5 5,309,472.00 0.00 0.000000 % 0.00
A-13 760920RQ3 358,622.00 18,633.22 1008.000000 % 571.01
A-14 760920RR1 0.00 0.00 0.168407 % 0.00
R-I 760920RV2 100.00 0.00 9.000000 % 0.00
R-II 760920RW0 100.00 0.00 8.000000 % 0.00
M 760920RU4 9,692,000.00 8,288,011.22 9.000000 % 6,266.40
B 19,385,706.25 16,577,481.33 9.000000 % 12,398.44
-------------------------------------------------------------------------------
387,699,906.25 43,498,831.98 589,670.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 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-10 123,236.33 693,671.02 0.00 0.00 18,044,271.52
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 15,543.22 16,114.23 0.00 0.00 18,062.21
A-14 6,062.20 6,062.20 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 61,728.45 67,994.85 0.00 0.00 8,281,744.82
B 123,467.87 135,866.31 0.00 135.48 16,564,947.40
-------------------------------------------------------------------------------
330,038.07 919,708.61 0.00 135.48 42,909,025.95
===============================================================================
Run: 08/22/95 08:52:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4048
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-10 243.367668 7.457832 1.611185 9.069017 0.000000 235.909836
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 51.957827 1.592234 43.341526 44.933760 0.000000 50.365594
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 855.139416 0.646554 6.369011 7.015565 0.000000 854.492862
B 855.139406 0.639566 6.369016 7.008582 0.000000 854.492851
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4048
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,266.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,454.65
SUBSERVICER ADVANCES THIS MONTH 33,472.12
MASTER SERVICER ADVANCES THIS MONTH 6,326.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,129,963.56
(B) TWO MONTHLY PAYMENTS: 5 1,250,622.11
(C) THREE OR MORE MONTHLY PAYMENTS: 2 814,456.74
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 735,587.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,909,025.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 164
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 758,673.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 556,917.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 42.83641330 % 19.05341100 % 38.11017580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 42.09448560 % 19.30070571 % 38.60480870 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.170328 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 512,156.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,738,589.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.67422910
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.56
POOL TRADING FACTOR: 11.06758739
................................................................................
Run: 08/22/95 08:52:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,864,281.03 8.750000 % 809,087.07
A-6 760920RZ3 25,602,000.00 25,602,000.00 7.137500 % 0.00
A-7 760920SA7 5,940,500.00 5,690,801.87 17.379532 % 131.02
A-8 760920SL3 45,032,000.00 4,577,640.33 9.000000 % 109,932.58
A-9 760920SB5 0.00 0.00 0.107726 % 0.00
R-I 760920SJ8 500.00 50.82 9.000000 % 1.22
R-II 760920SK5 300,629.00 411,919.83 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,716,467.48 9.000000 % 6,860.89
B 20,284,521.53 17,225,298.38 9.000000 % 13,164.16
-------------------------------------------------------------------------------
405,690,410.53 64,088,459.74 939,176.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 13,440.17 822,527.24 0.00 0.00 1,055,193.96
A-6 150,558.44 150,558.44 0.00 0.00 25,602,000.00
A-7 81,870.46 82,001.48 0.00 0.00 5,690,670.85
A-8 33,944.49 143,877.07 0.00 0.00 4,467,707.75
A-9 5,688.31 5,688.31 0.00 0.00 0.00
R-I 0.38 1.60 0.00 0.00 49.60
R-II 0.00 0.00 3,054.50 0.00 414,974.33
M 64,635.06 71,495.95 0.00 0.00 8,709,606.59
B 127,730.42 140,894.58 0.00 394.20 17,211,740.02
-------------------------------------------------------------------------------
477,867.73 1,417,044.67 3,054.50 394.20 63,151,943.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 97.118203 42.148733 0.700155 42.848888 0.000000 54.969471
A-6 1000.000000 0.000000 5.880730 5.880730 0.000000 1000.000000
A-7 957.966816 0.022055 13.781746 13.803801 0.000000 957.944761
A-8 101.653054 2.441210 0.753786 3.194996 0.000000 99.211844
R-I 101.640000 2.440000 0.760000 3.200000 0.000000 99.200000
R-II 1370.193261 0.000000 0.000000 0.000000 10.160364 1380.353625
M 859.420630 0.676466 6.372846 7.049312 0.000000 858.744165
B 849.184357 0.648976 6.296940 6.945916 0.000000 848.515948
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,116.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,518.01
SUBSERVICER ADVANCES THIS MONTH 53,542.46
MASTER SERVICER ADVANCES THIS MONTH 12,052.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 3,371,234.39
(B) TWO MONTHLY PAYMENTS: 1 202,732.50
(C) THREE OR MORE MONTHLY PAYMENTS: 6 1,544,629.96
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,099,069.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,151,943.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 236
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 1,440,179.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 886,071.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.52193900 % 13.60068200 % 26.87737930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.95399990 % 13.79151007 % 27.25449000 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.105755 %
BANKRUPTCY AMOUNT AVAILABLE 181,247.00
FRAUD AMOUNT AVAILABLE 681,716.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,793,046.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.60141258
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.92
POOL TRADING FACTOR: 15.56653583
FIXED STRIP INTEREST ON CLASS A-7: 386.23
INVERSE LIBOR INTEREST ON CLASS A-7: 81,484.23
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 81,870.46
................................................................................
Run: 08/22/95 08:52:59 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-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4050
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SP4 20,431,000.00 0.00 6.800000 % 0.00
A-2 760920SQ2 50,820,000.00 0.00 7.200000 % 0.00
A-3 760920SR0 11,494,000.00 0.00 7.800000 % 0.00
A-4 760920SS8 31,027,000.00 5,291,398.61 8.300000 % 309,574.85
A-5 760920SM1 100,000.00 919.83 1158.999000 % 53.82
A-6 760920ST6 1,768,000.00 1,768,000.00 8.500000 % 0.00
A-7 760920SU3 60,112,800.00 0.00 8.500000 % 0.00
A-8 760920SN9 0.00 0.00 0.243112 % 0.00
R-I 760920SV1 100.00 0.00 8.500000 % 0.00
R-II 760920SW9 100.00 0.00 8.500000 % 0.00
B-1 4,162,653.00 3,568,755.45 8.500000 % 16,280.02
B-2 1,850,068.00 1,624,503.26 8.500000 % 7,410.69
B-3 2,312,585.00 2,090,376.58 8.500000 % 9,535.92
B-4 925,034.21 428,196.56 8.500000 % 1,953.36
-------------------------------------------------------------------------------
185,003,340.21 14,772,150.29 344,808.66
===============================================================================
_______________________________________________________________________________
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 36,401.98 345,976.83 0.00 0.00 4,981,823.76
A-5 883.62 937.44 0.00 0.00 866.01
A-6 12,455.97 12,455.97 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 2,976.64 2,976.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 25,142.71 41,422.73 0.00 0.00 3,552,475.43
B-2 11,445.01 18,855.70 0.00 0.00 1,617,092.57
B-3 14,727.19 24,263.11 0.00 0.00 2,080,840.66
B-4 3,016.77 4,970.13 0.00 0.00 426,243.20
-------------------------------------------------------------------------------
107,049.89 451,858.55 0.00 0.00 14,427,341.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 170.541741 9.977595 1.173236 11.150831 0.000000 160.564146
A-5 9.198300 0.538200 8.836200 9.374400 0.000000 8.660100
A-6 1000.000000 0.000000 7.045232 7.045232 0.000000 1000.000000
A-7 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-1 857.327154 3.910972 6.040069 9.951041 0.000000 853.416182
B-2 878.077595 4.005631 6.186265 10.191896 0.000000 874.071964
B-3 903.913404 4.123490 6.368281 10.491771 0.000000 899.789915
B-4 462.898080 2.111684 3.261231 5.372915 0.000000 460.786418
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,498.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,538.55
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,427,341.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 277,420.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.79479160 % 52.20520840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 46.79094700 % 53.20905300 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2386 %
BANKRUPTCY AMOUNT AVAILABLE 416,954.00
FRAUD AMOUNT AVAILABLE 85,617.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,298,636.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.23216120
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.97
POOL TRADING FACTOR: 7.79842224
................................................................................
Run: 08/22/95 08:53:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,581,405.89 8.500000 % 1,201,564.34
A-5 760920TX6 12,885,227.00 12,885,227.00 6.987500 % 0.00
A-6 760920TY4 3,789,773.00 3,789,773.00 13.641500 % 0.00
A-7 760920UA4 10,000.00 1,335.89 7590.550000 % 79.24
A-8 760920TZ1 0.00 0.00 0.066215 % 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 3,231,555.74 9.000000 % 2,578.63
B 8,174,757.92 5,621,380.45 9.000000 % 4,485.61
-------------------------------------------------------------------------------
163,495,140.92 29,110,677.97 1,208,707.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 25,229.60 1,226,793.94 0.00 0.00 2,379,841.55
A-5 74,619.40 74,619.40 0.00 0.00 12,885,227.00
A-6 42,846.28 42,846.28 0.00 0.00 3,789,773.00
A-7 8,404.02 8,483.26 0.00 0.00 1,256.65
A-8 1,597.53 1,597.53 0.00 0.00 0.00
R-I 3.14 3.14 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 24,104.16 26,682.79 0.00 0.00 3,228,977.11
B 41,929.83 46,415.44 0.00 0.00 5,616,894.84
-------------------------------------------------------------------------------
218,733.96 1,427,441.78 0.00 0.00 27,901,970.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 236.162604 79.232729 1.663673 80.896402 0.000000 156.929875
A-5 1000.000000 0.000000 5.791082 5.791082 0.000000 1000.000000
A-6 1000.000000 0.000000 11.305764 11.305764 0.000000 1000.000000
A-7 133.589000 7.924000 840.402000 848.326000 0.000000 125.665000
R-I 0.000000 0.000000 31.400000 31.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 878.335147 0.700870 6.551498 7.252368 0.000000 877.634276
B 687.650999 0.548712 5.129186 5.677898 0.000000 687.102284
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,280.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,985.86
SUBSERVICER ADVANCES THIS MONTH 10,646.57
MASTER SERVICER ADVANCES THIS MONTH 3,686.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 505,098.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 335,811.31
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 432,019.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,901,970.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 447,690.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,185,478.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.58869800 % 11.10092900 % 19.31037280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.29660450 % 11.57257747 % 20.13081800 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0690 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,887,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.49939233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.09
POOL TRADING FACTOR: 17.06593235
................................................................................
Run: 08/22/95 08:53:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,907,377.50 8.000000 % 880,602.59
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 5,328,663.36 8.000000 % 105,708.22
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 984.64 8.000000 % 19.53
A-18 760920UR7 0.00 0.00 0.169449 % 0.00
R-I 760920TR9 38,000.00 4,272.10 8.000000 % 0.00
R-II 760920TS7 702,000.00 879,388.05 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,353,716.99 8.000000 % 9,171.83
B 27,060,001.70 24,210,184.82 8.000000 % 19,557.61
-------------------------------------------------------------------------------
541,188,443.70 84,987,029.46 1,015,059.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 119,047.00 999,649.59 0.00 0.00 17,026,774.91
A-9 41,157.34 41,157.34 0.00 0.00 6,191,000.00
A-10 127,051.53 127,051.53 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 35,424.57 141,132.79 0.00 0.00 5,222,955.14
A-16 35,313.52 35,313.52 0.00 0.00 0.00
A-17 6.54 26.07 0.00 0.00 965.11
A-18 11,967.66 11,967.66 0.00 0.00 0.00
R-I 0.00 0.00 28.48 0.00 4,300.58
R-II 0.00 0.00 5,862.59 0.00 885,250.64
M 75,482.52 84,654.35 0.00 0.00 11,344,545.16
B 160,955.73 180,513.34 0.00 0.00 24,190,627.21
-------------------------------------------------------------------------------
606,406.41 1,621,466.19 5,891.07 0.00 83,977,860.75
===============================================================================
Run: 08/22/95 08:53:06
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-8 985.654860 48.469980 6.552565 55.022545 0.000000 937.184881
A-9 1000.000000 0.000000 6.647931 6.647931 0.000000 1000.000000
A-10 1000.000000 0.000000 6.647930 6.647930 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-15 302.782167 6.006490 2.012874 8.019364 0.000000 296.775677
A-17 98.464000 1.953000 0.654000 2.607000 0.000000 96.511000
R-I 112.423684 0.000000 0.000000 0.000000 0.749474 113.173158
R-II 1252.689530 0.000000 0.000000 0.000000 8.351268 1261.040798
M 932.390325 0.753209 6.198778 6.951987 0.000000 931.637116
B 894.685266 0.722750 5.948105 6.670855 0.000000 893.962516
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:09 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 25,115.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,877.19
SUBSERVICER ADVANCES THIS MONTH 32,425.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,304,044.93
(B) TWO MONTHLY PAYMENTS: 3 526,836.91
(C) THREE OR MORE MONTHLY PAYMENTS: 2 341,196.82
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,645,822.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,977,860.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 314
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 940,513.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.15373000 % 13.35935300 % 28.48691730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.68507070 % 13.50897136 % 28.80595790 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1710 %
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 9.15044094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.35
POOL TRADING FACTOR: 15.51730487
................................................................................
Run: 08/22/95 08:53:11 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-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 6,078,357.66 7.500000 % 258,747.65
A-5 760920UP1 8,110,000.00 7,324,737.09 7.500000 % 311,804.38
A-6 760920UQ9 74,560,000.00 3,395,932.35 7.500000 % 144,560.35
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 0.385517 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,403,563.40 7.500000 % 45,298.66
-------------------------------------------------------------------------------
176,318,168.76 24,202,590.50 760,411.04
===============================================================================
_______________________________________________________________________________
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 37,764.93 296,512.58 0.00 0.00 5,819,610.01
A-5 45,508.70 357,313.08 0.00 0.00 7,012,932.71
A-6 21,098.98 165,659.33 0.00 0.00 3,251,372.00
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 10,024.73 10,024.73 0.00 0.00 0.00
A-10 7,729.41 7,729.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 45,998.45 91,297.11 0.00 68,797.64 7,289,467.10
-------------------------------------------------------------------------------
168,125.20 928,536.24 0.00 68,797.64 23,373,381.82
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 405.223844 17.249843 2.517662 19.767505 0.000000 387.974001
A-5 903.173501 38.446902 5.611430 44.058332 0.000000 864.726599
A-6 45.546303 1.938846 0.282980 2.221826 0.000000 43.607457
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 839.780587 5.138192 5.217569 10.355761 0.000000 826.838730
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,242.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,499.12
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,373,381.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 456,222.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.41003730 % 30.58996270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.81295500 % 31.18704500 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3891 %
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 8.88088192
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.54
POOL TRADING FACTOR: 13.25636603
................................................................................
Run: 08/22/95 08:53:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,819,072.39 8.085539 % 60,484.50
R 100.00 0.00 8.085539 % 0.00
B 5,302,117.23 4,539,246.83 8.085539 % 21,460.08
-------------------------------------------------------------------------------
106,042,332.23 15,358,319.22 81,944.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 72,853.91 133,338.41 0.00 0.00 10,758,587.89
R 0.00 0.00 0.00 0.00 0.00
B 30,566.56 52,026.64 0.00 0.00 4,517,786.75
-------------------------------------------------------------------------------
103,420.47 185,365.05 0.00 0.00 15,276,374.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 107.395871 0.600401 0.723187 1.323588 0.000000 106.795470
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 856.119666 4.047455 5.764973 9.812428 0.000000 852.072211
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,384.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,662.86
SUBSERVICER ADVANCES THIS MONTH 7,952.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 734,034.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,276,374.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,335.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.44437760 % 29.55562240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.42631610 % 29.57368390 %
BANKRUPTCY AMOUNT AVAILABLE 175,974.00
FRAUD AMOUNT AVAILABLE 164,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,497,998.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63149033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.67
POOL TRADING FACTOR: 14.40592103
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 08/22/95 08:53:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,529,564.46 7.500000 % 103,996.28
A-5 760920VE5 6,968,000.00 6,968,000.00 7.500000 % 0.00
A-6 760920UX4 100,000.00 0.00 799.600500 % 0.00
A-7 760920UY2 15,340,000.00 0.00 7.500000 % 0.00
A-8 760920VA3 11,176,000.00 0.00 7.500000 % 0.00
A-9 760920VF2 5,427,000.00 0.00 0.000000 % 0.00
A-10 760920VB1 1,809,000.00 0.00 0.000000 % 0.00
A-11 760920VC9 0.00 0.00 0.500000 % 0.00
A-12 760920VD7 0.00 0.00 0.445886 % 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 4,740,319.23 7.500000 % 20,385.60
-------------------------------------------------------------------------------
116,500,312.92 14,237,883.69 124,381.88
===============================================================================
_______________________________________________________________________________
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 15,744.64 119,740.92 0.00 0.00 2,425,568.18
A-5 43,370.56 43,370.56 0.00 0.00 6,968,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,908.01 5,908.01 0.00 0.00 0.00
A-12 5,268.59 5,268.59 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
B 29,504.91 49,890.51 0.00 0.00 4,719,933.63
-------------------------------------------------------------------------------
99,796.71 224,178.59 0.00 0.00 14,113,501.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 224.132949 9.214627 1.395059 10.609686 0.000000 214.918322
A-5 1000.000000 0.000000 6.224248 6.224248 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 813.744994 3.499482 5.064952 8.564434 0.000000 810.245509
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,973.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,493.49
SUBSERVICER ADVANCES THIS MONTH 6,421.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 575,380.52
(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 14,113,501.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 63,152.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.70629330 % 33.29370670 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.55731730 % 33.44268270 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4462 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 162,398.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,432,084.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.90748904
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.76
POOL TRADING FACTOR: 12.11456129
................................................................................
Run: 08/22/95 08:53:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,029,570.61 7.500000 % 1,641,386.67
A-9 760920VV7 30,371,000.00 30,371,000.00 5.991000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.026851 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.147552 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,578,099.44 7.500000 % 32,502.32
B 22,976,027.86 21,284,664.44 7.500000 % 13,429.01
-------------------------------------------------------------------------------
459,500,240.86 103,387,334.49 1,687,318.00
===============================================================================
_______________________________________________________________________________
REMAINING
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-8 199,438.20 1,840,824.87 0.00 0.00 30,388,183.94
A-9 151,061.70 151,061.70 0.00 0.00 30,371,000.00
A-10 101,088.10 101,088.10 0.00 0.00 10,124,000.00
A-11 85,834.78 85,834.78 0.00 0.00 0.00
A-12 12,665.14 12,665.14 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,639.85 92,142.17 0.00 0.00 9,545,597.12
B 132,533.00 145,962.01 0.00 58,798.36 21,212,437.07
-------------------------------------------------------------------------------
742,260.77 2,429,578.77 0.00 58,798.36 101,641,218.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-8 979.977072 50.219883 6.102013 56.321896 0.000000 929.757188
A-9 1000.000000 0.000000 4.973880 4.973880 0.000000 1000.000000
A-10 1000.000000 0.000000 9.984996 9.984996 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 926.385736 3.143597 5.768316 8.911913 0.000000 923.242138
B 926.385734 0.584479 5.768317 6.352796 0.000000 923.242137
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,901.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,697.97
SUBSERVICER ADVANCES THIS MONTH 63,919.16
MASTER SERVICER ADVANCES THIS MONTH 5,813.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,899,447.56
(B) TWO MONTHLY PAYMENTS: 4 1,285,817.07
(C) THREE OR MORE MONTHLY PAYMENTS: 3 663,171.49
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,184,009.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,641,218.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 358
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 723,384.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,395,281.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.14840940 % 9.26428700 % 20.58730360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.73862100 % 9.39146273 % 20.86991620 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1445 %
BANKRUPTCY AMOUNT AVAILABLE 308,198.00
FRAUD AMOUNT AVAILABLE 1,088,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,766,156.34
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16844988
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.20
POOL TRADING FACTOR: 22.11994883
................................................................................
Run: 08/22/95 08:53:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,451,143.85 8.500000 % 822,656.34
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 5,013,958.59 8.500000 % 91,407.24
A-6 760920WW4 0.00 0.00 0.140501 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,784,252.28 8.500000 % 5,482.22
B 15,364,881.77 13,511,508.13 8.500000 % 10,918.38
-------------------------------------------------------------------------------
323,459,981.77 70,434,862.85 930,464.18
===============================================================================
_______________________________________________________________________________
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 94,309.51 916,965.85 0.00 0.00 12,628,487.51
A-4 222,074.75 222,074.75 0.00 0.00 31,674,000.00
A-5 35,154.18 126,561.42 0.00 0.00 4,922,551.35
A-6 8,162.90 8,162.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,566.18 53,048.40 0.00 0.00 6,778,770.06
B 94,732.73 105,651.11 0.00 0.00 13,500,589.75
-------------------------------------------------------------------------------
502,000.25 1,432,464.43 0.00 0.00 69,504,398.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 236.882640 14.487467 1.660847 16.148314 0.000000 222.395173
A-4 1000.000000 0.000000 7.011263 7.011263 0.000000 1000.000000
A-5 166.676371 3.038602 1.168612 4.207214 0.000000 163.637768
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 932.158873 0.753259 6.535611 7.288870 0.000000 931.405614
B 879.375991 0.710606 6.165537 6.876143 0.000000 878.665385
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,762.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,496.10
SUBSERVICER ADVANCES THIS MONTH 39,873.80
MASTER SERVICER ADVANCES THIS MONTH 6,118.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,718,977.61
(B) TWO MONTHLY PAYMENTS: 3 646,888.77
(C) THREE OR MORE MONTHLY PAYMENTS: 3 829,130.79
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,578,269.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,504,398.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
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 770,217.74
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 873,547.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.18506430 % 9.63195200 % 19.18298350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.82291160 % 9.75300872 % 19.42407960 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1385 %
BANKRUPTCY AMOUNT AVAILABLE 273,616.00
FRAUD AMOUNT AVAILABLE 752,492.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,960,505.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09032053
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.22
POOL TRADING FACTOR: 21.48778909
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/22/95 08:53:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 44,707,861.95 7.687303 % 755,619.39
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.687303 % 0.00
B 7,295,556.68 6,410,402.83 7.687303 % 26,021.95
-------------------------------------------------------------------------------
108,082,314.68 51,118,264.78 781,641.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 284,447.99 1,040,067.38 0.00 0.00 43,952,242.56
S 6,346.18 6,346.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,785.36 66,807.31 0.00 0.00 6,384,380.88
-------------------------------------------------------------------------------
331,579.53 1,113,220.87 0.00 0.00 50,336,623.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 443.589090 7.497216 2.822278 10.319494 0.000000 436.091874
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 878.672199 3.566822 5.590438 9.157260 0.000000 875.105377
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,441.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,672.30
SUBSERVICER ADVANCES THIS MONTH 35,379.50
MASTER SERVICER ADVANCES THIS MONTH 11,547.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,821,627.69
(B) TWO MONTHLY PAYMENTS: 1 365,033.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,622,175.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,336,623.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
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 1,568,276.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 574,134.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 161,656.40
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.45968450 % 12.54031550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.31662860 % 12.68337140 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 556,871.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,950,855.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.37463151
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.17
POOL TRADING FACTOR: 46.57248838
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2005
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 161,656.40
................................................................................
Run: 08/22/95 08:53:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,625,585.09 8.000000 % 1,172,889.15
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,494,388.08 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,999,321.53 8.000000 % 125,575.00
A-8 760920WJ3 0.00 0.00 0.180593 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,684,204.77 8.000000 % 4,231.50
B 10,363,398.83 9,890,848.19 8.000000 % 8,934.94
-------------------------------------------------------------------------------
218,151,398.83 54,568,247.66 1,311,630.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 30,423.29 1,203,312.44 0.00 0.00 3,452,695.94
A-5 163,600.07 163,600.07 0.00 0.00 24,873,900.00
A-6 0.00 0.00 42,714.75 0.00 6,537,102.83
A-7 26,304.25 151,879.25 0.00 0.00 3,873,746.53
A-8 8,101.97 8,101.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,808.85 35,040.35 0.00 0.00 4,679,973.27
B 65,053.88 73,988.82 0.00 0.00 9,881,913.25
-------------------------------------------------------------------------------
324,292.31 1,635,922.90 42,714.75 0.00 53,299,331.82
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 148.170449 37.570925 0.974543 38.545468 0.000000 110.599524
A-5 1000.000000 0.000000 6.577178 6.577178 0.000000 1000.000000
A-6 1298.877616 0.000000 0.000000 0.000000 8.542950 1307.420566
A-7 197.127441 6.189620 1.296542 7.486162 0.000000 190.937822
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.401950 0.862164 6.277272 7.139436 0.000000 953.539786
B 954.401963 0.862164 6.277272 7.139436 0.000000 953.539800
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,247.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,325.17
SUBSERVICER ADVANCES THIS MONTH 7,826.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 314,180.16
(B) TWO MONTHLY PAYMENTS: 2 520,994.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,386.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,299,331.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 209
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,219,621.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.29023090 % 8.58412200 % 18.12564750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.67904490 % 8.78054773 % 18.54040740 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1820 %
BANKRUPTCY AMOUNT AVAILABLE 253,682.00
FRAUD AMOUNT AVAILABLE 573,582.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,826.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69228170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.05
POOL TRADING FACTOR: 24.43226681
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/22/95 08:53:32 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-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 12,055,019.37 8.000000 % 332,017.19
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 0.214008 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,173,980.91 8.000000 % 27,801.73
-------------------------------------------------------------------------------
139,954,768.28 29,729,000.28 359,818.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 80,231.05 412,248.24 0.00 0.00 11,723,002.18
A-3 76,537.17 76,537.17 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,292.92 5,292.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,090.36 68,892.09 0.00 0.00 6,146,179.18
-------------------------------------------------------------------------------
203,151.50 562,970.42 0.00 0.00 29,369,181.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 283.001605 7.794380 1.883491 9.677871 0.000000 275.207225
A-3 1000.000000 0.000000 6.655406 6.655406 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 840.263969 3.783750 5.592298 9.376048 0.000000 836.480220
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,881.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,184.53
SUBSERVICER ADVANCES THIS MONTH 25,924.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 771,611.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 795,100.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 787,125.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,369,181.36
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 225,947.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.23246380 % 20.76753630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.07269150 % 20.92730850 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2157 %
BANKRUPTCY AMOUNT AVAILABLE 224,994.00
FRAUD AMOUNT AVAILABLE 317,679.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,774,216.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69897394
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.23
POOL TRADING FACTOR: 20.98476652
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 08/22/95 08:53:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 37,888,677.12 8.500000 % 1,461,241.78
A-10 760920XQ6 6,395,000.00 6,239,971.43 8.500000 % 240,655.20
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 0.191074 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,818,158.85 8.500000 % 5,385.21
B 15,395,727.87 14,018,250.28 8.500000 % 11,072.08
-------------------------------------------------------------------------------
324,107,827.87 64,965,057.68 1,718,354.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 266,079.06 1,727,320.84 0.00 0.00 36,427,435.34
A-10 43,821.16 284,476.36 0.00 0.00 5,999,316.23
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 10,255.66 10,255.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,881.57 53,266.78 0.00 0.00 6,812,773.64
B 98,445.31 109,517.39 0.00 0.00 14,007,178.20
-------------------------------------------------------------------------------
466,482.76 2,184,837.03 0.00 0.00 63,246,703.41
===============================================================================
Run: 08/22/95 08:53:35
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-9 975.757845 37.631774 6.852409 44.484183 0.000000 938.126071
A-10 975.757847 37.631774 6.852410 44.484184 0.000000 938.126073
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 935.019041 0.738509 6.566315 7.304824 0.000000 934.280532
B 910.528583 0.719165 6.394327 7.113492 0.000000 909.809417
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,698.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,727.05
SUBSERVICER ADVANCES THIS MONTH 31,596.70
MASTER SERVICER ADVANCES THIS MONTH 8,976.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 912,787.40
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 785,420.67
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,247,028.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,246,703.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 241
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 1,112,563.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,667,042.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.92674420 % 10.49511700 % 21.57813870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.08136440 % 10.77174504 % 22.14689060 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1884 %
BANKRUPTCY AMOUNT AVAILABLE 350,508.00
FRAUD AMOUNT AVAILABLE 651,966.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14839736
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.87
POOL TRADING FACTOR: 19.51409314
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/22/95 08:53:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,584,725.70 7.930230 % 64,721.79
R 760920XF0 100.00 0.00 7.930230 % 0.00
B 5,010,927.54 4,387,188.23 7.930230 % 19,582.69
-------------------------------------------------------------------------------
105,493,196.54 17,971,913.93 84,304.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 89,754.67 154,476.46 0.00 0.00 13,520,003.91
R 0.00 0.00 0.00 0.00 0.00
B 28,986.28 48,568.97 0.00 0.00 4,367,605.54
-------------------------------------------------------------------------------
118,740.95 203,045.43 0.00 0.00 17,887,609.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 135.195387 0.644112 0.893240 1.537352 0.000000 134.551275
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 875.524181 3.907997 5.784614 9.692611 0.000000 871.616184
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,548.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,898.98
SUBSERVICER ADVANCES THIS MONTH 10,736.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 884,516.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 94,991.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,887,609.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,084.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.58864210 % 24.41135790 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.58306740 % 24.41693260 %
BANKRUPTCY AMOUNT AVAILABLE 169,778.00
FRAUD AMOUNT AVAILABLE 187,818.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,786,547.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.35912312
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.01
POOL TRADING FACTOR: 16.95617351
................................................................................
Run: 08/22/95 11:24:03 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 37,056,242.12 8.4200 268,062.30
--------------------------------------------------------------------------------
149,986,318.83 37,056,242.12 268,062.30
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
258,561.46 0.00 526,623.76 0.00 36,788,179.82
258,561.46 0.00 526,623.76 0.00 36,788,179.82
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
247.064148 1.787245 1.723900 0.000000 3.511145 245.276903
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 10,631.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,986.95
SUBSERVICER ADVANCES THIS MONTH 15,775.13
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 6 1,947,472.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,788,179.82
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 36,825,133.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 233,943.17
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,102.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,017.13
FSA GUARANTY INSURANCE POLICY 8,815,617.72
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 8.9930%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4201%
POOL TRADING FACTOR 0.245276903
................................................................................
Run: 08/22/95 08:53:41 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-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 33,522,884.33 8.232446 % 1,535,266.90
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.232446 % 0.00
B 6,546,994.01 4,553,256.04 8.232446 % 0.00
-------------------------------------------------------------------------------
93,528,473.01 38,076,140.37 1,535,266.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 226,293.01 1,761,559.91 0.00 0.00 31,987,617.43
S 4,683.23 4,683.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 92,576.81 4,491,415.55
-------------------------------------------------------------------------------
230,976.24 1,766,243.14 0.00 92,576.81 36,479,032.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 385.402999 17.650524 2.601626 20.252150 0.000000 367.752475
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 695.472767 0.000000 0.000000 0.000000 0.000000 686.027136
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,667.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,470.86
SUBSERVICER ADVANCES THIS MONTH 17,982.71
MASTER SERVICER ADVANCES THIS MONTH 4,281.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 217,791.77
(B) TWO MONTHLY PAYMENTS: 1 188,388.05
(C) THREE OR MORE MONTHLY PAYMENTS: 2 359,059.11
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,460,405.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,479,032.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 153
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 623,528.73
REMAINING SUBCLASS INTEREST SHORTFALL 30,736.32
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,338,776.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.04170800 % 11.95829200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.68767920 % 12.31232080 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 392,351.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.06254647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.72
POOL TRADING FACTOR: 39.00313114
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2349
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:53:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,475,000.00 436,086.26 8.000000 % 44,492.10
A-5 760920ZE1 19,600,000.00 5,851,753.75 8.000000 % 86,900.96
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 0.00
A-7 760920ZG6 37,500,000.00 892,591.29 8.000000 % 91,067.44
A-8 760920ZH4 10,000,000.00 2,500,000.00 8.000000 % 0.00
A-9 760920ZJ0 9,350,000.00 300,000.00 8.000000 % 0.00
A-10 760920ZC5 60,000,000.00 7,868,101.33 8.000000 % 106,530.49
A-11 760920ZD3 15,000,000.00 1,967,025.31 8.000000 % 26,632.62
A-12 760920ZB7 0.00 0.00 0.259151 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 7,210,226.26 8.000000 % 31,666.48
-------------------------------------------------------------------------------
208,639,599.90 33,475,784.20 387,290.09
===============================================================================
_______________________________________________________________________________
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 2,905.55 47,397.65 0.00 0.00 391,594.16
A-5 38,988.97 125,889.93 0.00 0.00 5,764,852.79
A-6 42,974.96 42,974.96 0.00 0.00 6,450,000.00
A-7 5,947.15 97,014.59 0.00 0.00 801,523.85
A-8 16,656.97 16,656.97 0.00 0.00 2,500,000.00
A-9 1,998.84 1,998.84 0.00 0.00 300,000.00
A-10 52,423.47 158,953.96 0.00 0.00 7,761,570.84
A-11 13,105.86 39,738.48 0.00 0.00 1,940,392.69
A-12 7,225.18 7,225.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 48,040.17 79,706.65 0.00 0.00 7,178,559.78
-------------------------------------------------------------------------------
230,267.12 617,557.21 0.00 0.00 33,088,494.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 58.339299 5.952120 0.388702 6.340822 0.000000 52.387179
A-5 298.558865 4.433722 1.989233 6.422955 0.000000 294.125142
A-6 1000.000000 0.000000 6.662784 6.662784 0.000000 1000.000000
A-7 23.802434 2.428465 0.158591 2.587056 0.000000 21.373969
A-8 250.000000 0.000000 1.665697 1.665697 0.000000 250.000000
A-9 32.085561 0.000000 0.213780 0.213780 0.000000 32.085562
A-10 131.135022 1.775508 0.873725 2.649233 0.000000 129.359514
A-11 131.135021 1.775508 0.873724 2.649232 0.000000 129.359513
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 863.955419 3.794389 5.756350 9.550739 0.000000 860.161027
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,412.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,545.53
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 6,010.35
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 33,088,494.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
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 525,233.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 240,268.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.46136710 % 21.53863290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.30496680 % 21.69503320 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2609 %
BANKRUPTCY AMOUNT AVAILABLE 331,112.00
FRAUD AMOUNT AVAILABLE 334,903.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,699.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69196762
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.01
POOL TRADING FACTOR: 15.85916294
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 08/22/95 08:53:47 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-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 9,937,326.46 8.250000 % 769,859.75
A-8 760920YK8 20,625,000.00 20,625,000.00 6.391000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.013856 % 0.00
A-10 760920XZ6 23,595,000.00 3,052,408.34 7.920000 % 67,261.20
A-11 760920YA0 6,435,000.00 832,474.99 9.459998 % 18,343.96
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.221705 % 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 6,681,268.95 8.750000 % 4,725.40
B 15,327,940.64 13,696,264.87 8.750000 % 0.00
-------------------------------------------------------------------------------
322,682,743.64 59,199,743.61 860,190.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 67,600.81 837,460.56 0.00 0.00 9,167,466.71
A-8 108,690.40 108,690.40 0.00 0.00 20,625,000.00
A-9 61,377.50 61,377.50 0.00 0.00 4,375,000.00
A-10 19,934.09 87,195.29 0.00 0.00 2,985,147.14
A-11 6,493.68 24,837.64 0.00 0.00 814,131.03
A-12 16,005.85 16,005.85 0.00 0.00 0.00
A-13 10,822.40 10,822.40 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 96,920.55 101,645.95 0.00 0.00 6,676,543.55
B 59,790.22 59,790.22 0.00 0.00 13,686,578.05
-------------------------------------------------------------------------------
447,635.51 1,307,825.82 0.00 0.00 58,329,866.48
===============================================================================
Run: 08/22/95 08:53:47
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-7 331.244215 25.661992 2.253360 27.915352 0.000000 305.582224
A-8 1000.000000 0.000000 5.269838 5.269838 0.000000 1000.000000
A-9 1000.000000 0.000000 14.029143 14.029143 0.000000 1000.000000
A-10 129.366745 2.850655 0.844844 3.695499 0.000000 126.516090
A-11 129.366743 2.850654 1.009119 3.859773 0.000000 126.516089
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 920.208549 0.650827 13.348829 13.999656 0.000000 919.557721
B 893.548924 0.000000 3.900734 3.900734 0.000000 892.916953
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,761.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,183.03
SUBSERVICER ADVANCES THIS MONTH 71,248.22
MASTER SERVICER ADVANCES THIS MONTH 4,940.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,409,781.56
(B) TWO MONTHLY PAYMENTS: 3 2,139,708.78
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,411,098.53
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,753,008.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,329,866.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
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 612,680.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 828,007.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.57834110 % 11.28597600 % 23.13568280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.08971680 % 11.44618350 % 23.46409970 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2204 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,293,738.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42353220
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.95
POOL TRADING FACTOR: 18.07653729
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 08/22/95 11:24:03 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 7,263,913.95 8.0000 5,608.45
S 760920YS1 0.00 0.00 0.5848 0.00
--------------------------------------------------------------------------------
32,200,599.87 7,263,913.95 5,608.45
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 48,425.84 0.00 54,034.29 0.00 7,258,305.50
S 3,539.93 0.00 3,539.93 0.00 0.00
51,965.77 0.00 57,574.22 0.00 7,258,305.50
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 225.583187 0.174172 1.503880 0.000000 1.678052 225.409015
S 0.000000 0.000000 0.109934 0.000000 0.109934 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 2,215.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 756.93
SUBSERVICER ADVANCES THIS MONTH 8,248.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 444,833.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 585,911.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,258,305.50
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,264,815.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 36.68
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,571.77
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0758%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.225409015
................................................................................
Run: 08/22/95 11:24:03 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 9,308,115.14 7.5543 385,943.10
S 760920YU6 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
63,951,716.07 9,308,115.14 385,943.10
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 57,552.70 0.00 443,495.80 0.00 8,922,172.04
S 1,904.63 0.00 1,904.63 0.00 0.00
59,457.33 0.00 445,400.43 0.00 8,922,172.04
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 145.549107 6.034914 0.899940 0.000000 6.934854 139.514193
S 0.000000 0.000000 0.029782 0.000000 0.029782 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,289.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 930.02
SUBSERVICER ADVANCES THIS MONTH 7,782.24
MASTER SERVICER ADVANCES THIS MONTH 1,710.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,760.99
(B) TWO MONTHLY PAYMENTS: 1 255,773.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 243,422.65
(D) LOANS IN FORECLOSURE 1 277,896.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,922,172.04
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,696,076.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,024.05
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 377,879.95
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 333.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,729.89
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3780%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5581%
POOL TRADING FACTOR 0.139514193
................................................................................
Run: 08/22/95 11:24:03 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 16,513,708.64 7.7078 14,013.70
S 760920YW2 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
75,606,730.04 16,513,708.64 14,013.70
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 106,069.97 0.00 120,083.67 0.00 16,499,694.94
S 3,440.35 0.00 3,440.35 0.00 0.00
109,510.32 0.00 123,524.02 0.00 16,499,694.94
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 218.415856 0.185350 1.402917 0.000000 1.588267 218.230506
S 0.000000 0.000000 0.045503 0.000000 0.045503 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,131.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,698.23
SUBSERVICER ADVANCES THIS MONTH 8,773.89
MASTER SERVICER ADVANCES THIS MONTH 1,663.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 569,745.93
(B) TWO MONTHLY PAYMENTS: 1 610,273.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,499,694.94
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 16,300,457.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
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 213,781.30
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 52.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,960.99
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4551%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7023%
POOL TRADING FACTOR 0.218230506
................................................................................
Run: 08/22/95 08:53:52 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-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 4,122,301.21 7.750000 % 230,218.90
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,505.57 1008.000000 % 57.55
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 0.384944 % 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 6,270,938.41 8.000000 % 28,076.71
-------------------------------------------------------------------------------
157,858,019.23 25,382,745.19 258,353.16
===============================================================================
_______________________________________________________________________________
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 26,467.45 256,686.35 0.00 0.00 3,892,082.31
A-4 62,569.31 62,569.31 0.00 0.00 9,500,000.00
A-5 1,257.28 1,314.83 0.00 0.00 1,448.02
A-6 36,372.64 36,372.64 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 8,094.82 8,094.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,561.68 69,638.39 0.00 0.00 6,242,861.70
-------------------------------------------------------------------------------
176,323.18 434,676.34 0.00 0.00 25,124,392.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 177.547644 9.915535 1.139954 11.055489 0.000000 167.632109
A-4 1000.000000 0.000000 6.586243 6.586243 0.000000 1000.000000
A-5 36.102199 1.379997 30.148431 31.528428 0.000000 34.722202
A-6 1000.000000 0.000000 6.627668 6.627668 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 882.752306 3.952323 5.850588 9.802911 0.000000 878.799982
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,481.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,681.62
SUBSERVICER ADVANCES THIS MONTH 12,501.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 835,593.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 293,469.27
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,124,392.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 144,707.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.29448310 % 24.70551690 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.15218800 % 24.84781200 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3837 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 261,243.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,563,841.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86445369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.21
POOL TRADING FACTOR: 15.91581609
................................................................................
Run: 08/22/95 08:53:55 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-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 25,180,262.31 8.500000 % 490,866.91
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 0.174532 % 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 6,098,381.43 8.500000 % 4,880.41
B 12,805,385.16 12,198,082.36 8.500000 % 9,761.89
-------------------------------------------------------------------------------
320,111,585.16 52,580,726.10 505,509.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 177,939.96 668,806.87 0.00 0.00 24,689,395.40
A-7 64,334.73 64,334.73 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 7,629.49 7,629.49 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 43,095.10 47,975.51 0.00 0.00 6,093,501.02
B 86,199.51 95,961.40 0.00 0.00 12,188,320.47
-------------------------------------------------------------------------------
379,198.79 884,708.00 0.00 0.00 52,075,216.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-6 747.188793 14.565784 5.280118 19.845902 0.000000 732.623009
A-7 1000.000000 0.000000 7.066644 7.066644 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 952.574419 0.762326 6.731506 7.493832 0.000000 951.812093
B 952.574421 0.762327 6.731505 7.493832 0.000000 951.812094
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,909.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,505.52
SUBSERVICER ADVANCES THIS MONTH 28,196.25
MASTER SERVICER ADVANCES THIS MONTH 7,520.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 204,755.37
(B) TWO MONTHLY PAYMENTS: 2 631,706.83
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,859,672.22
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 815,152.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,075,216.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 947,144.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 463,429.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.20309790 % 11.59813100 % 23.19877120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.89343190 % 11.70134545 % 23.40522270 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1750 %
BANKRUPTCY AMOUNT AVAILABLE 239,571.00
FRAUD AMOUNT AVAILABLE 531,131.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,803.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.10067088
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.73
POOL TRADING FACTOR: 16.26783263
................................................................................
Run: 08/22/95 08:53:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,259,037.57 8.100000 % 932,699.06
A-6 760920D70 2,829,000.00 1,551,006.70 8.100000 % 39,780.45
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 5,912,993.30 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,512,583.29 8.100000 % 73,871.03
A-12 760920F37 10,000,000.00 1,407,285.01 8.100000 % 29,595.77
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.256363 % 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 8,065,413.07 8.500000 % 6,382.34
B 16,895,592.50 16,130,437.10 8.500000 % 12,764.37
-------------------------------------------------------------------------------
375,449,692.50 73,465,756.04 1,095,093.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 190,116.47 1,122,815.53 0.00 0.00 27,326,338.51
A-6 10,434.61 50,215.06 0.00 0.00 1,511,226.25
A-7 17,020.91 17,020.91 0.00 0.00 2,530,000.00
A-8 41,018.39 41,018.39 0.00 0.00 6,097,000.00
A-9 0.00 0.00 39,780.45 0.00 5,952,773.75
A-10 0.00 0.00 0.00 0.00 0.00
A-11 23,631.38 97,502.41 0.00 0.00 3,438,712.26
A-12 9,467.70 39,063.47 0.00 0.00 1,377,689.24
A-13 16,368.88 16,368.88 0.00 0.00 0.00
A-14 15,642.93 15,642.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,940.71 63,323.05 0.00 0.00 8,059,030.73
B 113,878.67 126,643.04 0.00 0.00 16,117,672.73
-------------------------------------------------------------------------------
494,520.65 1,589,613.67 39,780.45 0.00 72,410,443.47
===============================================================================
Run: 08/22/95 08:53:59
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-5 735.816627 24.285876 4.950305 29.236181 0.000000 711.530752
A-6 548.252633 14.061665 3.688445 17.750110 0.000000 534.190969
A-7 1000.000000 0.000000 6.727632 6.727632 0.000000 1000.000000
A-8 1000.000000 0.000000 6.727635 6.727635 0.000000 1000.000000
A-9 1275.726710 0.000000 0.000000 0.000000 8.582621 1284.309331
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 432.052065 9.086228 2.906689 11.992917 0.000000 422.965838
A-12 140.728501 2.959577 0.946770 3.906347 0.000000 137.768924
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.712721 0.755485 6.740141 7.495626 0.000000 953.957236
B 954.712722 0.755485 6.740141 7.495626 0.000000 953.957236
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,412.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,660.63
SUBSERVICER ADVANCES THIS MONTH 30,213.94
MASTER SERVICER ADVANCES THIS MONTH 4,968.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 533,820.30
(B) TWO MONTHLY PAYMENTS: 3 1,306,818.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 490,485.15
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,365,292.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,410,443.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 253
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 552,575.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 997,177.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.06513150 % 10.97846600 % 21.95640250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.61157940 % 11.12965250 % 22.25876820 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2588 %
BANKRUPTCY AMOUNT AVAILABLE 377,683.00
FRAUD AMOUNT AVAILABLE 736,504.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,492,198.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20464788
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.72
POOL TRADING FACTOR: 19.28632382
................................................................................
Run: 08/22/95 08:54:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 48,610,512.58 6.417277 % 746,702.92
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.417277 % 0.00
B 7,968,810.12 4,420,189.19 6.417277 % 0.00
-------------------------------------------------------------------------------
113,840,137.12 53,030,701.77 746,702.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 259,309.37 1,006,012.29 0.00 0.00 47,863,809.66
S 6,612.35 6,612.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 342,520.96 4,101,247.42
-------------------------------------------------------------------------------
265,921.72 1,012,624.64 0.00 342,520.96 51,965,057.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 459.147532 7.052935 2.449290 9.502225 0.000000 452.094597
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 554.686223 0.000000 0.000000 0.000000 0.000000 514.662460
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,650.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,377.44
SUBSERVICER ADVANCES THIS MONTH 37,510.15
MASTER SERVICER ADVANCES THIS MONTH 10,249.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,268,949.88
(B) TWO MONTHLY PAYMENTS: 3 640,545.58
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,755,913.17
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 2,075,440.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,965,057.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 174
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,670,138.12
REMAINING SUBCLASS INTEREST SHORTFALL 23,579.19
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 223,106.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.66487240 % 8.33512760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.10768230 % 7.89231770 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 515,470.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,360,517.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24338387
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.81
POOL TRADING FACTOR: 45.64739502
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.3023
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 09:00:41 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-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 10,924,307.79 8.500000 % 1,205,833.85
A-6 760920G51 20,500,000.00 20,500,000.00 8.500000 % 0.00
A-7 760920H50 2,975,121.40 2,975,121.40 8.500000 % 0.00
A-8 760920G85 12,518,180.60 0.00 0.000000 % 0.00
A-9 760920G93 1,390,910.00 0.00 0.000000 % 0.00
A-10 760920G69 4,090,909.00 0.00 0.000000 % 0.00
A-11 760920G77 3,661,879.00 1,026,137.30 0.111654 % 13,869.85
R-I 760920H35 100.00 0.00 8.500000 % 0.00
R-II 760920H43 100.00 0.00 8.500000 % 0.00
M 760920H27 4,320,000.00 4,126,015.77 8.500000 % 3,422.23
B 10,804,782.23 10,228,027.89 8.500000 % 8,483.41
-------------------------------------------------------------------------------
216,050,982.23 49,779,610.15 1,231,609.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 76,880.40 1,282,714.25 0.00 0.00 9,718,473.94
A-6 144,269.84 144,269.84 0.00 0.00 20,500,000.00
A-7 20,937.58 20,937.58 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 4,601.80 18,471.65 0.00 0.00 1,012,267.45
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 29,037.06 32,459.29 0.00 0.00 4,122,593.54
B 71,980.28 80,463.69 0.00 0.00 10,219,544.48
-------------------------------------------------------------------------------
347,706.96 1,579,316.30 0.00 0.00 48,548,000.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 603.753056 66.642746 4.248944 70.891690 0.000000 537.110310
A-6 1000.000000 0.000000 7.037553 7.037553 0.000000 1000.000000
A-7 1000.000000 0.000000 7.037555 7.037555 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-11 280.221520 3.787632 1.256677 5.044309 0.000000 276.433888
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 955.096243 0.792183 6.721542 7.513725 0.000000 954.304060
B 946.620457 0.785152 6.661892 7.447044 0.000000 945.835304
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,253.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,190.11
SUBSERVICER ADVANCES THIS MONTH 27,003.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 826,586.26
(B) TWO MONTHLY PAYMENTS: 1 203,886.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 541,016.35
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,892,130.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,548,000.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,190,320.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.16481300 % 8.28856600 % 20.54662110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.45781950 % 8.49178848 % 21.05039200 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1144 %
BANKRUPTCY AMOUNT AVAILABLE 193,542.00
FRAUD AMOUNT AVAILABLE 505,177.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,908,824.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86034900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.97
POOL TRADING FACTOR: 22.47062259
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 08/22/95 08:54:06 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-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 10,311,001.88 8.000000 % 60,675.10
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,444,028.49 8.000000 % 8,497.39
A-9 760920K31 37,500,000.00 5,633,401.13 8.000000 % 33,149.75
A-10 760920J74 17,000,000.00 8,431,323.71 8.000000 % 49,614.13
A-11 760920J66 0.00 0.00 0.331209 % 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 7,322,246.99 8.000000 % 31,189.69
-------------------------------------------------------------------------------
183,771,178.70 33,142,002.20 183,126.06
===============================================================================
_______________________________________________________________________________
REMAINING
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 68,673.54 129,348.64 0.00 0.00 10,250,326.78
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,617.55 18,114.94 0.00 0.00 1,435,531.10
A-9 37,519.70 70,669.45 0.00 0.00 5,600,251.38
A-10 56,154.47 105,768.60 0.00 0.00 8,381,709.58
A-11 9,138.59 9,138.59 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
B 48,767.78 79,957.47 0.00 0.00 7,291,057.30
-------------------------------------------------------------------------------
229,871.63 412,997.69 0.00 0.00 32,958,876.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 938.900189 5.524959 6.253282 11.778241 0.000000 933.375230
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 144.402849 0.849739 0.961755 1.811494 0.000000 143.553110
A-9 150.224030 0.883993 1.000525 1.884518 0.000000 149.340037
A-10 495.960218 2.918478 3.303204 6.221682 0.000000 493.041740
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 885.400949 3.771435 5.896966 9.668401 0.000000 881.629514
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,625.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,655.66
SUBSERVICER ADVANCES THIS MONTH 10,732.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 343,331.41
(B) TWO MONTHLY PAYMENTS: 1 194,963.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 461,588.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,958,876.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 41,955.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.90644350 % 22.09355650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.87831940 % 22.12168060 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3312 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 332,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76882142
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.42
POOL TRADING FACTOR: 17.93473622
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,435,531.10 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,600,251.38 0.00
ENDING A-10 PRINCIPAL COMPONENT: 8,381,709.58 0.00
................................................................................
Run: 08/22/95 08:54:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920K80 41,803,000.00 0.00 8.125000 % 0.00
A-2 760920K98 63,713,000.00 0.00 8.125000 % 0.00
A-3 760920L22 62,468,000.00 0.00 8.125000 % 0.00
A-4 760920L30 16,820,000.00 0.00 8.125000 % 0.00
A-5 760920L55 39,009,000.00 0.00 8.125000 % 0.00
A-6 760920L63 56,332,000.00 0.00 8.125000 % 0.00
A-7 760920L71 23,000,000.00 0.00 8.125000 % 0.00
A-8 760920L89 27,721,000.00 23,484,886.75 8.125000 % 1,028,279.38
A-9 760920M47 29,187,000.00 29,187,000.00 8.125000 % 0.00
A-10 760920L48 10,749,000.00 0.00 8.125000 % 0.00
A-11 760920M39 29,251,000.00 14,505,266.60 8.125000 % 283,177.00
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.217818 % 0.00
R-I 760920K64 100.00 0.00 8.500000 % 0.00
R-II 760920K72 168,000.00 0.00 8.500000 % 0.00
M 760920M54 9,708,890.00 9,195,240.09 8.500000 % 35,908.28
B 21,576,273.86 20,295,831.67 8.500000 % 0.00
-------------------------------------------------------------------------------
431,506,263.86 96,668,225.11 1,347,364.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 158,793.39 1,187,072.77 0.00 0.00 22,456,607.37
A-9 197,348.31 197,348.31 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 98,077.56 381,254.56 0.00 0.00 14,222,089.60
A-12 20,963.97 20,963.97 0.00 0.00 0.00
A-13 17,522.61 17,522.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 65,043.30 100,951.58 0.00 0.00 9,159,331.81
B 0.00 0.00 0.00 427,454.60 20,011,941.34
-------------------------------------------------------------------------------
557,749.14 1,905,113.80 0.00 427,454.60 95,036,970.12
===============================================================================
Run: 08/22/95 08:54:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 847.187574 37.093878 5.728271 42.822149 0.000000 810.093697
A-9 1000.000000 0.000000 6.761514 6.761514 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 495.889597 9.680934 3.352964 13.033898 0.000000 486.208663
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 947.094888 3.698495 6.699355 10.397850 0.000000 943.396393
B 940.655083 0.000000 0.000000 0.000000 0.000000 927.497559
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,128.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,920.87
SUBSERVICER ADVANCES THIS MONTH 44,568.75
MASTER SERVICER ADVANCES THIS MONTH 9,846.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,510,005.96
(B) TWO MONTHLY PAYMENTS: 4 1,051,739.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,309.66
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,736,893.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,036,970.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 344
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 1,240,421.68
REMAINING SUBCLASS INTEREST SHORTFALL 143,564.27
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 582,993.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.49248660 % 9.51216400 % 20.99534950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.30534180 % 9.63765132 % 21.05700690 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2156 %
BANKRUPTCY AMOUNT AVAILABLE 257,117.00
FRAUD AMOUNT AVAILABLE 952,558.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,472,255.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16144401
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.76
POOL TRADING FACTOR: 22.02447058
................................................................................
Run: 08/22/95 08:54:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 57,397,672.25 7.889921 % 3,939,214.10
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.889921 % 0.00
B 8,084,552.09 7,399,686.08 7.889921 % 58,468.07
-------------------------------------------------------------------------------
134,742,525.09 64,797,358.33 3,997,682.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 362,748.57 4,301,962.67 0.00 0.00 53,458,458.15
S 7,785.51 7,785.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,765.41 105,233.48 0.00 0.00 7,341,218.01
-------------------------------------------------------------------------------
417,299.49 4,414,981.66 0.00 0.00 60,799,676.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 453.170979 31.101218 2.864003 33.965221 0.000000 422.069761
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 915.287081 7.232073 5.784539 13.016612 0.000000 908.055008
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,875.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,033.05
SUBSERVICER ADVANCES THIS MONTH 31,426.79
MASTER SERVICER ADVANCES THIS MONTH 6,215.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 2,120,839.55
(B) TWO MONTHLY PAYMENTS: 1 194,515.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,949,303.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,799,676.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 198
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 970,913.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,485,690.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 458,038.40
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.58026580 % 11.41973420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.92556400 % 12.07443600 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 638,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,931,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51827807
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.26
POOL TRADING FACTOR: 45.12285644
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1467
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 458,038.40
................................................................................
Run: 08/22/95 08:54:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,978,295.76 8.500000 % 11,833.60
A-11 760920T24 20,000,000.00 17,984,506.81 8.500000 % 107,578.23
A-12 760920P44 39,837,000.00 35,822,439.88 8.500000 % 214,279.69
A-13 760920P77 4,598,000.00 5,860,632.48 8.500000 % 0.00
A-14 760920M62 2,400,000.00 1,137,367.52 8.500000 % 41,412.58
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 0.098221 % 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 8,046,821.66 8.500000 % 6,243.78
B 17,878,726.36 16,987,474.58 8.500000 % 13,181.12
-------------------------------------------------------------------------------
376,384,926.36 99,819,538.69 394,529.00
===============================================================================
_______________________________________________________________________________
REMAINING
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 13,979.10 25,812.70 0.00 0.00 1,966,462.16
A-11 127,082.70 234,660.93 0.00 0.00 17,876,928.58
A-12 253,129.67 467,409.36 0.00 0.00 35,608,160.19
A-13 0.00 0.00 41,412.58 0.00 5,902,045.06
A-14 8,036.90 49,449.48 0.00 0.00 1,095,954.94
A-15 26,145.05 26,145.05 0.00 0.00 3,700,000.00
A-16 28,264.92 28,264.92 0.00 0.00 4,000,000.00
A-17 30,398.93 30,398.93 0.00 0.00 4,302,000.00
A-18 8,150.57 8,150.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,860.71 63,104.49 0.00 0.00 8,040,577.88
B 120,037.46 133,218.58 0.00 0.00 16,974,293.46
-------------------------------------------------------------------------------
672,086.01 1,066,615.01 41,412.58 0.00 99,466,422.27
===============================================================================
Run: 08/22/95 08:54:16
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-10 899.225345 5.378909 6.354136 11.733045 0.000000 893.846436
A-11 899.225341 5.378912 6.354135 11.733047 0.000000 893.846429
A-12 899.225340 5.378911 6.354135 11.733046 0.000000 893.846429
A-13 1274.604715 0.000000 0.000000 0.000000 9.006651 1283.611366
A-14 473.903133 17.255242 3.348708 20.603950 0.000000 456.647892
A-15 1000.000000 0.000000 7.066230 7.066230 0.000000 1000.000000
A-16 1000.000000 0.000000 7.066230 7.066230 0.000000 1000.000000
A-17 1000.000000 0.000000 7.066232 7.066232 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 950.150155 0.737251 6.713982 7.451233 0.000000 949.412904
B 950.150153 0.737253 6.713981 7.451234 0.000000 949.412901
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,017.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,326.15
SUBSERVICER ADVANCES THIS MONTH 43,844.30
MASTER SERVICER ADVANCES THIS MONTH 13,709.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,621,723.93
(B) TWO MONTHLY PAYMENTS: 3 784,277.83
(C) THREE OR MORE MONTHLY PAYMENTS: 3 897,490.33
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,288,065.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,466,422.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 354
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 1,681,343.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 275,663.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.92044490 % 8.06136900 % 17.01818580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.85093890 % 8.08371076 % 17.06535040 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0983 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 1,074,256.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,171,752.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04329287
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.70
POOL TRADING FACTOR: 26.42678155
................................................................................
Run: 08/22/95 08:54:21 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-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 1,048.07 952.000000 % 312.19
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 1,993,723.53 7.500000 % 593,869.37
A-7 760920Q84 16,484,000.00 16,484,000.00 8.000000 % 0.00
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 0.184613 % 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 6,594,852.56 8.000000 % 27,550.16
-------------------------------------------------------------------------------
157,499,405.19 38,094,624.16 621,731.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 823.09 1,135.28 0.00 0.00 735.88
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 12,335.18 606,204.55 0.00 0.00 1,399,854.16
A-7 108,785.74 108,785.74 0.00 0.00 16,484,000.00
A-8 85,931.76 85,931.76 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 5,801.56 5,801.56 0.00 0.00 0.00
R-I 6.18 6.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 43,522.56 71,072.72 0.00 0.00 6,567,302.40
-------------------------------------------------------------------------------
257,206.07 878,937.79 0.00 0.00 37,472,892.44
===============================================================================
_______________________________________________________________________________
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 14.972429 4.459857 11.758429 16.218286 0.000000 10.512571
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 99.437583 29.619420 0.615221 30.234641 0.000000 69.818163
A-7 1000.000000 0.000000 6.599475 6.599475 0.000000 1000.000000
A-8 1000.000000 0.000000 6.599475 6.599475 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 61.800000 61.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 881.499183 3.682485 5.817431 9.499916 0.000000 877.816698
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,682.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,070.15
SUBSERVICER ADVANCES THIS MONTH 5,781.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 195,062.19
(B) TWO MONTHLY PAYMENTS: 1 334,999.62
(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 37,472,892.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 169
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 462,590.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.68823300 % 17.31176700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.47452500 % 17.52547500 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1817 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 434,823.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,453,118.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64632252
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.01
POOL TRADING FACTOR: 23.79240251
................................................................................
Run: 08/22/95 08:54:25 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-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 1,025,830.08 7.125000 % 59,318.44
A-4 760920S74 14,926,190.00 327,357.00 12.375000 % 18,929.36
A-5 760920S33 15,000,000.00 328,975.79 6.375000 % 19,022.97
A-6 760920S58 54,705,000.00 3,553,000.81 7.500000 % 205,451.63
A-7 760920S66 7,815,000.00 507,571.54 11.500000 % 29,350.23
A-8 760920S82 8,967,000.00 8,967,000.00 8.000000 % 0.00
A-9 760920S90 833,000.00 833,000.00 8.000000 % 0.00
A-10 760920S25 47,400,000.00 47,400,000.00 8.000000 % 0.00
A-11 760920T65 5,603,000.00 5,603,000.00 8.000000 % 0.00
A-12 760920T32 13,680,000.00 0.00 0.000000 % 0.00
A-13 760920T40 3,420,000.00 0.00 0.000000 % 0.00
A-14 760920T57 0.00 0.00 0.274070 % 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 6,995,693.17 8.000000 % 5,994.15
B 16,432,384.46 15,573,288.97 8.000000 % 13,343.73
-------------------------------------------------------------------------------
365,162,840.46 91,114,717.36 351,410.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 6,082.28 65,400.72 0.00 0.00 966,511.64
A-4 3,371.11 22,300.47 0.00 0.00 308,427.64
A-5 1,745.21 20,768.18 0.00 0.00 309,952.82
A-6 22,174.94 227,626.57 0.00 0.00 3,347,549.18
A-7 4,857.37 34,207.60 0.00 0.00 478,221.31
A-8 59,695.68 59,695.68 0.00 0.00 8,967,000.00
A-9 5,545.50 5,545.50 0.00 0.00 833,000.00
A-10 315,554.28 315,554.28 0.00 0.00 47,400,000.00
A-11 37,300.64 37,300.64 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 20,780.51 20,780.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,572.17 52,566.32 0.00 0.00 6,989,699.02
B 103,675.48 117,019.21 0.00 0.00 15,559,945.24
-------------------------------------------------------------------------------
627,355.17 978,765.68 0.00 0.00 90,763,306.85
===============================================================================
Run: 08/22/95 08:54:25
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 21.931719 1.268198 0.130036 1.398234 0.000000 20.663522
A-4 21.931719 1.268198 0.225852 1.494050 0.000000 20.663521
A-5 21.931719 1.268198 0.116347 1.384545 0.000000 20.663521
A-6 64.948374 3.755628 0.405355 4.160983 0.000000 61.192746
A-7 64.948374 3.755628 0.621544 4.377172 0.000000 61.192746
A-8 1000.000000 0.000000 6.657263 6.657263 0.000000 1000.000000
A-9 1000.000000 0.000000 6.657263 6.657263 0.000000 1000.000000
A-10 1000.000000 0.000000 6.657263 6.657263 0.000000 1000.000000
A-11 1000.000000 0.000000 6.657262 6.657262 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 957.886889 0.820750 6.376905 7.197655 0.000000 957.066139
B 947.719365 0.812039 6.309218 7.121257 0.000000 946.907327
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:27 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 22,661.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,642.74
SUBSERVICER ADVANCES THIS MONTH 15,305.59
MASTER SERVICER ADVANCES THIS MONTH 1,667.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,624,169.33
(B) TWO MONTHLY PAYMENTS: 1 119,590.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,760.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,763,306.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 338
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 215,299.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 273,340.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.23014640 % 7.67789600 % 17.09195770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.15555010 % 7.70101847 % 17.14343140 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2738 %
BANKRUPTCY AMOUNT AVAILABLE 243,996.00
FRAUD AMOUNT AVAILABLE 976,770.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,961,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69838333
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.62
POOL TRADING FACTOR: 24.85557039
................................................................................
Run: 08/22/95 08:54:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 28,569,353.52 7.253446 % 280,081.62
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.253446 % 0.00
B 6,095,852.88 5,237,345.19 7.253446 % 4,739.80
-------------------------------------------------------------------------------
116,111,466.88 33,806,698.71 284,821.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 171,818.90 451,900.52 0.00 0.00 28,289,271.90
S 7,007.59 7,007.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 31,497.92 36,237.72 0.00 0.00 5,232,605.39
-------------------------------------------------------------------------------
210,324.41 495,145.83 0.00 0.00 33,521,877.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 259.684771 2.545837 1.561770 4.107607 0.000000 257.138933
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 859.165287 0.777547 5.167105 5.944652 0.000000 858.387742
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,807.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,409.23
SPREAD 4,439.97
SUBSERVICER ADVANCES THIS MONTH 12,034.38
MASTER SERVICER ADVANCES THIS MONTH 8,846.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 777,725.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 859,666.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,521,877.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,174,680.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,226.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.50796620 % 15.49203380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.39047630 % 15.60952370 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 382,832.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,963,408.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22206526
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.57
POOL TRADING FACTOR: 28.87042787
................................................................................
Run: 08/22/95 08:54:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 2,217,348.03 6.500000 % 84,590.30
A-4 760920Z50 26,677,000.00 6,911,917.98 7.000000 % 263,684.91
A-5 760920Y85 11,517,000.00 4,823,841.84 7.000000 % 217,595.92
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 31,563,458.34 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,738,699.82 7.000000 % 0.00
A-9 760920Z76 50,000.00 12,595.83 4623.730000 % 84.62
A-10 7609202B3 20,035,000.00 20,035,000.00 8.000000 % 0.00
A-11 7609202L1 15,811,000.00 15,811,000.00 8.000000 % 0.00
A-12 7609202A5 24,277,000.00 0.00 7.000000 % 0.00
A-13 7609202G2 9,443,000.00 0.00 7.700000 % 0.00
A-14 7609202F4 10,000.00 0.00 2718.990000 % 0.00
A-15 7609202J6 5,128,000.00 0.00 8.000000 % 0.00
A-16 7609202M9 4,587,000.00 0.00 8.000000 % 0.00
A-17 7609202C1 12,800,000.00 0.00 0.000000 % 0.00
A-18 7609202D9 4,000,000.00 0.00 0.000000 % 0.00
A-19 760920Z92 10,298,000.00 0.00 8.000000 % 0.00
A-20 7609202E7 8,762,000.00 0.00 8.000000 % 0.00
A-21 7609202H0 6,304,000.00 0.00 8.000000 % 0.00
A-22 7609202N7 9,012,000.00 0.00 8.000000 % 0.00
A-23 7609202K3 0.00 0.00 0.132986 % 0.00
R-I 7609202Q0 100.00 0.00 8.000000 % 0.00
R-II 7609202R8 100.00 0.00 8.000000 % 0.00
M 7609202P2 6,430,878.00 6,197,532.52 8.000000 % 18,583.17
B 14,467,386.02 13,861,970.39 8.000000 % 0.00
-------------------------------------------------------------------------------
321,497,464.02 112,948,364.75 584,538.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 11,999.34 96,589.64 0.00 0.00 2,132,757.73
A-4 40,281.58 303,966.49 0.00 0.00 6,648,233.07
A-5 28,112.61 245,708.53 0.00 0.00 4,606,245.92
A-6 33,655.80 33,655.80 0.00 0.00 5,775,000.00
A-7 0.00 0.00 184,120.17 0.00 31,747,578.51
A-8 0.00 0.00 33,475.75 0.00 5,772,175.57
A-9 48,487.43 48,572.05 0.00 0.00 12,511.21
A-10 133,440.99 133,440.99 0.00 0.00 20,035,000.00
A-11 105,307.48 105,307.48 0.00 0.00 15,811,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 0.00 0.00 0.00 0.00 0.00
A-19 0.00 0.00 0.00 0.00 0.00
A-20 0.00 0.00 0.00 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00
A-22 0.00 0.00 0.00 0.00 0.00
A-23 12,509.46 12,509.46 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,291.66 59,874.83 0.00 0.00 6,178,949.35
B 72,380.95 72,380.95 0.00 61,540.55 13,820,405.55
-------------------------------------------------------------------------------
527,467.30 1,112,006.22 217,595.92 61,540.55 112,539,856.91
===============================================================================
Run: 08/22/95 08:54:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
___________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 88.693921 3.383612 0.479974 3.863586 0.000000 85.310309
A-4 259.096524 9.884354 1.509974 11.394328 0.000000 249.212170
A-5 418.845345 18.893455 2.440966 21.334421 0.000000 399.951890
A-6 1000.000000 0.000000 5.827844 5.827844 0.000000 1000.000000
A-7 1218.666345 0.000000 0.000000 0.000000 7.108887 1225.775232
A-8 1218.666345 0.000000 0.000000 0.000000 7.108887 1225.775233
A-9 251.916600 1.692400 969.748600 971.441000 0.000000 250.224200
A-10 1000.000000 0.000000 6.660394 6.660394 0.000000 1000.000000
A-11 1000.000000 0.000000 6.660393 6.660393 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-19 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-20 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-22 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 963.714833 2.889679 6.420843 9.310522 0.000000 960.825155
B 958.153074 0.000000 5.003045 5.003045 0.000000 955.280071
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,170.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,175.72
SUBSERVICER ADVANCES THIS MONTH 26,003.56
MASTER SERVICER ADVANCES THIS MONTH 2,375.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,809,313.63
(B) TWO MONTHLY PAYMENTS: 1 194,291.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 369,899.83
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,052,859.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,539,856.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 306,691.06
REMAINING SUBCLASS INTEREST SHORTFALL 19,975.75
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 69,834.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.24011220 % 5.48704900 % 12.27283850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.22909160 % 5.49045424 % 12.28045420 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1333 %
BANKRUPTCY AMOUNT AVAILABLE 289,753.00
FRAUD AMOUNT AVAILABLE 1,211,795.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,939,142.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56977687
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.11
POOL TRADING FACTOR: 35.00489724
................................................................................
Run: 08/22/95 08:54:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,212,675.53 7.000000 % 490,046.87
A-4 760920X52 24,469,000.00 24,469,000.00 7.500000 % 0.00
A-5 760920Y36 20,936,000.00 20,936,000.00 7.500000 % 0.00
A-6 760920X86 25,256,000.00 0.00 5.800000 % 0.00
A-7 760920Y44 36,900,000.00 3,326,190.38 7.500000 % 159,604.52
A-8 760920Y51 15,000,000.00 7,562,579.69 7.500000 % 98,107.48
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 1,638.86 3123.270000 % 78.64
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.217168 % 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 10,404,120.96 7.500000 % 44,196.87
-------------------------------------------------------------------------------
261,801,192.58 76,912,205.42 792,034.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 59,300.39 549,347.26 0.00 0.00 9,722,628.66
A-4 152,229.03 152,229.03 0.00 0.00 24,469,000.00
A-5 130,249.17 130,249.17 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 20,693.23 180,297.75 0.00 0.00 3,166,585.86
A-8 47,049.09 145,156.57 0.00 0.00 7,464,472.21
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 4,245.91 4,324.55 0.00 0.00 1,560.22
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,855.17 13,855.17 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
B 64,727.22 108,924.09 0.00 0.00 10,359,924.09
-------------------------------------------------------------------------------
492,349.21 1,284,383.59 0.00 0.00 76,120,171.04
===============================================================================
Run: 08/22/95 08:54:37
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-3 340.763281 16.351247 1.978658 18.329905 0.000000 324.412034
A-4 1000.000000 0.000000 6.221302 6.221302 0.000000 1000.000000
A-5 1000.000000 0.000000 6.221302 6.221302 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 90.140661 4.325326 0.560792 4.886118 0.000000 85.815335
A-8 504.171979 6.540499 3.136606 9.677105 0.000000 497.631481
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 32.777200 1.572800 84.918200 86.491000 0.000000 31.204400
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 881.631006 3.745186 5.484893 9.230079 0.000000 877.885824
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,344.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,607.02
SUBSERVICER ADVANCES THIS MONTH 8,411.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 614,671.14
(B) TWO MONTHLY PAYMENTS: 1 186,102.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,120,171.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 465,310.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.47273100 % 13.52726910 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.39004100 % 13.60995900 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2169 %
BANKRUPTCY AMOUNT AVAILABLE 100,166.00
FRAUD AMOUNT AVAILABLE 849,560.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,593,837.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12949239
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.72
POOL TRADING FACTOR: 29.07556314
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: 159,604.52 0.00 0.00
CLASS A-7 ENDING BAL: 3,166,585.86 0.00 0.00
CLASS A-8 PRIN DIST: 98,107.48 N/A 0.00
CLASS A-8 ENDING BAL: 7,464,472.21 N/A 0.00
................................................................................
Run: 08/22/95 08:54:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,267,085.01 7.750000 % 657,854.49
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 847,326.89 7.750000 % 55,643.01
A-12 760920U63 2,475,000.00 2,475,000.00 7.750000 % 0.00
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 8,642,673.11 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,432,247.80 7.750000 % 73,094.34
A-17 760920W38 0.00 0.00 0.334643 % 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 8,250,508.46 7.750000 % 6,885.49
B 20,436,665.48 19,592,689.19 7.750000 % 16,351.15
-------------------------------------------------------------------------------
430,245,573.48 142,166,530.46 809,828.48
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 91,853.95 749,708.44 0.00 0.00 13,609,230.52
A-10 422,994.36 422,994.36 0.00 0.00 65,701,000.00
A-11 5,455.24 61,098.25 0.00 0.00 791,683.88
A-12 15,934.48 15,934.48 0.00 0.00 2,475,000.00
A-13 70,549.50 70,549.50 0.00 0.00 10,958,000.00
A-14 0.00 0.00 55,643.01 0.00 8,698,316.12
A-15 0.00 0.00 0.00 0.00 0.00
A-16 73,602.78 146,697.12 0.00 0.00 11,359,153.46
A-17 39,522.12 39,522.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 53,118.19 60,003.68 0.00 0.00 8,243,622.97
B 126,141.11 142,492.26 0.00 0.00 19,576,338.04
-------------------------------------------------------------------------------
899,171.73 1,709,000.21 55,643.01 0.00 141,412,344.99
===============================================================================
Run: 08/22/95 08:54:41
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-9 546.150328 25.182961 3.516210 28.699171 0.000000 520.967367
A-10 1000.000000 0.000000 6.438172 6.438172 0.000000 1000.000000
A-11 335.974183 22.063049 2.163061 24.226110 0.000000 313.911134
A-12 1000.000000 0.000000 6.438174 6.438174 0.000000 1000.000000
A-13 1000.000000 0.000000 6.438173 6.438173 0.000000 1000.000000
A-14 1240.337702 0.000000 0.000000 0.000000 7.985507 1248.323209
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 699.990681 4.475529 4.506661 8.982190 0.000000 695.515152
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 958.702842 0.800089 6.172293 6.972382 0.000000 957.902754
B 958.702838 0.800089 6.172294 6.972383 0.000000 957.902749
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,720.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,792.83
SUBSERVICER ADVANCES THIS MONTH 43,388.88
MASTER SERVICER ADVANCES THIS MONTH 5,377.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,213,503.66
(B) TWO MONTHLY PAYMENTS: 4 1,998,455.44
(C) THREE OR MORE MONTHLY PAYMENTS: 1 246,853.90
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,228,625.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,412,344.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 508
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 714,419.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 635,539.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.41508250 % 5.80341100 % 13.78150620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.32706340 % 5.82949315 % 13.84344350 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3353 %
BANKRUPTCY AMOUNT AVAILABLE 193,432.00
FRAUD AMOUNT AVAILABLE 1,504,384.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,577,030.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.58232707
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.52
POOL TRADING FACTOR: 32.86782101
................................................................................
Run: 08/22/95 08:54:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,141,915.47 7.000000 % 354,472.79
A-4 7609203Q9 70,830,509.00 6,143,385.62 6.787500 % 354,557.64
A-5 7609203R7 355,932.00 30,871.27 639.287500 % 1,781.70
A-6 7609203S5 17,000,000.00 5,013,202.52 6.823529 % 289,330.57
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,584,682.78 8.000000 % 51,058.34
A-9 7609204J4 15,000,000.00 15,000,000.00 8.000000 % 0.00
A-10 7609203X4 32,000,000.00 32,000,000.00 8.000000 % 0.00
A-11 7609204F2 1,500,000.00 1,500,000.00 8.000000 % 0.00
A-12 7609204G0 6,000,000.00 0.00 8.000000 % 0.00
A-13 7609203Z9 0.00 0.00 0.195235 % 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 6,990,049.26 8.000000 % 5,779.06
B 15,322,642.27 14,615,423.56 8.000000 % 12,083.38
-------------------------------------------------------------------------------
322,581,934.27 123,819,530.48 1,069,063.48
===============================================================================
_______________________________________________________________________________
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 35,679.40 390,152.19 0.00 0.00 5,787,442.68
A-4 34,604.56 389,162.20 0.00 0.00 5,788,827.98
A-5 16,378.21 18,159.91 0.00 0.00 29,089.57
A-6 28,388.34 317,718.91 0.00 0.00 4,723,871.95
A-7 78,340.75 78,340.75 0.00 0.00 11,800,000.00
A-8 163,218.86 214,277.20 0.00 0.00 24,533,624.44
A-9 99,585.70 99,585.70 0.00 0.00 15,000,000.00
A-10 212,449.49 212,449.49 0.00 0.00 32,000,000.00
A-11 9,958.57 9,958.57 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 20,061.41 20,061.41 0.00 0.00 0.00
R-I 0.02 0.02 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,407.26 52,186.32 0.00 0.00 6,984,270.20
B 97,032.46 109,115.84 0.00 0.00 14,603,340.18
-------------------------------------------------------------------------------
842,105.03 1,911,168.51 0.00 0.00 122,750,467.00
===============================================================================
Run: 08/22/95 08:54:45
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 86.733608 5.005719 0.503850 5.509569 0.000000 81.727889
A-4 86.733608 5.005719 0.488554 5.494273 0.000000 81.727889
A-5 86.733618 5.005731 46.014997 51.020728 0.000000 81.727886
A-6 294.894266 17.019445 1.669902 18.689347 0.000000 277.874821
A-7 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-8 669.882365 1.391235 4.447380 5.838615 0.000000 668.491129
A-9 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-10 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-11 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 962.937136 0.796113 6.392984 7.189097 0.000000 962.141023
B 953.844859 0.788596 6.332621 7.121217 0.000000 953.056263
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:48 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 31,423.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,657.56
SUBSERVICER ADVANCES THIS MONTH 28,545.02
MASTER SERVICER ADVANCES THIS MONTH 22,157.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 826,103.82
(B) TWO MONTHLY PAYMENTS: 1 341,774.08
(C) THREE OR MORE MONTHLY PAYMENTS: 2 571,864.93
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,933,205.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 122,750,467.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,917,437.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 966,694.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.55083610 % 5.64535300 % 11.80381120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.41341890 % 5.68981151 % 11.89676950 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1939 %
BANKRUPTCY AMOUNT AVAILABLE 203,537.00
FRAUD AMOUNT AVAILABLE 1,292,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,750.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63294550
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.43
POOL TRADING FACTOR: 38.05249270
................................................................................
Run: 08/22/95 08:54:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,903,736.77 7.300000 % 772,871.64
A-4 7609203H9 72,404,250.00 789,520.44 6.537500 % 77,203.73
A-5 7609203J5 76,215.00 831.07 2823.875000 % 81.27
A-6 7609203N6 44,428,000.00 44,428,000.00 7.500000 % 0.00
A-7 7609203P1 15,000,000.00 15,000,000.00 7.500000 % 0.00
A-8 7609204B1 7,005,400.00 7,277,043.42 7.500000 % 0.00
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 13,292,533.20 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278541 % 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 11,418,170.41 7.500000 % 10,093.95
B 16,042,796.83 15,496,957.24 7.500000 % 13,699.69
-------------------------------------------------------------------------------
427,807,906.83 186,144,792.55 873,950.28
===============================================================================
_______________________________________________________________________________
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 47,988.80 820,860.44 0.00 0.00 7,130,865.13
A-4 4,292.99 81,496.72 0.00 0.00 712,316.71
A-5 1,951.95 2,033.22 0.00 0.00 749.80
A-6 277,142.11 277,142.11 0.00 0.00 44,428,000.00
A-7 93,570.08 93,570.08 0.00 0.00 15,000,000.00
A-8 36,180.44 36,180.44 9,213.80 0.00 7,286,257.22
A-9 190,496.21 190,496.21 0.00 0.00 30,538,000.00
A-10 249,520.22 249,520.22 0.00 0.00 40,000,000.00
A-11 0.00 0.00 82,918.89 0.00 13,375,452.09
A-12 43,124.59 43,124.59 0.00 0.00 0.00
R-I 0.04 0.04 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,226.61 81,320.56 0.00 0.00 11,408,076.46
B 96,670.10 110,369.79 0.00 0.00 15,483,257.55
-------------------------------------------------------------------------------
1,112,164.14 1,986,114.42 92,132.69 0.00 185,362,974.96
===============================================================================
Run: 08/22/95 08:54:50
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-3 159.839362 15.629988 0.970490 16.600478 0.000000 144.209374
A-4 10.904338 1.066287 0.059292 1.125579 0.000000 9.838051
A-5 10.904284 1.066326 25.611100 26.677426 0.000000 9.837958
A-6 1000.000000 0.000000 6.238006 6.238006 0.000000 1000.000000
A-7 1000.000000 0.000000 6.238005 6.238005 0.000000 1000.000000
A-8 1038.776290 0.000000 5.164649 5.164649 1.315243 1040.091533
A-9 1000.000000 0.000000 6.238005 6.238005 0.000000 1000.000000
A-10 1000.000000 0.000000 6.238006 6.238006 0.000000 1000.000000
A-11 1225.355433 0.000000 0.000000 0.000000 7.643773 1232.999206
R-I 0.000000 0.000000 0.400000 0.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 970.508261 0.857954 6.054036 6.911990 0.000000 969.650307
B 965.976033 0.853946 6.025764 6.879710 0.000000 965.122086
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:52 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 52,334.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,728.59
SUBSERVICER ADVANCES THIS MONTH 34,135.57
MASTER SERVICER ADVANCES THIS MONTH 2,047.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,986,168.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,360.48
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,374,287.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 185,362,974.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 688
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 276,861.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 617,260.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.54075710 % 6.13402600 % 8.32521660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.49260770 % 6.15445262 % 8.35293970 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2782 %
BANKRUPTCY AMOUNT AVAILABLE 220,491.00
FRAUD AMOUNT AVAILABLE 1,928,497.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,288,466.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24181571
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.04
POOL TRADING FACTOR: 43.32855284
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,486,257.22 5,800,000.00
................................................................................
Run: 08/22/95 08:54:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,860,127.31 5.750000 % 613,357.64
A-4 7609202W7 10,000,000.00 10,000,000.00 6.500000 % 0.00
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 6.637500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.845833 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 7,790.18 2775.250000 % 276.96
A-11 7609203B2 0.00 0.00 0.452499 % 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 5,257,231.87 7.000000 % 22,586.26
-------------------------------------------------------------------------------
146,754,518.99 60,605,149.36 636,220.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 8,902.16 622,259.80 0.00 0.00 1,246,769.67
A-4 54,100.12 54,100.12 0.00 0.00 10,000,000.00
A-5 112,528.26 112,528.26 0.00 0.00 20,800,000.00
A-6 18,244.22 18,244.22 0.00 0.00 3,680,000.00
A-7 15,468.47 15,468.47 0.00 0.00 2,800,000.00
A-8 7,836.19 7,836.19 0.00 0.00 1,200,000.00
A-9 87,392.50 87,392.50 0.00 0.00 15,000,000.00
A-10 17,994.28 18,271.24 0.00 0.00 7,513.22
A-11 22,825.06 22,825.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,629.52 53,215.78 0.00 0.00 5,234,645.61
-------------------------------------------------------------------------------
375,920.78 1,012,141.64 0.00 0.00 59,968,928.50
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 96.379653 31.780189 0.461252 32.241441 0.000000 64.599465
A-4 1000.000000 0.000000 5.410012 5.410012 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410013 5.410013 0.000000 1000.000000
A-6 1000.000000 0.000000 4.957668 4.957668 0.000000 1000.000000
A-7 176.211454 0.000000 0.973472 0.973472 0.000000 176.211454
A-8 176.211454 0.000000 1.150689 1.150689 0.000000 176.211454
A-9 403.225806 0.000000 2.349261 2.349261 0.000000 403.225807
A-10 389.509000 13.848000 899.714000 913.562000 0.000000 375.661000
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 890.404444 3.825381 5.187645 9.013026 0.000000 886.579065
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,333.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,485.80
SUBSERVICER ADVANCES THIS MONTH 5,220.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 309,565.15
(B) TWO MONTHLY PAYMENTS: 1 180,610.36
(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 59,968,928.50
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 375,847.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.32543700 % 8.67456300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.27107030 % 8.72892970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4502 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 661,876.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,517,236.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87868663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.50
POOL TRADING FACTOR: 40.86342888
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 08/22/95 08:54:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,588,581.66 5.700000 % 684,656.01
A-3 7609204R6 19,990,000.00 17,818,980.19 6.400000 % 145,948.62
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 0.349230 % 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 9,096,380.40 7.000000 % 39,863.19
-------------------------------------------------------------------------------
260,444,078.54 133,763,942.25 870,467.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 211,695.84 896,351.85 0.00 0.00 43,903,925.65
A-3 94,989.72 240,938.34 0.00 0.00 17,673,031.57
A-4 216,595.26 216,595.26 0.00 0.00 38,524,000.00
A-5 103,930.11 103,930.11 0.00 0.00 17,825,000.00
A-6 34,464.56 34,464.56 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 65,208.84 65,208.84 0.00 0.00 0.00
A-12 38,910.32 38,910.32 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 53,037.20 92,900.39 0.00 0.00 9,056,517.21
-------------------------------------------------------------------------------
818,831.85 1,689,299.67 0.00 0.00 132,893,474.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 814.061338 12.499882 3.864967 16.364849 0.000000 801.561456
A-3 891.394707 7.301082 4.751862 12.052944 0.000000 884.093625
A-4 1000.000000 0.000000 5.622346 5.622346 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830581 5.830581 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830580 5.830580 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 873.134174 3.826349 5.090880 8.917229 0.000000 869.307826
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,078.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,301.15
SUBSERVICER ADVANCES THIS MONTH 7,488.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 326,635.95
(B) TWO MONTHLY PAYMENTS: 1 135,381.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 256,132.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,893,474.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 528
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,272.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.19967680 % 6.80032320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.18513020 % 6.81486980 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3493 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,421,099.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,949,733.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76227226
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.25
POOL TRADING FACTOR: 51.02572313
................................................................................
Run: 08/22/95 08:55:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,436,007.88 7.650000 % 1,094,908.59
A-8 7609206T0 26,191,000.00 26,191,000.00 7.650000 % 0.00
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 0.00
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 10,902,000.00 7.650000 % 0.00
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.103460 % 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 9,047,992.24 8.000000 % 23,321.53
B 16,935,768.50 16,286,388.31 8.000000 % 12,477.24
-------------------------------------------------------------------------------
376,350,379.50 143,779,040.43 1,130,707.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 53,662.80 1,148,571.39 0.00 0.00 7,341,099.29
A-8 166,605.17 166,605.17 0.00 0.00 26,191,000.00
A-9 326,270.31 326,270.31 0.00 0.00 51,291,000.00
A-10 137,557.90 137,557.90 0.00 0.00 21,624,652.00
A-11 69,349.38 69,349.38 0.00 0.00 10,902,000.00
A-12 34,471.37 34,471.37 0.00 0.00 0.00
A-13 12,369.29 12,369.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 60,189.01 83,510.54 0.00 0.00 9,024,670.71
B 108,340.20 120,817.44 0.00 29,501.50 16,244,409.55
-------------------------------------------------------------------------------
968,815.43 2,099,522.79 0.00 29,501.50 142,618,831.55
===============================================================================
Run: 08/22/95 08:55:02
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-7 174.951946 22.706995 1.112897 23.819892 0.000000 152.244951
A-8 1000.000000 0.000000 6.361161 6.361161 0.000000 1000.000000
A-9 1000.000000 0.000000 6.361161 6.361161 0.000000 1000.000000
A-10 1000.000000 0.000000 6.361161 6.361161 0.000000 1000.000000
A-11 1000.000000 0.000000 6.361161 6.361161 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 961.656286 2.478704 6.397125 8.875829 0.000000 959.177582
B 961.656290 0.736739 6.397125 7.133864 0.000000 959.177586
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,580.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,663.83
SUBSERVICER ADVANCES THIS MONTH 31,311.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,847,025.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,264,242.94
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,009,705.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,618,831.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 504
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 789,613.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.37964280 % 6.29298400 % 11.32737310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.28208720 % 6.32782544 % 11.39008740 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1036 %
BANKRUPTCY AMOUNT AVAILABLE 166,914.00
FRAUD AMOUNT AVAILABLE 1,498,227.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,475.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53551192
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.90
POOL TRADING FACTOR: 37.89522725
................................................................................
Run: 08/22/95 08:55:06 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-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 46,187,558.89 7.500000 % 1,634,540.18
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 9,737,304.22 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,265,865.35 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.198557 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,379,086.69 7.500000 % 8,215.37
B 18,182,304.74 17,716,056.36 7.500000 % 15,517.92
-------------------------------------------------------------------------------
427,814,328.74 216,824,871.51 1,658,273.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 287,662.70 1,922,202.88 0.00 0.00 44,553,018.71
A-6 287,628.08 287,628.08 0.00 0.00 46,182,000.00
A-7 475,562.29 475,562.29 0.00 0.00 76,357,000.00
A-8 52,845.79 52,845.79 7,799.53 0.00 9,745,103.75
A-9 0.00 0.00 70,165.42 0.00 11,336,030.77
A-10 35,751.33 35,751.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,414.29 66,629.66 0.00 0.00 9,370,871.32
B 110,338.12 125,856.04 0.00 0.00 17,700,538.44
-------------------------------------------------------------------------------
1,308,202.60 2,966,476.07 77,964.95 0.00 215,244,562.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 659.652645 23.344571 4.108411 27.452982 0.000000 636.308074
A-6 1000.000000 0.000000 6.228143 6.228143 0.000000 1000.000000
A-7 1000.000000 0.000000 6.228143 6.228143 0.000000 1000.000000
A-8 1023.578705 0.000000 5.555113 5.555113 0.819881 1024.398586
A-9 1218.194783 0.000000 0.000000 0.000000 7.587091 1225.781874
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 974.357027 0.853463 6.068435 6.921898 0.000000 973.503564
B 974.357025 0.853463 6.068434 6.921897 0.000000 973.503563
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,918.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,741.57
SUBSERVICER ADVANCES THIS MONTH 36,403.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,423,558.78
(B) TWO MONTHLY PAYMENTS: 1 586,309.09
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,388,025.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 587,650.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,244,562.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 798
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,390,386.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.50367390 % 4.32565100 % 8.17067540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.42295300 % 4.35359258 % 8.22345440 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1982 %
BANKRUPTCY AMOUNT AVAILABLE 211,909.00
FRAUD AMOUNT AVAILABLE 2,267,498.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,267,498.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16145724
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.95
POOL TRADING FACTOR: 50.31261193
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,260,103.75 8,485,000.00
................................................................................
Run: 08/22/95 08:55:09 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-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 3,869,188.35 7.500000 % 801,779.58
A-7 7609205M6 29,879,000.00 29,879,000.00 7.500000 % 0.00
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 0.155231 % 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 7,815,510.12 7.500000 % 32,422.70
-------------------------------------------------------------------------------
183,802,829.51 61,128,698.47 834,202.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 24,002.13 825,781.71 0.00 0.00 3,067,408.77
A-7 185,351.42 185,351.42 0.00 0.00 29,879,000.00
A-8 121,369.54 121,369.54 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 7,848.60 7,848.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 48,482.75 80,905.45 0.00 0.00 7,783,087.42
-------------------------------------------------------------------------------
387,054.44 1,221,256.72 0.00 0.00 60,294,496.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 293.565125 60.833049 1.821102 62.654151 0.000000 232.732077
A-7 1000.000000 0.000000 6.203401 6.203401 0.000000 1000.000000
A-8 1000.000000 0.000000 6.203401 6.203401 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 895.162380 3.713588 5.553052 9.266640 0.000000 891.448792
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,343.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,762.61
SUBSERVICER ADVANCES THIS MONTH 8,011.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 194,407.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 589,372.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,294,496.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 233
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 580,609.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.21466300 % 12.78533700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.09154580 % 12.90845420 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1544 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 658,502.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,852,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14197776
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.50
POOL TRADING FACTOR: 32.80389989
................................................................................
Run: 08/22/95 08:55:13 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-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 69,918,837.89 7.774755 % 1,106,645.77
R 7609206F0 100.00 0.00 7.774755 % 0.00
B 11,237,146.51 9,744,135.00 7.774755 % 75,991.31
-------------------------------------------------------------------------------
187,272,146.51 79,662,972.89 1,182,637.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 450,566.23 1,557,212.00 0.00 0.00 68,812,192.12
R 0.00 0.00 0.00 0.00 0.00
B 62,792.49 138,783.80 0.00 357.87 9,667,785.82
-------------------------------------------------------------------------------
513,358.72 1,695,995.80 0.00 357.87 78,479,977.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 397.187364 6.286513 2.559528 8.846041 0.000000 390.900851
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 867.136064 6.762509 5.587939 12.350448 0.000000 860.341708
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,186.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,297.53
SUBSERVICER ADVANCES THIS MONTH 29,606.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,566,700.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,490,686.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,479,977.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,117,607.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.76830110 % 12.23169890 %
CURRENT PREPAYMENT PERCENTAGE 93.88415050 % 6.11584950 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.68120730 % 12.31879270 %
BANKRUPTCY AMOUNT AVAILABLE 220,997.00
FRAUD AMOUNT AVAILABLE 1,010,757.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,999,049.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33972376
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.62
POOL TRADING FACTOR: 41.90691430
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:55:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,997,116.92 6.000000 % 883,900.23
A-5 7609207R3 14,917,608.00 2,022,756.28 6.587500 % 298,129.05
A-6 7609207S1 74,963.00 10,164.61 679.081400 % 1,498.14
A-7 7609208A9 6,200,000.00 6,200,000.00 7.000000 % 0.00
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 0.403221 % 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 5,591,368.02 7.000000 % 23,799.13
-------------------------------------------------------------------------------
156,959,931.35 73,721,405.83 1,207,326.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 29,755.21 913,655.44 0.00 0.00 5,113,216.69
A-5 11,018.78 309,147.83 0.00 0.00 1,724,627.23
A-6 5,707.97 7,206.11 0.00 0.00 8,666.47
A-7 35,888.81 35,888.81 0.00 0.00 6,200,000.00
A-8 81,039.25 81,039.25 0.00 0.00 14,000,000.00
A-9 81,618.09 81,618.09 0.00 0.00 14,100,000.00
A-10 56,148.62 56,148.62 0.00 0.00 9,700,000.00
A-11 93,195.13 93,195.13 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 24,581.39 24,581.39 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.05 0.05 0.00 0.00 0.00
B 32,365.73 56,164.86 0.00 0.00 5,567,568.89
-------------------------------------------------------------------------------
451,319.03 1,658,645.58 0.00 0.00 72,514,079.28
===============================================================================
Run: 08/22/95 08:55:16
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-4 355.311412 52.368470 1.762908 54.131378 0.000000 302.942942
A-5 135.595216 19.985044 0.738643 20.723687 0.000000 115.610172
A-6 135.595027 19.985059 76.143831 96.128890 0.000000 115.609968
A-7 1000.000000 0.000000 5.788518 5.788518 0.000000 1000.000000
A-8 1000.000000 0.000000 5.788518 5.788518 0.000000 1000.000000
A-9 1000.000000 0.000000 5.788517 5.788517 0.000000 1000.000000
A-10 1000.000000 0.000000 5.788518 5.788518 0.000000 1000.000000
A-11 1000.000000 0.000000 5.788517 5.788517 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 0.500000 0.500000 0.000000 0.000000
B 890.496759 3.790317 5.154656 8.944973 0.000000 886.706444
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,583.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,925.28
SUBSERVICER ADVANCES THIS MONTH 11,916.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 465,067.35
(B) TWO MONTHLY PAYMENTS: 1 381,095.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,576.08
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,514,079.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 299
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 893,538.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.41554340 % 7.58445660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.32208570 % 7.67791430 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.399730 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 780,074.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,418,789.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84591237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.14
POOL TRADING FACTOR: 46.19910232
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 08/22/95 08:55:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 56,213,476.16 7.673631 % 1,679,587.96
M 760944AB4 5,352,000.00 5,075,053.63 7.673631 % 19,551.71
R 760944AC2 100.00 0.00 7.673631 % 0.00
B 8,362,385.57 7,611,840.27 7.673631 % 29,324.70
-------------------------------------------------------------------------------
133,787,485.57 68,900,370.06 1,728,464.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 355,875.46 2,035,463.42 0.00 0.00 54,533,888.20
M 32,129.08 51,680.79 0.00 0.00 5,055,501.92
R 0.00 0.00 0.00 0.00 0.00
B 48,188.93 77,513.63 0.00 0.00 7,582,515.57
-------------------------------------------------------------------------------
436,193.47 2,164,657.84 0.00 0.00 67,171,905.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 468.160837 13.988057 2.963826 16.951883 0.000000 454.172780
M 948.253668 3.653160 6.003191 9.656351 0.000000 944.600508
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 910.247465 3.506739 5.762582 9.269321 0.000000 906.740727
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,757.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,066.11
SUBSERVICER ADVANCES THIS MONTH 18,906.74
MASTER SERVICER ADVANCES THIS MONTH 5,007.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,934,600.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,377.51
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 435,814.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,171,905.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 233
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 696,927.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,463,024.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 208,735.67
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.58660990 % 7.36578600 % 11.04760430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.18556060 % 7.52621482 % 11.28822460 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 818,293.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,483.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19136255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.77
POOL TRADING FACTOR: 50.20791399
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:55:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,967,155.24 7.000000 % 322,255.05
A-4 760944AZ1 11,666,667.00 2,946,960.15 8.000000 % 193,353.03
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 15,934,310.51 8.500000 % 644,510.10
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 0.153597 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,103,997.49 8.000000 % 20,005.32
B 16,938,486.28 16,390,278.63 8.000000 % 0.00
-------------------------------------------------------------------------------
376,347,086.28 155,176,035.02 1,180,123.50
===============================================================================
_______________________________________________________________________________
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 46,334.60 368,589.65 0.00 0.00 7,644,900.19
A-4 19,587.02 212,940.05 0.00 0.00 2,753,607.12
A-5 33,232.58 33,232.58 0.00 0.00 5,000,000.00
A-6 112,526.88 757,036.98 0.00 0.00 15,289,800.41
A-7 99,697.75 99,697.75 0.00 0.00 15,000,000.00
A-8 30,657.06 30,657.06 0.00 0.00 4,612,500.00
A-9 258,521.79 258,521.79 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 99,697.75 99,697.75 0.00 0.00 15,000,000.00
A-12 8,141.99 8,141.99 0.00 0.00 1,225,000.00
A-13 19,802.15 19,802.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,509.87 80,515.19 0.00 0.00 9,083,992.17
B 104,418.44 104,418.44 0.00 40,536.13 16,354,262.25
-------------------------------------------------------------------------------
1,047,127.88 2,227,251.38 0.00 40,536.13 153,959,895.14
===============================================================================
Run: 08/22/95 08:55:23
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-3 354.095788 14.322447 2.059316 16.381763 0.000000 339.773342
A-4 252.596577 16.573116 1.678887 18.252003 0.000000 236.023461
A-5 1000.000000 0.000000 6.646516 6.646516 0.000000 1000.000000
A-6 354.095789 14.322447 2.500597 16.823044 0.000000 339.773342
A-7 1000.000000 0.000000 6.646517 6.646517 0.000000 1000.000000
A-8 1000.000000 0.000000 6.646517 6.646517 0.000000 1000.000000
A-9 1000.000000 0.000000 6.646516 6.646516 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.646517 6.646517 0.000000 1000.000000
A-12 1000.000000 0.000000 6.646522 6.646522 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 967.635382 2.126303 6.431405 8.557708 0.000000 965.509079
B 967.635381 0.000000 6.164569 6.164569 0.000000 965.509077
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,364.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,159.98
SUBSERVICER ADVANCES THIS MONTH 37,174.52
MASTER SERVICER ADVANCES THIS MONTH 5,793.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 971,184.98
(B) TWO MONTHLY PAYMENTS: 4 1,188,436.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,723,515.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,959,895.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 533
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 762,933.30
REMAINING SUBCLASS INTEREST SHORTFALL 4,519.79
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 875,152.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.57073880 % 5.86688400 % 10.56237750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.47735010 % 5.90023276 % 10.62241710 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1534 %
BANKRUPTCY AMOUNT AVAILABLE 242,868.00
FRAUD AMOUNT AVAILABLE 1,615,582.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,672.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57850597
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.08
POOL TRADING FACTOR: 40.90901743
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 465.47
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 73,149.20
................................................................................
Run: 08/22/95 08:55:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,886,173.07 7.500000 % 343,569.46
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 2,292,008.12 7.500000 % 38,174.38
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.151090 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,937,567.42 7.500000 % 2,606.42
B 5,682,302.33 5,549,189.83 7.500000 % 4,923.63
-------------------------------------------------------------------------------
133,690,335.33 73,156,838.44 389,273.89
===============================================================================
_______________________________________________________________________________
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 74,107.49 417,676.95 0.00 0.00 11,542,603.61
A-6 26,111.20 26,111.20 0.00 0.00 4,188,000.00
A-7 68,744.52 68,744.52 0.00 0.00 11,026,000.00
A-8 118,915.67 118,915.67 0.00 0.00 19,073,000.00
A-9 75,003.60 75,003.60 0.00 0.00 12,029,900.00
A-10 14,290.13 52,464.51 0.00 0.00 2,253,833.74
A-11 26,030.14 26,030.14 0.00 0.00 4,175,000.00
A-12 9,188.59 9,188.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,315.05 20,921.47 0.00 0.00 2,934,961.00
B 34,597.89 39,521.52 0.00 0.00 5,544,266.20
-------------------------------------------------------------------------------
465,304.28 854,578.17 0.00 0.00 72,767,564.55
===============================================================================
_______________________________________________________________________________
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-5 797.248177 23.044434 4.970655 28.015089 0.000000 774.203743
A-6 1000.000000 0.000000 6.234766 6.234766 0.000000 1000.000000
A-7 1000.000000 0.000000 6.234765 6.234765 0.000000 1000.000000
A-8 1000.000000 0.000000 6.234765 6.234765 0.000000 1000.000000
A-9 1000.000000 0.000000 6.234765 6.234765 0.000000 1000.000000
A-10 275.316291 4.585511 1.716532 6.302043 0.000000 270.730780
A-11 1000.000000 0.000000 6.234764 6.234764 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 976.574200 0.866487 6.088713 6.955200 0.000000 975.707713
B 976.574196 0.866483 6.088712 6.955195 0.000000 975.707711
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,025.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,708.92
SUBSERVICER ADVANCES THIS MONTH 4,079.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 565,741.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,767,564.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 324,363.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.39922910 % 4.01543800 % 7.58533300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.34751820 % 4.03333686 % 7.61914490 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1516 %
BANKRUPTCY AMOUNT AVAILABLE 137,505.00
FRAUD AMOUNT AVAILABLE 757,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,492.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10603183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.24
POOL TRADING FACTOR: 54.42993644
................................................................................
Run: 08/22/95 08:55:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,561,667.63 7.866155 % 623,679.36
R 760944CB2 100.00 0.00 7.866155 % 0.00
B 3,851,896.47 3,485,118.39 7.866155 % 14,115.15
-------------------------------------------------------------------------------
154,075,839.47 54,046,786.02 637,794.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 329,894.59 953,573.95 0.00 0.00 49,937,988.27
R 0.00 0.00 0.00 0.00 0.00
B 22,739.00 36,854.15 0.00 0.00 3,471,003.24
-------------------------------------------------------------------------------
352,633.59 990,428.10 0.00 0.00 53,408,991.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 336.575517 4.151667 2.196020 6.347687 0.000000 332.423850
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 904.779871 3.664468 5.903326 9.567794 0.000000 901.115403
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:32 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 11,520.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,723.70
SUBSERVICER ADVANCES THIS MONTH 18,229.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,584,918.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,408,991.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 252
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 418,898.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.55166390 % 6.44833610 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.50108820 % 6.49891180 %
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 8.24698559
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.40
POOL TRADING FACTOR: 34.66409250
................................................................................
Run: 08/22/95 08:55:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,171,819.38 8.000000 % 1,359,151.56
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 0.253492 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,221,631.24 8.000000 % 0.00
M-2 760944CK2 4,813,170.00 4,681,211.68 8.000000 % 0.00
M-3 760944CL0 3,208,780.00 3,138,224.95 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,419,013.10 8.000000 % 0.00
-------------------------------------------------------------------------------
320,878,029.09 111,943,167.74 1,359,151.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 127,549.75 1,486,701.31 0.00 0.00 17,812,667.82
A-4 208,751.88 208,751.88 0.00 0.00 31,377,195.00
A-5 273,929.03 273,929.03 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 23,598.71 23,598.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00 6,221,631.24
M-2 0.00 0.00 0.00 0.00 4,681,211.68
M-3 0.00 0.00 0.00 0.00 3,138,224.95
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,235,565.60
-------------------------------------------------------------------------------
633,829.37 1,992,980.93 0.00 0.00 110,400,568.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 432.900235 30.689681 2.880077 33.569758 0.000000 402.210554
A-4 1000.000000 0.000000 6.652981 6.652981 0.000000 1000.000000
A-5 1000.000000 0.000000 6.652981 6.652981 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-1 969.469747 0.000000 0.000000 0.000000 0.000000 969.469747
M-2 972.583906 0.000000 0.000000 0.000000 0.000000 972.583906
M-3 978.011877 0.000000 0.000000 0.000000 0.000000 978.011877
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 884.471295 0.000000 0.000000 0.000000 0.000000 770.128413
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,998.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,733.19
SUBSERVICER ADVANCES THIS MONTH 38,736.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,310,532.49
(B) TWO MONTHLY PAYMENTS: 3 724,607.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 351,176.04
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 654,010.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,400,568.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 443
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 593,015.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.93701880 % 12.54303200 % 5.51994880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.85079470 % 12.71829306 % 5.43091220 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2480 %
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 8.69741790
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.30
POOL TRADING FACTOR: 34.40577374
................................................................................
Run: 08/22/95 08:55:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,644,055.06 7.500000 % 405,647.67
A-4 760944BV9 37,600,000.00 22,341,427.94 7.500000 % 329,825.68
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 0.201740 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,615,404.24 7.500000 % 2,233.66
B-1 3,744,527.00 3,662,472.60 7.500000 % 3,127.89
B-2 534,817.23 523,097.69 7.500000 % 446.74
-------------------------------------------------------------------------------
106,963,444.23 57,786,457.53 741,281.64
===============================================================================
_______________________________________________________________________________
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 60,009.98 465,657.65 0.00 0.00 9,238,407.39
A-4 139,019.20 468,844.88 0.00 0.00 22,011,602.26
A-5 62,224.85 62,224.85 0.00 0.00 10,000,000.00
A-6 56,002.37 56,002.37 0.00 0.00 9,000,000.00
A-7 9,672.08 9,672.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,274.32 18,507.98 0.00 0.00 2,613,170.58
B-1 22,789.68 25,917.57 0.00 0.00 3,659,344.71
B-2 3,254.97 3,701.71 0.00 0.00 522,650.95
-------------------------------------------------------------------------------
369,247.45 1,110,529.09 0.00 0.00 57,045,175.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 901.313557 37.910997 5.608409 43.519406 0.000000 863.402560
A-4 594.186913 8.771960 3.697319 12.469279 0.000000 585.414954
A-5 1000.000000 0.000000 6.222485 6.222485 0.000000 1000.000000
A-6 1000.000000 0.000000 6.222486 6.222486 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 978.086851 0.835325 6.086133 6.921458 0.000000 977.251526
B-1 978.086845 0.835324 6.086131 6.921455 0.000000 977.251521
B-2 978.086832 0.835324 6.086135 6.921459 0.000000 977.251527
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:39 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 16,464.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,049.41
SUBSERVICER ADVANCES THIS MONTH 2,988.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 87,509.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 320,836.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,045,175.89
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 691,929.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.23085060 % 4.52598100 % 7.24316820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.08809660 % 4.58087917 % 7.33102420 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2006 %
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 8.16932435
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.90
POOL TRADING FACTOR: 53.33146880
................................................................................
Run: 08/22/95 08:55:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 57,446,008.35 7.665341 % 1,213,628.19
R 760944BR8 100.00 0.00 7.665341 % 0.00
B 7,272,473.94 6,839,450.65 7.665341 % 5,716.62
-------------------------------------------------------------------------------
121,207,887.94 64,285,459.00 1,219,344.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 365,107.16 1,578,735.35 0.00 0.00 56,232,380.16
R 0.00 0.00 0.00 0.00 0.00
B 43,469.20 49,185.82 0.00 0.00 6,833,734.03
-------------------------------------------------------------------------------
408,576.36 1,627,921.17 0.00 0.00 63,066,114.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 504.198447 10.651905 3.204513 13.856418 0.000000 493.546541
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 940.457224 0.786061 5.977225 6.763286 0.000000 939.671161
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,339.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,679.26
SUBSERVICER ADVANCES THIS MONTH 15,372.65
MASTER SERVICER ADVANCES THIS MONTH 2,555.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 372,800.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,979.75
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,543,345.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,066,114.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 227
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 430,101.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,165,613.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.36081230 % 10.63918770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.16417460 % 10.83582540 %
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 8.17615558
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.82
POOL TRADING FACTOR: 52.03136138
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:55:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 68,113,569.45 6.898687 % 946,944.11
R 760944BK3 100.00 0.00 6.898687 % 0.00
B 11,897,842.91 10,687,528.65 6.898687 % 0.00
-------------------------------------------------------------------------------
153,520,242.91 78,801,098.10 946,944.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 391,355.05 1,338,299.16 0.00 0.00 67,166,625.34
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 10,508,257.67
-------------------------------------------------------------------------------
391,355.05 1,338,299.16 0.00 0.00 77,674,883.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 480.952290 6.686405 2.763372 9.449777 0.000000 474.265884
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 898.274480 0.000000 0.000000 0.000000 0.000000 883.206960
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,522.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,266.91
SPREAD 15,708.52
SUBSERVICER ADVANCES THIS MONTH 27,274.34
MASTER SERVICER ADVANCES THIS MONTH 5,014.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,334,877.66
(B) TWO MONTHLY PAYMENTS: 1 582,699.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,859,014.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,674,883.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
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 737,982.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,003.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.43733540 % 13.56266460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.47148570 % 13.52851430 %
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 7.62900494
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.13
POOL TRADING FACTOR: 50.59585729
................................................................................
Run: 08/22/95 08:55:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,131,535.64 8.000000 % 324,999.55
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 2,384,160.04 8.000000 % 723,386.09
A-5 760944ET1 38,663,000.00 38,663,000.00 8.000000 % 0.00
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,439,961.49 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 2,435,331.34 8.000000 % 116,487.79
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 15,449,146.28 8.000000 % 179,205.09
A-11 760944EF1 2,607,000.00 1,493,038.51 8.000000 % 42,798.24
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 0.221952 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,396,362.72 8.000000 % 7,591.03
M-2 760944EZ7 4,032,382.00 3,936,732.84 8.000000 % 3,180.37
M-3 760944FA1 2,419,429.00 2,373,665.80 8.000000 % 1,917.61
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,260,735.83 8.000000 % 0.00
-------------------------------------------------------------------------------
322,590,531.66 137,771,793.04 1,399,565.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 54,039.98 379,039.53 0.00 0.00 7,806,536.09
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 15,844.48 739,230.57 0.00 0.00 1,660,773.95
A-5 256,943.78 256,943.78 0.00 0.00 38,663,000.00
A-6 156,818.58 156,818.58 0.00 0.00 23,596,900.00
A-7 0.00 0.00 42,798.24 0.00 6,482,759.73
A-8 16,184.55 132,672.34 0.00 0.00 2,318,843.55
A-9 50,554.05 50,554.05 0.00 0.00 7,607,000.00
A-10 102,670.83 281,875.92 0.00 0.00 15,269,941.19
A-11 9,922.33 52,720.57 0.00 0.00 1,450,240.27
A-12 25,818.65 25,818.65 0.00 0.00 3,885,000.00
A-13 38,458.83 38,458.83 0.00 0.00 5,787,000.00
A-14 25,402.28 25,402.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,445.67 70,036.70 0.00 0.00 9,388,771.69
M-2 26,162.46 29,342.83 0.00 0.00 3,933,552.47
M-3 15,774.74 17,692.35 0.00 0.00 2,371,748.19
B-1 46,159.81 46,159.81 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,255,732.72
-------------------------------------------------------------------------------
903,201.02 2,302,766.79 42,798.24 0.00 136,410,022.40
===============================================================================
Run: 08/22/95 08:55:45
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-1 154.427523 6.172128 1.026283 7.198411 0.000000 148.255395
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-4 196.989180 59.769156 1.309137 61.078293 0.000000 137.220024
A-5 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
A-6 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
A-7 1209.155368 0.000000 0.000000 0.000000 8.035719 1217.191087
A-8 132.398137 6.332923 0.879882 7.212805 0.000000 126.065214
A-9 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
A-10 386.228657 4.480127 2.566771 7.046898 0.000000 381.748530
A-11 572.703686 16.416663 3.806034 20.222697 0.000000 556.287023
A-12 1000.000000 0.000000 6.645727 6.645727 0.000000 1000.000000
A-13 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.908256 0.784367 6.452392 7.236759 0.000000 970.123889
M-2 976.279737 0.788708 6.488091 7.276799 0.000000 975.491030
M-3 981.085124 0.792588 6.520026 7.312614 0.000000 980.292536
B-1 986.414326 0.000000 9.231680 9.231680 0.000000 986.414326
B-2 868.480128 0.000000 0.000000 0.000000 0.000000 865.033647
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,052.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,485.21
SUBSERVICER ADVANCES THIS MONTH 44,023.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,924,133.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,205,466.05
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,651,922.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,410,022.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 505
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,250,469.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.10435170 % 11.40056400 % 4.49508440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.95863640 % 11.50507278 % 4.53629080 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2214 %
BANKRUPTCY AMOUNT AVAILABLE 231,073.00
FRAUD AMOUNT AVAILABLE 1,400,297.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,083.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.72281793
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.28
POOL TRADING FACTOR: 42.28581096
................................................................................
Run: 08/22/95 08:55:49 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-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 6,139,187.79 6.587500 % 52,508.78
A-4 760944DE5 0.00 0.00 3.412500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 43,851,344.32 7.150000 % 375,062.76
A-7 760944DY1 1,986,000.00 1,546,609.73 7.500000 % 13,228.23
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 4,546,609.74 7.500000 % 13,228.23
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 0.327882 % 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 3,063,024.23 7.500000 % 12,531.95
M-2 760944EB0 6,051,700.00 5,543,695.30 7.500000 % 22,681.29
B 1,344,847.83 1,119,973.80 7.500000 % 4,582.23
-------------------------------------------------------------------------------
268,959,047.83 96,892,444.91 493,823.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 33,668.54 86,177.32 0.00 0.00 6,086,679.01
A-4 17,441.20 17,441.20 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 261,024.74 636,087.50 0.00 0.00 43,476,281.56
A-7 9,656.83 22,885.06 0.00 0.00 1,533,381.50
A-8 194,072.02 194,072.02 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 28,388.45 41,616.68 0.00 0.00 4,533,381.51
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 26,448.41 26,448.41 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 19,125.13 31,657.08 0.00 0.00 3,050,492.28
M-2 34,614.13 57,295.42 0.00 0.00 5,521,014.01
B 6,992.97 11,575.20 0.00 0.00 1,115,391.57
-------------------------------------------------------------------------------
631,432.42 1,125,255.89 0.00 0.00 96,398,621.44
===============================================================================
Run: 08/22/95 08:55:49
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-3 145.621990 1.245512 0.798620 2.044132 0.000000 144.376478
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 778.756160 6.660741 4.635539 11.296280 0.000000 772.095420
A-7 778.756158 6.660740 4.862452 11.523192 0.000000 772.095418
A-8 1000.000000 0.000000 6.243872 6.243872 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-11 121.356192 0.353082 0.757733 1.110815 0.000000 121.003110
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-1 910.936574 3.726974 5.687771 9.414745 0.000000 907.209600
M-2 916.055869 3.747920 5.719737 9.467657 0.000000 912.307948
B 832.788495 3.407241 5.199830 8.607071 0.000000 829.381247
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,971.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,712.72
SUBSERVICER ADVANCES THIS MONTH 12,547.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 950,540.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,830.06
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,398,621.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 388
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 97,400.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.96135010 % 8.88275600 % 1.15589380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.95120710 % 8.89173119 % 1.15706170 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3281 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 506,665.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,705,302.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22548318
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.72
POOL TRADING FACTOR: 35.84137519
................................................................................
Run: 08/22/95 08:55:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,793,390.94 7.811347 % 2,158,438.93
R 760944DC9 100.00 0.00 7.811347 % 0.00
B 6,746,402.77 5,986,380.91 7.811347 % 4,653.37
-------------------------------------------------------------------------------
112,439,802.77 60,779,771.85 2,163,092.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 349,784.62 2,508,223.55 0.00 0.00 52,634,952.01
R 0.00 0.00 0.00 0.00 0.00
B 38,215.26 42,868.63 0.00 0.00 5,981,727.54
-------------------------------------------------------------------------------
387,999.88 2,551,092.18 0.00 0.00 58,616,679.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 518.418773 20.421720 3.309430 23.731150 0.000000 497.997054
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 887.344132 0.689756 5.664539 6.354295 0.000000 886.654376
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,428.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,230.00
SUBSERVICER ADVANCES THIS MONTH 30,880.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 525,342.19
(B) TWO MONTHLY PAYMENTS: 2 1,106,317.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,613,786.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,616,679.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 193
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,115,846.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.15070190 % 9.84929810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.79517850 % 10.20482150 %
BANKRUPTCY AMOUNT AVAILABLE 198,491.00
FRAUD AMOUNT AVAILABLE 655,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,943,999.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29439536
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.11
POOL TRADING FACTOR: 52.13161008
................................................................................
Run: 08/22/95 08:55:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4102
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DL9 2,600,000.00 232,116.33 5.500000 % 91,978.83
A-2 760944DM7 5,250,000.00 5,250,000.00 5.500000 % 0.00
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 8,801.06 2969.500000 % 46.57
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 4,477,001.85 6.687500 % 455,648.96
A-8 760944EJ3 15,077,940.00 1,918,715.06 7.729165 % 195,278.12
A-9 760944EK0 0.00 0.00 0.220143 % 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 3,968,327.33 7.000000 % 16,950.99
B-2 677,492.20 610,359.48 7.000000 % 2,607.20
-------------------------------------------------------------------------------
135,502,292.20 88,765,321.11 762,510.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,062.50 93,041.33 0.00 0.00 140,137.50
A-2 24,031.61 24,031.61 0.00 0.00 5,250,000.00
A-3 89,135.41 89,135.41 0.00 0.00 17,850,000.00
A-4 21,751.00 21,797.57 0.00 0.00 8,754.49
A-5 195,748.36 195,748.36 0.00 0.00 33,600,000.00
A-6 121,468.85 121,468.85 0.00 0.00 20,850,000.00
A-7 24,917.93 480,566.89 0.00 0.00 4,021,352.89
A-8 12,342.52 207,620.64 0.00 0.00 1,723,436.94
A-9 16,263.32 16,263.32 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 23,118.86 40,069.85 0.00 0.00 3,951,376.34
B-2 3,555.88 6,163.08 0.00 0.00 607,752.28
-------------------------------------------------------------------------------
533,396.24 1,295,906.91 0.00 0.00 88,002,810.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 89.275512 35.376473 0.408654 35.785127 0.000000 53.899039
A-2 1000.000000 0.000000 4.577450 4.577450 0.000000 1000.000000
A-3 1000.000000 0.000000 4.993580 4.993580 0.000000 1000.000000
A-4 880.106000 4.657000 2175.100000 2179.757000 0.000000 875.449000
A-5 1000.000000 0.000000 5.825844 5.825844 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825844 5.825844 0.000000 1000.000000
A-7 127.253131 12.951247 0.708261 13.659508 0.000000 114.301884
A-8 127.253130 12.951247 0.818581 13.769828 0.000000 114.301883
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-1 900.909764 3.848300 5.248561 9.096861 0.000000 897.061465
B-2 900.909974 3.848295 5.248562 9.096857 0.000000 897.061678
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:58 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 21,148.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,565.54
SUBSERVICER ADVANCES THIS MONTH 1,962.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 195,617.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,002,810.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 357
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 383,343.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.84180670 % 5.15819330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.81933750 % 5.18066250 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2196 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 463,877.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,780,858.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63093893
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.24
POOL TRADING FACTOR: 64.94562491
................................................................................
Run: 08/22/95 08:56:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,780,901.34 8.000000 % 200,936.44
A-5 760944CU0 20,606,000.00 24,990,102.72 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.369712 % 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 3,627,287.00 8.500000 % 3,122.88
A-10 760944FD5 0.00 0.00 0.147968 % 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 3,279,966.77 8.500000 % 2,424.40
M-2 760944CY2 2,016,155.00 1,972,185.53 8.500000 % 1,457.75
M-3 760944EE4 1,344,103.00 1,314,790.02 8.500000 % 0.00
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 602,275.85 8.500000 % 0.00
-------------------------------------------------------------------------------
134,410,378.59 49,051,938.07 207,941.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 25,203.51 226,139.95 0.00 0.00 3,579,964.90
A-5 0.00 0.00 169,707.65 0.00 25,159,810.37
A-6 8,863.28 8,863.28 0.00 0.00 0.00
A-7 51,188.33 51,188.33 0.00 0.00 7,500,864.00
A-8 1,944.62 1,944.62 0.00 0.00 1,000.00
A-9 25,690.74 28,813.62 0.00 0.00 3,624,164.12
A-10 6,047.83 6,047.83 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 23,230.80 25,655.20 0.00 0.00 3,277,542.37
M-2 27,854.09 29,311.84 0.00 0.00 1,970,727.78
M-3 16,616.24 16,616.24 0.00 0.00 1,314,790.02
B-1 0.00 0.00 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 599,393.42
-------------------------------------------------------------------------------
186,639.44 394,580.91 169,707.65 0.00 49,010,821.82
===============================================================================
Run: 08/22/95 08:56:00
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-4 259.267732 13.778814 1.728280 15.507094 0.000000 245.488919
A-5 1212.758552 0.000000 0.000000 0.000000 8.235837 1220.994389
A-7 1000.000000 0.000000 6.824325 6.824325 0.000000 1000.000000
A-8 1000.000000 0.000000 1944.620000 1944.620000 0.000000 1000.000000
A-9 695.844085 0.599081 4.928408 5.527489 0.000000 695.245004
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.105345 0.721492 6.913396 7.634888 0.000000 975.383853
M-2 978.191424 0.723035 13.815451 14.538486 0.000000 977.468389
M-3 978.191418 0.000000 12.362326 12.362326 0.000000 978.191418
B-1 983.339495 0.000000 0.000000 0.000000 0.000000 983.339495
B-2 896.169690 0.000000 0.000000 0.000000 0.000000 891.880715
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,260.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,065.60
SUBSERVICER ADVANCES THIS MONTH 19,688.05
MASTER SERVICER ADVANCES THIS MONTH 6,023.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 608,588.35
(B) TWO MONTHLY PAYMENTS: 1 392,498.77
(C) THREE OR MORE MONTHLY PAYMENTS: 2 349,839.30
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,149,077.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,010,821.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 194
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 757,561.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,859.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.34266790 % 13.38773300 % 5.26959950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.34081800 % 13.39104289 % 5.26813910 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1480 %
BANKRUPTCY AMOUNT AVAILABLE 121,328.00
FRAUD AMOUNT AVAILABLE 506,211.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,617,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07598844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.77
POOL TRADING FACTOR: 36.46356951
................................................................................
Run: 08/29/95 14:11:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 31,091,988.04 7.470000 % 79,721.36
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 66,128,818.47 79,721.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,423.25 254,144.61 0.00 0.00 31,012,266.68
A-2 196,553.45 196,553.45 0.00 0.00 35,036,830.43
S-1 2,463.23 2,463.23 0.00 0.00 0.00
S-2 11,589.13 11,589.13 0.00 0.00 0.00
S-3 1,549.02 1,549.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
386,578.08 466,299.44 0.00 0.00 66,049,097.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 939.675654 2.409374 5.271496 7.680870 0.000000 937.266280
A-2 1000.000000 0.000000 5.609909 5.609909 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:19 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 1,653.22
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,049,097.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,055,533.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 100.06266920 % 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: 96.95290211
................................................................................
Run: 08/22/95 08:56:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,536,490.85 10.000000 % 109,597.48
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 50,359,927.02 7.250000 % 876,779.81
A-6 7609208K7 48,625,000.00 12,589,981.73 6.687500 % 219,194.95
A-7 7609208L5 0.00 0.00 3.312500 % 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 0.169515 % 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 8,483,814.71 8.000000 % 6,771.95
M-2 7609208S0 5,252,983.00 5,103,776.73 8.000000 % 4,073.94
M-3 7609208T8 3,501,988.00 3,404,225.59 8.000000 % 2,717.32
B-1 5,252,983.00 5,139,072.09 8.000000 % 0.00
B-2 1,750,995.34 1,623,793.59 8.000000 % 0.00
-------------------------------------------------------------------------------
350,198,858.34 150,656,082.31 1,219,135.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,994.89 205,592.37 0.00 0.00 11,426,893.37
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-5 303,806.80 1,180,586.61 0.00 0.00 49,483,147.21
A-6 70,058.90 289,253.85 0.00 0.00 12,370,786.78
A-7 34,702.07 34,702.07 0.00 0.00 0.00
A-8 43,245.29 43,245.29 0.00 0.00 6,663,000.00
A-9 231,056.93 231,056.93 0.00 0.00 35,600,000.00
A-10 65,890.17 65,890.17 0.00 0.00 10,152,000.00
A-11 21,250.53 21,250.53 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 56,474.91 63,246.86 0.00 0.00 8,477,042.76
M-2 33,974.73 38,048.67 0.00 0.00 5,099,702.79
M-3 22,661.19 25,378.51 0.00 0.00 3,401,508.27
B-1 50,417.19 50,417.19 0.00 0.00 5,139,072.09
B-2 0.00 0.00 0.00 0.00 1,618,395.33
-------------------------------------------------------------------------------
1,029,533.60 2,248,669.05 0.00 0.00 149,431,548.60
===============================================================================
Run: 08/22/95 08:56:04
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-1 390.352942 3.708381 3.248118 6.956499 0.000000 386.644562
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-5 849.985266 14.798471 5.127714 19.926185 0.000000 835.186795
A-6 258.919933 4.507865 1.440800 5.948665 0.000000 254.412068
A-8 1000.000000 0.000000 6.490363 6.490363 0.000000 1000.000000
A-9 1000.000000 0.000000 6.490363 6.490363 0.000000 1000.000000
A-10 1000.000000 0.000000 6.490363 6.490363 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-1 969.028305 0.773498 6.450611 7.224109 0.000000 968.254808
M-2 971.595897 0.775548 6.467702 7.243250 0.000000 970.820349
M-3 972.083739 0.775936 6.470950 7.246886 0.000000 971.307803
B-1 978.315005 0.000000 9.597821 9.597821 0.000000 978.315005
B-2 927.354604 0.000000 0.000000 0.000000 0.000000 924.271637
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,105.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,869.09
SUBSERVICER ADVANCES THIS MONTH 36,151.69
MASTER SERVICER ADVANCES THIS MONTH 1,779.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,157,535.50
(B) TWO MONTHLY PAYMENTS: 1 265,382.72
(C) THREE OR MORE MONTHLY PAYMENTS: 2 325,173.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,040,672.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,431,548.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 572
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,143.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,104,276.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.23251000 % 11.27854700 % 4.48894300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.11599060 % 11.36189378 % 4.52211560 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1704 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,536,649.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,200,598.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65619423
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.38
POOL TRADING FACTOR: 42.67048422
................................................................................
Run: 08/22/95 08:56:08 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-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 20,194,936.91 7.500000 % 227,094.49
A-6 760944GG7 20,505,000.00 18,819,177.48 7.000000 % 211,623.91
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 3,977,533.46 7.500000 % 136,546.67
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 21,847,466.54 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,763,835.52 6.637500 % 42,324.78
A-14 760944GU6 0.00 0.00 3.362500 % 0.00
A-15 760944GV4 0.00 0.00 0.165629 % 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 7,922,335.88 7.500000 % 6,761.63
M-2 760944GX0 3,698,106.00 3,600,833.47 7.500000 % 3,073.27
M-3 760944GY8 2,218,863.00 2,160,989.42 7.500000 % 1,844.38
B-1 4,437,728.00 4,338,141.22 7.500000 % 3,702.56
B-2 1,479,242.76 1,422,703.57 7.500000 % 1,214.26
-------------------------------------------------------------------------------
295,848,488.76 154,597,953.47 634,185.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 126,166.56 353,261.05 0.00 0.00 19,967,842.42
A-6 109,733.49 321,357.40 0.00 0.00 18,607,553.57
A-7 144,640.61 144,640.61 0.00 0.00 23,152,000.00
A-8 62,474.35 62,474.35 0.00 0.00 10,000,000.00
A-9 24,849.38 161,396.05 0.00 0.00 3,840,986.79
A-10 21,260.02 21,260.02 0.00 0.00 3,403,000.00
A-11 187,391.81 187,391.81 0.00 0.00 29,995,000.00
A-12 0.00 0.00 136,546.67 0.00 21,984,013.21
A-13 20,810.18 63,134.96 0.00 0.00 3,721,510.74
A-14 10,542.25 10,542.25 0.00 0.00 0.00
A-15 21,330.91 21,330.91 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 49,497.56 56,259.19 0.00 0.00 7,915,574.25
M-2 22,497.47 25,570.74 0.00 0.00 3,597,760.20
M-3 13,501.53 15,345.91 0.00 0.00 2,159,145.04
B-1 27,104.05 30,806.61 0.00 0.00 4,334,438.66
B-2 8,888.83 10,103.09 0.00 0.00 1,421,489.31
-------------------------------------------------------------------------------
850,689.00 1,484,874.95 136,546.67 0.00 154,100,314.19
===============================================================================
Run: 08/22/95 08:56:08
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-5 917.784808 10.320600 5.733801 16.054401 0.000000 907.464207
A-6 917.784808 10.320600 5.351548 15.672148 0.000000 907.464207
A-7 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-9 532.111500 18.267113 3.324332 21.591445 0.000000 513.844387
A-10 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-11 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-12 1190.597632 0.000000 0.000000 0.000000 7.441235 1198.038867
A-13 159.965809 1.798835 0.884448 2.683283 0.000000 158.166974
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-1 973.696664 0.831040 6.083510 6.914550 0.000000 972.865624
M-2 973.696663 0.831039 6.083511 6.914550 0.000000 972.865624
M-3 973.917461 0.831228 6.084887 6.916115 0.000000 973.086234
B-1 977.559062 0.834337 6.107641 6.941978 0.000000 976.724725
B-2 961.778289 0.820859 6.009047 6.829906 0.000000 960.957423
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,145.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,286.71
SUBSERVICER ADVANCES THIS MONTH 11,166.54
MASTER SERVICER ADVANCES THIS MONTH 2,410.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,210,925.42
(B) TWO MONTHLY PAYMENTS: 1 122,451.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 204,551.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,100,314.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
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 333,233.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 365,691.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.42221150 % 8.85144900 % 3.72633960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.39236350 % 8.87245400 % 3.73518250 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1655 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 1,570,250.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,480,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23559353
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.64
POOL TRADING FACTOR: 52.08757862
................................................................................
Run: 08/22/95 08:56:13 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-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 1,220,334.13 5.500000 % 47,970.78
A-4 760944FS2 15,000,000.00 5,397,627.52 7.228260 % 212,178.28
A-5 760944FJ2 18,249,728.00 9,991,733.52 6.687500 % 65,190.97
A-6 760944FK9 0.00 0.00 1.812500 % 0.00
A-7 760944FN3 6,666,667.00 6,666,667.00 6.250000 % 0.00
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 5,699,604.59 10.000000 % 35,363.05
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 0.277411 % 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 2,076,117.38 7.500000 % 8,690.16
M-2 760944FW3 4,582,565.00 4,152,235.68 7.500000 % 17,380.32
B-1 458,256.00 415,223.07 7.500000 % 1,738.03
B-2 917,329.35 831,186.89 7.500000 % 3,479.18
-------------------------------------------------------------------------------
183,302,633.35 81,150,730.78 391,990.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 5,589.63 53,560.41 0.00 0.00 1,172,363.35
A-4 32,492.10 244,670.38 0.00 0.00 5,185,449.24
A-5 55,647.52 120,838.49 0.00 0.00 9,926,542.55
A-6 15,082.04 15,082.04 0.00 0.00 0.00
A-7 34,700.03 34,700.03 0.00 0.00 6,666,667.00
A-8 202,995.21 202,995.21 0.00 0.00 32,500,001.00
A-9 65,122.26 65,122.26 0.00 0.00 12,000,000.00
A-10 47,466.35 82,829.40 0.00 0.00 5,664,241.54
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 1,085.38 1,085.38 0.00 0.00 200,000.00
A-15 18,748.09 18,748.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,967.44 21,657.60 0.00 0.00 2,067,427.22
M-2 25,934.89 43,315.21 0.00 0.00 4,134,855.36
B-1 2,593.48 4,331.51 0.00 0.00 413,485.04
B-2 5,191.63 8,670.81 0.00 0.00 827,707.71
-------------------------------------------------------------------------------
525,616.05 917,606.82 0.00 0.00 80,758,740.01
===============================================================================
Run: 08/22/95 08:56:13
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-3 359.841834 14.145219 1.648223 15.793442 0.000000 345.696615
A-4 359.841835 14.145219 2.166140 16.311359 0.000000 345.696616
A-5 547.500408 3.572161 3.049225 6.621386 0.000000 543.928247
A-7 1000.000000 0.000000 5.205004 5.205004 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246006 6.246006 0.000000 1000.000000
A-9 1000.000000 0.000000 5.426855 5.426855 0.000000 1000.000000
A-10 142.490115 0.884076 1.186659 2.070735 0.000000 141.606039
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 5.426900 5.426900 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-1 906.094221 3.792706 5.659469 9.452175 0.000000 902.301515
M-2 906.094225 3.792706 5.659470 9.452176 0.000000 902.301519
B-1 906.094126 3.792705 5.659457 9.452162 0.000000 902.301421
B-2 906.094294 3.792705 5.659472 9.452177 0.000000 902.301567
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,622.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,789.33
SUBSERVICER ADVANCES THIS MONTH 13,807.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 653,758.56
(B) TWO MONTHLY PAYMENTS: 1 218,741.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 463,261.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,758,740.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 335
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 52,312.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.78903790 % 7.67504200 % 1.53591960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.78307150 % 7.68001405 % 1.53691450 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2775 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 838,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,117,662.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22244355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.78
POOL TRADING FACTOR: 44.05759946
................................................................................
Run: 08/22/95 08:56:18 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-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 1,449,085.89 7.500000 % 465,484.60
A-5 760944HC5 33,306,000.00 1,292,223.49 6.200000 % 415,096.25
A-6 760944HQ4 32,628,000.00 32,628,000.00 7.500000 % 0.00
A-7 760944HD3 36,855,000.00 36,855,000.00 7.000000 % 0.00
A-8 760944HW1 29,999,000.00 8,042,344.97 10.000190 % 215,833.65
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 1,312,097.84 7.500000 % 421,697.88
A-15 760944HL5 29,559,000.00 29,559,000.00 7.500000 % 0.00
A-16 760944HM3 0.00 0.00 0.296396 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,938,993.00 7.500000 % 11,174.93
M-2 760944HT8 6,032,300.00 5,898,235.08 7.500000 % 5,094.09
M-3 760944HU5 3,619,400.00 3,538,960.61 7.500000 % 3,056.47
B-1 4,825,900.00 4,726,166.99 7.500000 % 4,081.82
B-2 2,413,000.00 2,372,102.53 7.500000 % 2,048.70
B-3 2,412,994.79 2,284,493.29 7.500000 % 1,973.03
-------------------------------------------------------------------------------
482,582,094.79 248,013,703.69 1,545,541.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 9,038.36 474,522.96 0.00 0.00 983,601.29
A-5 6,662.91 421,759.16 0.00 0.00 877,127.24
A-6 203,510.12 203,510.12 0.00 0.00 32,628,000.00
A-7 214,550.11 214,550.11 0.00 0.00 36,855,000.00
A-8 66,884.46 282,718.11 0.00 0.00 7,826,511.32
A-9 594,824.88 594,824.88 0.00 0.00 95,366,000.00
A-10 52,181.12 52,181.12 0.00 0.00 8,366,000.00
A-11 8,638.64 8,638.64 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 8,183.93 429,881.81 0.00 0.00 890,399.96
A-15 184,367.89 184,367.89 0.00 0.00 29,559,000.00
A-16 61,134.00 61,134.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,704.19 91,879.12 0.00 0.00 12,927,818.07
M-2 36,788.97 41,883.06 0.00 0.00 5,893,140.99
M-3 22,073.50 25,129.97 0.00 0.00 3,535,904.14
B-1 29,478.44 33,560.26 0.00 0.00 4,722,085.17
B-2 14,795.48 16,844.18 0.00 0.00 2,370,053.83
B-3 14,249.05 16,222.08 0.00 0.00 2,282,520.26
-------------------------------------------------------------------------------
1,608,066.05 3,153,607.47 0.00 0.00 246,468,162.27
===============================================================================
Run: 08/22/95 08:56:18
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 38.798519 12.463107 0.241997 12.705104 0.000000 26.335412
A-5 38.798519 12.463107 0.200051 12.663158 0.000000 26.335412
A-6 1000.000000 0.000000 6.237285 6.237285 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821465 5.821465 0.000000 1000.000000
A-8 268.087102 7.194695 2.229556 9.424251 0.000000 260.892407
A-9 1000.000000 0.000000 6.237285 6.237285 0.000000 1000.000000
A-10 1000.000000 0.000000 6.237284 6.237284 0.000000 1000.000000
A-11 1000.000000 0.000000 6.237285 6.237285 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 35.998185 11.569532 0.224531 11.794063 0.000000 24.428653
A-15 1000.000000 0.000000 6.237284 6.237284 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.945786 0.842025 6.081015 6.923040 0.000000 974.103761
M-2 977.775489 0.844469 6.098664 6.943133 0.000000 976.931020
M-3 977.775490 0.844469 6.098663 6.943132 0.000000 976.931022
B-1 979.333801 0.845815 6.108382 6.954197 0.000000 978.487986
B-2 983.051194 0.849026 6.131571 6.980597 0.000000 982.202167
B-3 946.746052 0.817669 5.905123 6.722792 0.000000 945.928383
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,061.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,010.93
SUBSERVICER ADVANCES THIS MONTH 51,813.99
MASTER SERVICER ADVANCES THIS MONTH 2,742.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,035,274.34
(B) TWO MONTHLY PAYMENTS: 2 414,189.54
(C) THREE OR MORE MONTHLY PAYMENTS: 1 334,283.73
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,359,979.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,468,162.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 862
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 381,159.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,331,341.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.19467880 % 9.02215800 % 3.78316310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.12550860 % 9.07089297 % 3.80359850 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2968 %
BANKRUPTCY AMOUNT AVAILABLE 260,890.00
FRAUD AMOUNT AVAILABLE 2,541,463.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,757,392.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27172547
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.00
POOL TRADING FACTOR: 51.07279465
................................................................................
Run: 08/22/95 08:56:23 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-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 2,721,341.81 5.500000 % 589,834.33
A-3 760944HY7 23,719,181.00 23,719,181.00 5.600000 % 0.00
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 26,260,386.19 6.687500 % 480,321.72
A-11 760944JE9 0.00 0.00 1.812500 % 0.00
A-12 760944JN9 2,200,013.00 1,028,706.77 7.500000 % 13,846.41
A-13 760944JP4 9,999,984.00 4,675,875.37 9.500000 % 62,937.31
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 6.941000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.165200 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.321802 % 0.00
R-I 760944JL3 100.00 0.00 7.000000 % 0.00
R-II 760944JM1 100.00 0.00 7.000000 % 0.00
M-1 760944JJ8 5,772,016.00 5,255,115.21 7.000000 % 21,587.30
M-2 760944JK5 5,050,288.00 4,642,364.67 7.000000 % 19,070.20
B-1 1,442,939.00 1,341,283.20 7.000000 % 5,509.81
B-2 721,471.33 521,120.59 7.000000 % 2,140.71
-------------------------------------------------------------------------------
288,587,914.33 159,164,070.80 1,195,247.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 12,443.90 602,278.23 0.00 0.00 2,131,507.48
A-3 110,432.86 110,432.86 0.00 0.00 23,719,181.00
A-4 51,374.08 51,374.08 0.00 0.00 10,298,695.00
A-5 222,815.50 222,815.50 0.00 0.00 40,000,000.00
A-6 67,337.78 67,337.78 0.00 0.00 11,700,000.00
A-7 7,399.13 7,399.13 0.00 0.00 0.00
A-8 103,315.22 103,315.22 0.00 0.00 18,141,079.00
A-9 2,320.58 2,320.58 0.00 0.00 10,000.00
A-10 146,007.61 626,329.33 0.00 0.00 25,780,064.47
A-11 39,572.15 39,572.15 0.00 0.00 0.00
A-12 6,414.51 20,260.92 0.00 0.00 1,014,860.36
A-13 36,931.52 99,868.83 0.00 0.00 4,612,938.06
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 37,626.81 37,626.81 0.00 0.00 6,520,258.32
A-17 13,872.21 13,872.21 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 42,583.83 42,583.83 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 30,583.76 52,171.06 0.00 0.00 5,233,527.91
M-2 27,017.67 46,087.87 0.00 0.00 4,623,294.47
B-1 7,806.01 13,315.82 0.00 0.00 1,335,773.39
B-2 3,032.84 5,173.55 0.00 0.00 518,979.88
-------------------------------------------------------------------------------
968,888.14 2,164,135.93 0.00 0.00 157,968,823.01
===============================================================================
Run: 08/22/95 08:56:23
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-2 286.230308 62.038683 1.308847 63.347530 0.000000 224.191625
A-3 1000.000000 0.000000 4.655846 4.655846 0.000000 1000.000000
A-4 1000.000000 0.000000 4.988407 4.988407 0.000000 1000.000000
A-5 1000.000000 0.000000 5.570388 5.570388 0.000000 1000.000000
A-6 1000.000000 0.000000 5.755366 5.755366 0.000000 1000.000000
A-8 1000.000000 0.000000 5.695098 5.695098 0.000000 1000.000000
A-9 1000.000000 0.000000 232.058000 232.058000 0.000000 1000.000000
A-10 826.146406 15.110824 4.593370 19.704194 0.000000 811.035583
A-12 467.591223 6.293786 2.915669 9.209455 0.000000 461.297438
A-13 467.588285 6.293741 3.693158 9.986899 0.000000 461.294544
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 0.958256 0.958256 0.000000 166.053934
A-17 211.173371 0.000000 1.257992 1.257992 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 910.447097 3.739993 5.298627 9.038620 0.000000 906.707104
M-2 919.227709 3.776062 5.349729 9.125791 0.000000 915.451648
B-1 929.549482 3.818464 5.409799 9.228263 0.000000 925.731018
B-2 722.302562 2.967117 4.203660 7.170777 0.000000 719.335417
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,928.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,900.72
SUBSERVICER ADVANCES THIS MONTH 37,608.88
MASTER SERVICER ADVANCES THIS MONTH 3,060.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,642,305.18
(B) TWO MONTHLY PAYMENTS: 2 750,911.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 379,052.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,968,823.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 623
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 295,552.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 541,423.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.61147090 % 6.21841300 % 1.17011570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58614740 % 6.23972642 % 1.17412620 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3220 %
BANKRUPTCY AMOUNT AVAILABLE 254,437.00
FRAUD AMOUNT AVAILABLE 1,624,691.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,850,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.77942222
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.93
POOL TRADING FACTOR: 54.73854419
................................................................................
Run: 08/29/95 14:11:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 30,021,146.59 7.470000 % 45,302.11
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 54,089,667.17 45,302.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 186,474.00 231,776.11 0.00 0.00 29,975,844.48
A-2 149,499.72 149,499.72 0.00 0.00 24,068,520.58
S-1 4,030.63 4,030.63 0.00 0.00 0.00
S-2 6,691.05 6,691.05 0.00 0.00 0.00
S-3 3,527.21 3,527.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
350,222.61 395,524.72 0.00 0.00 54,044,365.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 941.013277 1.419995 5.845030 7.265025 0.000000 939.593282
A-2 1000.000000 0.000000 6.211421 6.211421 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:22 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 1,352.24
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 54,044,365.06
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 4,512,597.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.55672732
................................................................................
Run: 08/22/95 08:56:28 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 28,458,488.33 7.000000 % 392,136.63
A-2 760944KV9 20,040,000.00 14,096,693.07 7.000000 % 107,363.22
A-3 760944KS6 30,024,000.00 21,119,716.22 6.000000 % 160,851.96
A-4 760944LF3 10,008,000.00 7,039,905.39 10.000000 % 53,617.32
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 0.240061 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,793,001.94 7.000000 % 5,381.33
M-2 760944LC0 2,689,999.61 2,633,182.37 7.000000 % 2,446.06
M-3 760944LD8 1,613,999.76 1,579,909.41 7.000000 % 1,467.63
B-1 2,151,999.69 2,106,545.91 7.000000 % 1,956.85
B-2 1,075,999.84 1,053,272.94 7.000000 % 978.42
B-3 1,075,999.84 1,053,272.96 7.000000 % 978.43
-------------------------------------------------------------------------------
215,199,968.62 175,035,988.54 727,177.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 165,718.80 557,855.43 0.00 0.00 28,066,351.70
A-2 82,087.53 189,450.75 0.00 0.00 13,989,329.85
A-3 105,414.71 266,266.67 0.00 0.00 20,958,864.26
A-4 58,563.73 112,181.05 0.00 0.00 6,986,288.07
A-5 130,037.35 130,037.35 0.00 0.00 22,331,000.00
A-6 106,424.37 106,424.37 0.00 0.00 18,276,000.00
A-7 197,376.56 197,376.56 0.00 0.00 33,895,000.00
A-8 81,757.39 81,757.39 0.00 0.00 14,040,000.00
A-9 9,084.15 9,084.15 0.00 0.00 1,560,000.00
A-10 34,955.06 34,955.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,733.67 39,115.00 0.00 0.00 5,787,620.61
M-2 15,333.48 17,779.54 0.00 0.00 2,630,736.31
M-3 9,200.09 10,667.72 0.00 0.00 1,578,441.78
B-1 12,266.78 14,223.63 0.00 0.00 2,104,589.06
B-2 6,133.39 7,111.81 0.00 0.00 1,052,294.52
B-3 6,133.42 7,111.85 0.00 0.00 1,052,294.53
-------------------------------------------------------------------------------
1,054,220.48 1,781,398.33 0.00 0.00 174,308,810.69
===============================================================================
Run: 08/22/95 08:56:28
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-1 567.286376 7.816781 3.303409 11.120190 0.000000 559.469595
A-2 703.427798 5.357446 4.096184 9.453630 0.000000 698.070352
A-3 703.427798 5.357446 3.511015 8.868461 0.000000 698.070352
A-4 703.427797 5.357446 5.851692 11.209138 0.000000 698.070351
A-5 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-8 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823173 5.823173 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.878347 0.909316 5.700181 6.609497 0.000000 977.969031
M-2 978.878346 0.909316 5.700179 6.609495 0.000000 977.969030
M-3 978.878343 0.909312 5.700181 6.609493 0.000000 977.969030
B-1 978.878352 0.909317 5.700177 6.609494 0.000000 977.969035
B-2 978.878343 0.909312 5.700177 6.609489 0.000000 977.969030
B-3 978.878361 0.909312 5.700177 6.609489 0.000000 977.969049
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,713.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,324.70
SUBSERVICER ADVANCES THIS MONTH 13,148.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,679,464.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,598.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 174,308,810.69
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 564,580.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.87642170 % 5.71659200 % 2.40698600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.85010970 % 5.73510809 % 2.41478220 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2401 %
BANKRUPTCY AMOUNT AVAILABLE 106,262.00
FRAUD AMOUNT AVAILABLE 1,772,420.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,302,252.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63778645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.15
POOL TRADING FACTOR: 80.99852979
................................................................................
Run: 08/22/95 08:56:32 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-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 4,637,035.13 5.250000 % 325,776.51
A-3 760944JY5 21,283,000.00 21,283,000.00 5.650000 % 0.00
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 26,352,552.68 6.537500 % 228,017.43
A-8 760944KE7 0.00 0.00 11.850000 % 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 8,260,754.38 7.000000 % 31,878.67
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 0.144282 % 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 3,748,543.84 7.000000 % 15,267.03
M-2 760944KM9 2,343,800.00 2,142,051.17 7.000000 % 8,724.12
M-3 760944MF2 1,171,900.00 1,071,025.58 7.000000 % 4,362.06
B-1 1,406,270.00 1,285,221.55 7.000000 % 5,234.44
B-2 351,564.90 321,303.14 7.000000 % 1,308.61
-------------------------------------------------------------------------------
234,376,334.90 135,095,487.47 620,568.87
===============================================================================
_______________________________________________________________________________
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 20,276.49 346,053.00 0.00 0.00 4,311,258.62
A-3 100,155.39 100,155.39 0.00 0.00 21,283,000.00
A-4 37,510.67 37,510.67 0.00 0.00 7,444,000.00
A-5 150,881.56 150,881.56 0.00 0.00 28,305,000.00
A-6 71,659.00 71,659.00 0.00 0.00 12,746,000.00
A-7 143,491.91 371,509.34 0.00 0.00 26,124,535.25
A-8 65,024.05 65,024.05 0.00 0.00 0.00
A-9 85,886.18 85,886.18 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 48,162.69 80,041.36 0.00 0.00 8,228,875.71
A-14 14,639.72 14,639.72 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 16,234.74 16,234.74 0.00 0.00 0.00
R-I 4.98 4.98 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,855.15 37,122.18 0.00 0.00 3,733,276.81
M-2 12,488.81 21,212.93 0.00 0.00 2,133,327.05
M-3 6,244.40 10,606.46 0.00 0.00 1,066,663.52
B-1 7,493.23 12,727.67 0.00 0.00 1,279,987.11
B-2 1,873.29 3,181.90 0.00 0.00 319,994.53
-------------------------------------------------------------------------------
803,882.26 1,424,451.13 0.00 0.00 134,474,918.60
===============================================================================
Run: 08/22/95 08:56:32
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-2 464.912285 32.662574 2.032935 34.695509 0.000000 432.249711
A-3 1000.000000 0.000000 4.705887 4.705887 0.000000 1000.000000
A-4 1000.000000 0.000000 5.039048 5.039048 0.000000 1000.000000
A-5 1000.000000 0.000000 5.330562 5.330562 0.000000 1000.000000
A-6 1000.000000 0.000000 5.622078 5.622078 0.000000 1000.000000
A-7 562.199784 4.864476 3.061226 7.925702 0.000000 557.335309
A-9 1000.000000 0.000000 5.830302 5.830302 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-13 240.277905 0.927245 1.400893 2.328138 0.000000 239.350661
A-14 461.333333 0.000000 2.439953 2.439953 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 49.800000 49.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 913.922333 3.722213 5.328445 9.050658 0.000000 910.200120
M-2 913.922336 3.722212 5.328445 9.050657 0.000000 910.200124
M-3 913.922331 3.722212 5.328441 9.050653 0.000000 910.200120
B-1 913.922326 3.722216 5.328443 9.050659 0.000000 910.200111
B-2 913.922693 3.722215 5.328461 9.050676 0.000000 910.200478
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,091.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,490.31
SUBSERVICER ADVANCES THIS MONTH 2,908.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,858.74
(B) TWO MONTHLY PAYMENTS: 1 110,873.15
(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 134,474,918.60
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 70,353.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.65771170 % 5.15311100 % 1.18917720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.65439360 % 5.15580708 % 1.18979930 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1443 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,377,096.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,847,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61671633
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.57
POOL TRADING FACTOR: 57.37563848
................................................................................
Run: 08/22/95 08:56:37 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-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 16,918,121.77 7.500000 % 468,911.73
A-3 760944LY2 81,356,000.00 36,950,596.89 6.250000 % 875,299.85
A-4 760944LN6 40,678,000.00 18,475,298.43 10.000000 % 437,649.93
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 0.143881 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,466,146.18 7.500000 % 11,771.19
M-2 760944LV8 6,257,900.00 6,120,877.70 7.500000 % 5,350.45
M-3 760944LW6 3,754,700.00 3,672,487.54 7.500000 % 3,210.24
B-1 5,757,200.00 5,631,141.03 7.500000 % 4,922.36
B-2 2,753,500.00 2,693,209.70 7.500000 % 2,354.22
B-3 2,753,436.49 2,693,147.57 7.500000 % 2,354.18
-------------------------------------------------------------------------------
500,624,336.49 293,646,026.81 1,811,824.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 105,449.19 574,360.92 0.00 0.00 16,449,210.04
A-3 191,924.90 1,067,224.75 0.00 0.00 36,075,297.04
A-4 153,539.92 591,189.85 0.00 0.00 18,037,648.50
A-5 415,062.18 415,062.18 0.00 0.00 66,592,000.00
A-6 327,645.56 327,645.56 0.00 0.00 52,567,000.00
A-7 333,086.90 333,086.90 0.00 0.00 53,440,000.00
A-8 89,916.01 89,916.01 0.00 0.00 14,426,000.00
A-9 35,112.13 35,112.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 83,933.32 95,704.51 0.00 0.00 13,454,374.99
M-2 38,150.91 43,501.36 0.00 0.00 6,115,527.25
M-3 22,890.30 26,100.54 0.00 0.00 3,669,277.30
B-1 35,098.41 40,020.77 0.00 0.00 5,626,218.67
B-2 16,786.54 19,140.76 0.00 0.00 2,690,855.48
B-3 16,786.14 19,140.32 0.00 0.00 2,690,793.39
-------------------------------------------------------------------------------
1,865,382.41 3,677,206.56 0.00 0.00 291,834,202.66
===============================================================================
Run: 08/22/95 08:56:37
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-2 237.667478 6.587319 1.481361 8.068680 0.000000 231.080159
A-3 454.184042 10.758885 2.359075 13.117960 0.000000 443.425157
A-4 454.184041 10.758885 3.774520 14.533405 0.000000 443.425156
A-5 1000.000000 0.000000 6.232914 6.232914 0.000000 1000.000000
A-6 1000.000000 0.000000 6.232913 6.232913 0.000000 1000.000000
A-7 1000.000000 0.000000 6.232914 6.232914 0.000000 1000.000000
A-8 1000.000000 0.000000 6.232913 6.232913 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.104113 0.854992 6.096438 6.951430 0.000000 977.249120
M-2 978.104108 0.854991 6.096440 6.951431 0.000000 977.249117
M-3 978.104120 0.854992 6.096439 6.951431 0.000000 977.249128
B-1 978.104118 0.854992 6.096438 6.951430 0.000000 977.249126
B-2 978.104122 0.854992 6.096437 6.951429 0.000000 977.249130
B-3 978.104118 0.854986 6.096436 6.951422 0.000000 977.249121
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 78,598.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,702.42
SUBSERVICER ADVANCES THIS MONTH 28,378.37
MASTER SERVICER ADVANCES THIS MONTH 10,833.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,769,356.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,186,993.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 291,834,202.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,010
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 1,430,027.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,555,138.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.32709910 % 7.92093500 % 3.75196570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.26489600 % 7.96314460 % 3.77195940 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1440 %
BANKRUPTCY AMOUNT AVAILABLE 238,887.00
FRAUD AMOUNT AVAILABLE 2,950,417.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,961,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09253487
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.55
POOL TRADING FACTOR: 58.29405033
................................................................................
Run: 08/29/95 14:15:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,303,938.18 6.915959 % 499,345.34
A-2 760944LJ5 5,265,582.31 2,700,124.48 6.915959 % 31,871.61
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 45,004,062.66 531,216.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,701.40 742,046.74 0.00 0.00 41,804,592.84
A-2 15,490.85 47,362.46 0.00 0.00 2,668,252.87
S-1 3,359.95 3,359.95 0.00 0.00 0.00
S-2 5,361.00 5,361.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
266,913.20 798,130.15 0.00 0.00 44,472,845.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 512.787439 6.052818 2.941906 8.994724 0.000000 506.734622
A-2 512.787441 6.052818 2.941906 8.994724 0.000000 506.734624
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/29/95 14:15:29 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 12,358.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,972.14
SUBSERVICER ADVANCES THIS MONTH 3,084.12
MASTER SERVICER ADVANCES THIS MONTH 5,476.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 221,191.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,210.85
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,472,845.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 772,731.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 491,910.15
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 7,679,313.00
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92700806
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.68
POOL TRADING FACTOR: 50.67346219
................................................................................
Run: 08/22/95 08:56:41 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-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 8,560,110.64 6.437500 % 436,741.49
A-2 760944NF1 0.00 0.00 1.562500 % 0.00
A-3 760944NG9 14,581,000.00 4,320,501.70 5.000030 % 220,434.34
A-4 760944NH7 7,938,000.00 7,938,000.00 5.249810 % 0.00
A-5 760944NJ3 21,873,000.00 21,873,000.00 5.750030 % 0.00
A-6 760944NR5 12,561,000.00 12,561,000.00 6.004100 % 0.00
A-7 760944NS3 23,816,000.00 23,816,000.00 6.981720 % 0.00
A-8 760944NT1 18,040,000.00 18,040,000.00 6.981720 % 0.00
A-9 760944NU8 35,577,000.00 35,577,000.00 6.637500 % 0.00
A-10 760944NK0 0.00 0.00 1.862500 % 0.00
A-11 760944NL8 37,000,000.00 13,426,950.36 7.250000 % 47,319.08
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,659,579.94 6.341000 % 32,606.56
A-14 760944NP9 13,505,000.00 3,776,309.93 8.080275 % 12,747.19
A-15 760944NQ7 0.00 0.00 0.096548 % 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 3,587,530.42 7.000000 % 14,682.20
M-2 760944NW4 1,958,800.00 1,793,765.20 7.000000 % 7,341.10
M-3 760944NX2 1,305,860.00 1,195,837.35 7.000000 % 4,894.04
B-1 1,567,032.00 1,435,004.83 7.000000 % 5,872.85
B-2 783,516.00 717,502.42 7.000000 % 2,936.42
B-3 914,107.69 837,091.37 7.000000 % 3,425.85
-------------------------------------------------------------------------------
261,172,115.69 171,515,184.16 789,001.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,898.09 482,639.58 0.00 0.00 8,123,369.15
A-2 11,140.31 11,140.31 0.00 0.00 0.00
A-3 17,993.05 238,427.39 0.00 0.00 4,100,067.36
A-4 34,709.84 34,709.84 0.00 0.00 7,938,000.00
A-5 104,755.40 104,755.40 0.00 0.00 21,873,000.00
A-6 62,815.98 62,815.98 0.00 0.00 12,561,000.00
A-7 138,493.44 138,493.44 0.00 0.00 23,816,000.00
A-8 104,905.17 104,905.17 0.00 0.00 18,040,000.00
A-9 196,685.26 196,685.26 0.00 0.00 35,577,000.00
A-10 55,190.40 55,190.40 0.00 0.00 0.00
A-11 81,079.93 128,399.01 0.00 0.00 13,379,631.28
A-12 14,117.40 14,117.40 0.00 0.00 2,400,000.00
A-13 51,016.89 83,623.45 0.00 0.00 9,626,973.38
A-14 25,415.10 38,162.29 0.00 0.00 3,763,562.74
A-15 13,792.46 13,792.46 0.00 0.00 0.00
R-I 2.89 2.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,916.62 35,598.82 0.00 0.00 3,572,848.22
M-2 10,458.31 17,799.41 0.00 0.00 1,786,424.10
M-3 6,972.17 11,866.21 0.00 0.00 1,190,943.31
B-1 8,366.61 14,239.46 0.00 0.00 1,429,131.98
B-2 4,183.30 7,119.72 0.00 0.00 714,566.00
B-3 4,880.54 8,306.39 0.00 0.00 833,665.52
-------------------------------------------------------------------------------
1,013,789.16 1,802,790.28 0.00 0.00 170,726,183.04
===============================================================================
Run: 08/22/95 08:56:41
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-1 296.310383 15.117917 1.588774 16.706691 0.000000 281.192466
A-3 296.310383 15.117916 1.234007 16.351923 0.000000 281.192467
A-4 1000.000000 0.000000 4.372618 4.372618 0.000000 1000.000000
A-5 1000.000000 0.000000 4.789256 4.789256 0.000000 1000.000000
A-6 1000.000000 0.000000 5.000874 5.000874 0.000000 1000.000000
A-7 1000.000000 0.000000 5.815143 5.815143 0.000000 1000.000000
A-8 1000.000000 0.000000 5.815142 5.815142 0.000000 1000.000000
A-9 1000.000000 0.000000 5.528439 5.528439 0.000000 1000.000000
A-11 362.890550 1.278894 2.191349 3.470243 0.000000 361.611656
A-12 1000.000000 0.000000 5.882250 5.882250 0.000000 1000.000000
A-13 279.623099 0.943887 1.476824 2.420711 0.000000 278.679212
A-14 279.623097 0.943887 1.881903 2.825790 0.000000 278.679211
R-I 0.000000 0.000000 28.910000 28.910000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 915.746993 3.747754 5.339141 9.086895 0.000000 911.999239
M-2 915.746988 3.747754 5.339141 9.086895 0.000000 911.999234
M-3 915.746979 3.747752 5.339140 9.086892 0.000000 911.999227
B-1 915.746985 3.747754 5.339144 9.086898 0.000000 911.999232
B-2 915.746992 3.747747 5.339138 9.086885 0.000000 911.999244
B-3 915.746995 3.747753 5.339141 9.086894 0.000000 911.999242
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,089.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,381.66
SUBSERVICER ADVANCES THIS MONTH 8,982.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 515,433.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 418,054.29
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,726,183.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 625
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 87,064.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.42222470 % 3.83472300 % 1.74305190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.41938020 % 3.83667901 % 1.74394080 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0965 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 867,168.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55116999
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.28
POOL TRADING FACTOR: 65.36922312
................................................................................
Run: 08/22/95 08:56:46 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-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 23,827,006.13 6.500000 % 922,690.44
A-4 760944QX9 38,099,400.00 9,530,792.46 10.000000 % 369,075.79
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 0.077812 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,256,851.35 7.500000 % 6,179.86
M-2 760944QJ0 3,365,008.00 3,298,569.03 7.500000 % 2,809.03
M-3 760944QK7 2,692,006.00 2,644,541.60 7.500000 % 2,252.06
B-1 2,422,806.00 2,381,955.87 7.500000 % 2,028.45
B-2 1,480,605.00 1,457,954.91 7.500000 % 1,241.58
B-3 1,480,603.82 1,432,114.94 7.500000 % 1,219.57
-------------------------------------------------------------------------------
269,200,605.82 168,837,346.29 1,307,496.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 128,895.51 1,051,585.95 0.00 0.00 22,904,315.69
A-4 79,320.23 448,396.02 0.00 0.00 9,161,716.67
A-5 384,850.07 384,850.07 0.00 0.00 61,656,000.00
A-6 56,301.86 56,301.86 0.00 0.00 9,020,000.00
A-7 231,886.28 231,886.28 0.00 0.00 37,150,000.00
A-8 57,310.30 57,310.30 0.00 0.00 9,181,560.00
A-9 10,933.76 10,933.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,296.48 51,476.34 0.00 0.00 7,250,671.49
M-2 20,589.31 23,398.34 0.00 0.00 3,295,760.00
M-3 16,506.95 18,759.01 0.00 0.00 2,642,289.54
B-1 14,867.91 16,896.36 0.00 0.00 2,379,927.42
B-2 9,100.40 10,341.98 0.00 0.00 1,456,713.33
B-3 8,939.13 10,158.70 0.00 0.00 1,430,895.37
-------------------------------------------------------------------------------
1,064,798.19 2,372,294.97 0.00 0.00 167,529,849.51
===============================================================================
Run: 08/22/95 08:56:46
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-3 595.071156 23.043871 3.219120 26.262991 0.000000 572.027285
A-4 250.155973 9.687181 2.081929 11.769110 0.000000 240.468791
A-5 1000.000000 0.000000 6.241892 6.241892 0.000000 1000.000000
A-6 1000.000000 0.000000 6.241891 6.241891 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241892 6.241892 0.000000 1000.000000
A-8 1000.000000 0.000000 6.241891 6.241891 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.255935 0.834776 6.118651 6.953427 0.000000 979.421159
M-2 980.255925 0.834777 6.118651 6.953428 0.000000 979.421149
M-3 982.368390 0.836573 6.131840 6.968413 0.000000 981.531817
B-1 983.139331 0.837232 6.136649 6.973881 0.000000 982.302099
B-2 984.702139 0.838563 6.146406 6.984969 0.000000 983.863576
B-3 967.250605 0.823698 6.037476 6.861174 0.000000 966.426907
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,533.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,966.49
SUBSERVICER ADVANCES THIS MONTH 18,236.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 970,100.56
(B) TWO MONTHLY PAYMENTS: 3 722,742.42
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 865,677.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 167,529,849.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 581
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,163,716.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.05929990 % 7.81815300 % 3.12254710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.98330230 % 7.87246038 % 3.14423740 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0777 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,701,380.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,812.82
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02620173
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.04
POOL TRADING FACTOR: 62.23234491
................................................................................
Run: 08/22/95 08:56:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,813,073.46 7.000000 % 236,606.98
A-2 760944PP7 20,000,000.00 16,677,083.98 7.000000 % 66,370.93
A-3 760944PQ5 20,000,000.00 17,019,265.74 7.000000 % 59,536.29
A-4 760944PR3 44,814,000.00 38,974,497.29 7.000000 % 116,636.47
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 13,603,908.79 7.000000 % 27,885.11
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 6.541000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.070995 % 0.00
A-14 760944PN2 0.00 0.00 0.210081 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,491,055.27 7.000000 % 7,855.89
M-2 760944PY8 4,333,550.00 4,245,561.91 7.000000 % 3,927.98
M-3 760944PZ5 2,600,140.00 2,547,346.94 7.000000 % 2,356.80
B-1 2,773,475.00 2,717,162.55 7.000000 % 2,513.91
B-2 1,560,100.00 1,528,423.85 7.000000 % 1,414.09
B-3 1,733,428.45 1,698,233.21 7.000000 % 1,571.20
-------------------------------------------------------------------------------
346,680,823.45 294,478,961.77 526,675.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 103,879.82 340,486.80 0.00 0.00 17,576,466.48
A-2 97,255.11 163,626.04 0.00 0.00 16,610,713.05
A-3 99,250.60 158,786.89 0.00 0.00 16,959,729.45
A-4 227,286.07 343,922.54 0.00 0.00 38,857,860.82
A-5 153,081.11 153,081.11 0.00 0.00 26,250,000.00
A-6 174,559.13 174,559.13 0.00 0.00 29,933,000.00
A-7 79,333.39 107,218.50 0.00 0.00 13,576,023.68
A-8 218,687.31 218,687.31 0.00 0.00 37,500,000.00
A-9 251,093.85 251,093.85 0.00 0.00 43,057,000.00
A-10 15,745.49 15,745.49 0.00 0.00 2,700,000.00
A-11 137,627.21 137,627.21 0.00 0.00 23,600,000.00
A-12 23,357.45 23,357.45 0.00 0.00 4,286,344.15
A-13 12,351.84 12,351.84 0.00 0.00 1,837,004.63
A-14 51,538.99 51,538.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,516.96 57,372.85 0.00 0.00 8,483,199.38
M-2 24,758.68 28,686.66 0.00 0.00 4,241,633.93
M-3 14,855.26 17,212.06 0.00 0.00 2,544,990.14
B-1 15,845.57 18,359.48 0.00 0.00 2,714,648.64
B-2 8,913.25 10,327.34 0.00 0.00 1,527,009.76
B-3 9,903.52 11,474.72 0.00 0.00 1,696,662.01
-------------------------------------------------------------------------------
1,768,840.61 2,295,516.26 0.00 0.00 293,952,286.12
===============================================================================
Run: 08/22/95 08:56:50
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-1 600.595889 7.977578 3.502472 11.480050 0.000000 592.618311
A-2 833.854199 3.318547 4.862756 8.181303 0.000000 830.535653
A-3 850.963287 2.976815 4.962530 7.939345 0.000000 847.986473
A-4 869.694678 2.602679 5.071765 7.674444 0.000000 867.091999
A-5 1000.000000 0.000000 5.831661 5.831661 0.000000 1000.000000
A-6 1000.000000 0.000000 5.831662 5.831662 0.000000 1000.000000
A-7 906.927253 1.859007 5.288893 7.147900 0.000000 905.068245
A-8 1000.000000 0.000000 5.831662 5.831662 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831662 5.831662 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831663 5.831663 0.000000 1000.000000
A-11 1000.000000 0.000000 5.831661 5.831661 0.000000 1000.000000
A-12 188.410732 0.000000 1.026701 1.026701 0.000000 188.410732
A-13 188.410731 0.000000 1.266855 1.266855 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.696075 0.906411 5.713256 6.619667 0.000000 978.789664
M-2 979.696071 0.906412 5.713256 6.619668 0.000000 978.789660
M-3 979.696070 0.906413 5.713254 6.619667 0.000000 978.789658
B-1 979.696067 0.906412 5.713255 6.619667 0.000000 978.789656
B-2 979.696077 0.906410 5.713256 6.619666 0.000000 978.789667
B-3 979.696168 0.906412 5.713256 6.619668 0.000000 978.789756
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,301.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,902.53
SUBSERVICER ADVANCES THIS MONTH 8,022.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 805,834.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 357,495.97
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 293,952,286.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 998
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,224.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79140910 % 5.19017200 % 2.01841910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.78517470 % 5.19466055 % 2.02016470 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
BANKRUPTCY AMOUNT AVAILABLE 125,183.00
FRAUD AMOUNT AVAILABLE 2,950,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,734,895.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64611091
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.05
POOL TRADING FACTOR: 84.79046611
................................................................................
Run: 08/22/95 08:56:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,302,304.60 5.500000 % 381,106.16
A-3 760944MH8 12,946,000.00 11,406,921.84 6.887500 % 152,442.46
A-4 760944MJ4 0.00 0.00 2.112500 % 0.00
A-5 760944MV7 22,700,000.00 17,934,005.64 6.500000 % 128,404.30
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 7.067500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.446028 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.937500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.552063 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 7.125000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.145812 % 0.00
A-17 760944MU9 0.00 0.00 0.273166 % 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 2,500,335.63 6.500000 % 10,502.64
M-2 760944NA2 1,368,000.00 1,248,798.53 6.500000 % 5,245.57
M-3 760944NB0 912,000.00 832,532.35 6.500000 % 3,497.05
B-1 729,800.00 666,208.45 6.500000 % 2,798.40
B-2 547,100.00 499,428.13 6.500000 % 2,097.84
B-3 547,219.77 499,537.41 6.500000 % 2,098.31
-------------------------------------------------------------------------------
182,383,319.77 147,373,034.06 688,192.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 97,589.56 478,695.72 0.00 0.00 20,921,198.44
A-3 65,440.13 217,882.59 0.00 0.00 11,254,479.38
A-4 20,071.48 20,071.48 0.00 0.00 0.00
A-5 97,096.76 225,501.06 0.00 0.00 17,805,601.34
A-6 54,087.01 54,087.01 0.00 0.00 11,100,000.00
A-7 88,195.93 88,195.93 0.00 0.00 16,290,000.00
A-8 68,959.58 68,959.58 0.00 0.00 12,737,000.00
A-9 39,523.04 39,523.04 0.00 0.00 7,300,000.00
A-10 82,294.54 82,294.54 0.00 0.00 15,200,000.00
A-11 21,748.37 21,748.37 0.00 0.00 3,694,424.61
A-12 9,023.93 9,023.93 0.00 0.00 1,989,305.77
A-13 66,314.65 66,314.65 0.00 0.00 11,476,048.76
A-14 24,494.51 24,494.51 0.00 0.00 5,296,638.91
A-15 21,925.32 21,925.32 0.00 0.00 3,694,424.61
A-16 7,308.41 7,308.41 0.00 0.00 1,705,118.82
A-17 33,531.99 33,531.99 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,537.10 24,039.74 0.00 0.00 2,489,832.99
M-2 6,761.14 12,006.71 0.00 0.00 1,243,552.96
M-3 4,507.43 8,004.48 0.00 0.00 829,035.30
B-1 3,606.93 6,405.33 0.00 0.00 663,410.05
B-2 2,703.97 4,801.81 0.00 0.00 497,330.29
B-3 2,704.54 4,802.85 0.00 0.00 497,439.10
-------------------------------------------------------------------------------
831,426.50 1,519,619.23 0.00 0.00 146,684,841.33
===============================================================================
Run: 08/22/95 08:56:55
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-2 847.010123 15.153326 3.880301 19.033627 0.000000 831.856797
A-3 881.115545 11.775256 5.054853 16.830109 0.000000 869.340289
A-5 790.044301 5.656577 4.277390 9.933967 0.000000 784.387724
A-6 1000.000000 0.000000 4.872704 4.872704 0.000000 1000.000000
A-7 1000.000000 0.000000 5.414115 5.414115 0.000000 1000.000000
A-8 1000.000000 0.000000 5.414115 5.414115 0.000000 1000.000000
A-9 1000.000000 0.000000 5.414115 5.414115 0.000000 1000.000000
A-10 1000.000000 0.000000 5.414114 5.414114 0.000000 1000.000000
A-11 738.884922 0.000000 4.349674 4.349674 0.000000 738.884922
A-12 738.884916 0.000000 3.351745 3.351745 0.000000 738.884916
A-13 738.884919 0.000000 4.269666 4.269666 0.000000 738.884920
A-14 738.884919 0.000000 3.417002 3.417002 0.000000 738.884919
A-15 738.884922 0.000000 4.385064 4.385064 0.000000 738.884922
A-16 738.884921 0.000000 3.166978 3.166978 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 912.864414 3.834480 4.942351 8.776831 0.000000 909.029934
M-2 912.864423 3.834481 4.942354 8.776835 0.000000 909.029942
M-3 912.864419 3.834485 4.942357 8.776842 0.000000 909.029934
B-1 912.864415 3.834475 4.942354 8.776829 0.000000 909.029940
B-2 912.864431 3.834473 4.942369 8.776842 0.000000 909.029958
B-3 912.864332 3.834474 4.942365 8.776839 0.000000 909.029858
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,364.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,743.21
SUBSERVICER ADVANCES THIS MONTH 8,622.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 900,598.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,684,841.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 511
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 69,153.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.76120520 % 3.10889100 % 1.12990410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.75920690 % 3.11035633 % 1.13043680 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2732 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 745,973.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,032,966.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13738134
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.43
POOL TRADING FACTOR: 80.42667581
................................................................................
Run: 08/22/95 08:57:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,079,508.63 6.500000 % 267,777.98
A-5 760944QB7 30,000,000.00 15,122,358.71 7.050000 % 57,749.29
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 30,770,399.03 10.000000 % 117,506.07
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 0.130020 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,712,714.87 7.500000 % 0.00
M-2 760944QU5 3,432,150.00 3,356,259.66 7.500000 % 0.00
M-3 760944QV3 2,059,280.00 2,013,746.02 7.500000 % 0.00
B-1 2,196,565.00 2,147,995.40 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 1,342,495.03 7.500000 % 0.00
-------------------------------------------------------------------------------
274,570,013.89 149,885,153.98 443,033.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 119,575.97 387,353.95 0.00 0.00 21,811,730.65
A-5 88,827.99 146,577.28 0.00 0.00 15,064,609.42
A-6 260,177.92 260,177.92 0.00 0.00 48,041,429.00
A-7 256,374.18 373,880.25 0.00 0.00 30,652,892.96
A-8 94,295.65 94,295.65 0.00 0.00 15,090,000.00
A-9 12,497.77 12,497.77 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 16,237.09 16,237.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00 6,712,714.87
M-2 0.00 0.00 0.00 0.00 3,356,259.66
M-3 0.00 0.00 0.00 0.00 2,013,746.02
B-1 0.00 0.00 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,273,346.56
-------------------------------------------------------------------------------
847,986.57 1,291,019.91 0.00 0.00 149,372,972.17
===============================================================================
Run: 08/22/95 08:57:01
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-4 825.710869 10.014135 4.471801 14.485936 0.000000 815.696733
A-5 504.078624 1.924976 2.960933 4.885909 0.000000 502.153647
A-6 1000.000000 0.000000 5.415699 5.415699 0.000000 1000.000000
A-7 559.008790 2.134744 4.657574 6.792318 0.000000 556.874046
A-8 1000.000000 0.000000 6.248883 6.248883 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248885 6.248885 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-1 977.888392 0.000000 0.000000 0.000000 0.000000 977.888393
M-2 977.888396 0.000000 0.000000 0.000000 0.000000 977.888397
M-3 977.888398 0.000000 0.000000 0.000000 0.000000 977.888398
B-1 977.888385 0.000000 0.000000 0.000000 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 977.888451 0.000000 0.000000 0.000000 0.000000 927.519929
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,679.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,746.07
SUBSERVICER ADVANCES THIS MONTH 24,699.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,089,621.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,325,153.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,372,972.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 516
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,836.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.80378870 % 8.06131900 % 3.13489220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.81169070 % 8.08896039 % 3.09934890 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1291 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,507,931.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,346,568.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11277309
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.10
POOL TRADING FACTOR: 54.40250742
................................................................................
Run: 08/22/95 08:57:05 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-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 29,930,598.65 7.000000 % 487,919.00
A-2 760944RC4 15,690,000.00 593,328.39 7.000000 % 486,317.03
A-3 760944RD2 16,985,000.00 16,985,000.00 7.000000 % 0.00
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 92,387,695.27 7.000000 % 730,677.03
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 0.193086 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,159,139.60 7.000000 % 8,398.33
M-2 760944RM2 4,674,600.00 4,579,520.83 7.000000 % 4,199.12
M-3 760944RN0 3,739,700.00 3,663,636.25 7.000000 % 3,359.32
B-1 2,804,800.00 2,747,751.67 7.000000 % 2,519.51
B-2 935,000.00 915,982.53 7.000000 % 839.90
B-3 1,870,098.07 1,832,061.14 7.000000 % 1,679.88
-------------------------------------------------------------------------------
373,968,498.07 320,566,714.33 1,725,909.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,197.49 662,116.49 0.00 0.00 29,442,679.65
A-2 3,453.20 489,770.23 0.00 0.00 107,011.36
A-3 98,853.50 98,853.50 0.00 0.00 16,985,000.00
A-4 71,318.86 71,318.86 0.00 0.00 12,254,000.00
A-5 42,637.66 42,637.66 0.00 0.00 7,326,000.00
A-6 428,046.99 428,046.99 0.00 0.00 73,547,000.00
A-7 49,761.40 49,761.40 0.00 0.00 8,550,000.00
A-8 537,700.71 1,268,377.74 0.00 0.00 91,657,018.24
A-9 192,387.47 192,387.47 0.00 0.00 33,056,000.00
A-10 134,088.06 134,088.06 0.00 0.00 23,039,000.00
A-11 51,463.22 51,463.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,306.62 61,704.95 0.00 0.00 9,150,741.27
M-2 26,653.02 30,852.14 0.00 0.00 4,575,321.71
M-3 21,322.53 24,681.85 0.00 0.00 3,660,276.93
B-1 15,992.04 18,511.55 0.00 0.00 2,745,232.16
B-2 5,331.06 6,170.96 0.00 0.00 915,142.63
B-3 10,662.69 12,342.57 0.00 0.00 1,830,381.26
-------------------------------------------------------------------------------
1,917,176.52 3,643,085.64 0.00 0.00 318,840,805.21
===============================================================================
Run: 08/22/95 08:57:05
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-1 663.988257 10.824123 3.864443 14.688566 0.000000 653.164134
A-2 37.815704 30.995349 0.220089 31.215438 0.000000 6.820354
A-3 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-4 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-5 1000.000000 0.000000 5.820046 5.820046 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-7 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-8 802.882552 6.349848 4.672814 11.022662 0.000000 796.532704
A-9 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-10 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.660467 0.898284 5.701670 6.599954 0.000000 978.762182
M-2 979.660469 0.898284 5.701669 6.599953 0.000000 978.762185
M-3 979.660467 0.898286 5.701669 6.599955 0.000000 978.762182
B-1 979.660464 0.898285 5.701669 6.599954 0.000000 978.762179
B-2 979.660460 0.898289 5.701668 6.599957 0.000000 978.762171
B-3 979.660462 0.898284 5.701669 6.599953 0.000000 978.762178
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,951.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,742.47
SUBSERVICER ADVANCES THIS MONTH 29,413.09
MASTER SERVICER ADVANCES THIS MONTH 4,216.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,018,989.76
(B) TWO MONTHLY PAYMENTS: 4 1,163,197.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,093,378.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 318,840,805.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,077
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 616,528.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,431,970.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85699640 % 5.42860400 % 1.71439990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.82491590 % 5.45298457 % 1.72209950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1927 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,202,111.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,218,975.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58845770
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.11
POOL TRADING FACTOR: 85.25873352
................................................................................
Run: 08/22/95 08:57:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 80,450,766.20 6.500000 % 544,195.52
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 6.837500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 5.622500 % 0.00
A-6 760944RV2 5,000,000.00 4,502,483.78 6.500000 % 2,314.21
A-7 760944RW0 0.00 0.00 0.298118 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,145,076.89 6.500000 % 8,818.90
M-2 760944RY6 779,000.00 714,811.51 6.500000 % 2,938.75
M-3 760944RZ3 779,100.00 714,903.29 6.500000 % 2,939.13
B-1 701,100.00 643,330.39 6.500000 % 2,644.88
B-2 389,500.00 357,405.76 6.500000 % 1,469.38
B-3 467,420.45 428,905.64 6.500000 % 1,763.33
-------------------------------------------------------------------------------
155,801,920.45 124,711,429.26 567,084.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 435,584.99 979,780.51 0.00 0.00 79,906,570.68
A-2 28,154.39 28,154.39 0.00 0.00 5,200,000.00
A-3 60,710.60 60,710.60 0.00 0.00 11,213,000.00
A-4 75,442.23 75,442.23 0.00 0.00 13,246,094.21
A-5 23,860.16 23,860.16 0.00 0.00 5,094,651.59
A-6 24,377.82 26,692.03 0.00 0.00 4,500,169.57
A-7 30,968.72 30,968.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,614.10 20,433.00 0.00 0.00 2,136,257.99
M-2 3,870.21 6,808.96 0.00 0.00 711,872.76
M-3 3,870.70 6,809.83 0.00 0.00 711,964.16
B-1 3,483.19 6,128.07 0.00 0.00 640,685.51
B-2 1,935.11 3,404.49 0.00 0.00 355,936.38
B-3 2,322.22 4,085.55 0.00 0.00 427,142.31
-------------------------------------------------------------------------------
706,194.44 1,273,278.54 0.00 0.00 124,144,345.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 810.709590 5.483907 4.389429 9.873336 0.000000 805.225683
A-2 1000.000000 0.000000 5.414306 5.414306 0.000000 1000.000000
A-3 1000.000000 0.000000 5.414305 5.414305 0.000000 1000.000000
A-4 617.533530 0.000000 3.517120 3.517120 0.000000 617.533530
A-5 617.533526 0.000000 2.892141 2.892141 0.000000 617.533526
A-6 900.496756 0.462842 4.875564 5.338406 0.000000 900.033914
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 917.601442 3.772469 4.968174 8.740643 0.000000 913.828973
M-2 917.601425 3.772465 4.968177 8.740642 0.000000 913.828960
M-3 917.601450 3.772468 4.968168 8.740636 0.000000 913.828982
B-1 917.601469 3.772472 4.968179 8.740651 0.000000 913.828997
B-2 917.601438 3.772478 4.968190 8.740668 0.000000 913.828960
B-3 917.601359 3.772471 4.968182 8.740653 0.000000 913.828888
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,429.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,298.77
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 124,144,345.16
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 54,366.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.98718940 % 2.86645100 % 1.14635990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.98543200 % 2.86770606 % 1.14686190 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2981 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,251,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,698,573.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19680073
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.40
POOL TRADING FACTOR: 79.68088250
................................................................................
Run: 08/22/95 08:57:13 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-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 41,356,090.45 7.050000 % 1,810,327.23
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 12,398,348.63 6.687500 % 407,323.63
A-6 760944SG4 0.00 0.00 2.812500 % 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 0.081505 % 0.00
R-I 760944SR0 100.00 0.00 7.500000 % 0.00
R-II 760944SS8 100.00 0.00 7.500000 % 0.00
M-1 760944SN9 10,340,816.00 10,136,206.75 7.500000 % 8,712.02
M-2 760944SP4 5,640,445.00 5,528,839.93 7.500000 % 4,752.01
M-3 760944SQ2 3,760,297.00 3,692,395.96 7.500000 % 3,173.60
B-1 2,820,222.00 2,773,800.56 7.500000 % 2,384.07
B-2 940,074.00 926,138.53 7.500000 % 796.01
B-3 1,880,150.99 1,822,400.53 7.500000 % 0.00
-------------------------------------------------------------------------------
376,029,704.99 248,242,575.34 2,237,468.57
===============================================================================
_______________________________________________________________________________
REMAINING
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-3 242,427.39 2,052,754.62 0.00 0.00 39,545,763.22
A-4 149,173.98 149,173.98 0.00 0.00 24,745,827.00
A-5 68,941.50 476,265.13 0.00 0.00 11,991,025.00
A-6 28,994.09 28,994.09 0.00 0.00 0.00
A-7 340,882.62 340,882.62 0.00 0.00 54,662,626.00
A-8 225,920.29 225,920.29 0.00 0.00 36,227,709.00
A-9 214,191.35 214,191.35 0.00 0.00 34,346,901.00
A-10 122,385.64 122,385.64 0.00 0.00 19,625,291.00
A-11 16,823.34 16,823.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 63,210.59 71,922.61 0.00 0.00 10,127,494.73
M-2 34,478.50 39,230.51 0.00 0.00 5,524,087.92
M-3 23,026.21 26,199.81 0.00 0.00 3,689,222.36
B-1 17,297.75 19,681.82 0.00 0.00 2,771,416.49
B-2 16,759.25 17,555.26 0.00 0.00 925,342.52
B-3 1,947.35 1,947.35 0.00 0.00 1,820,834.18
-------------------------------------------------------------------------------
1,566,459.85 3,803,928.42 0.00 0.00 246,003,540.42
===============================================================================
Run: 08/22/95 08:57:13
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-3 834.917399 36.547790 4.894245 41.442035 0.000000 798.369610
A-4 1000.000000 0.000000 6.028248 6.028248 0.000000 1000.000000
A-5 263.468830 8.655756 1.465029 10.120785 0.000000 254.813075
A-7 1000.000000 0.000000 6.236119 6.236119 0.000000 1000.000000
A-8 1000.000000 0.000000 6.236119 6.236119 0.000000 1000.000000
A-9 1000.000000 0.000000 6.236119 6.236119 0.000000 1000.000000
A-10 1000.000000 0.000000 6.236118 6.236118 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-1 980.213433 0.842489 6.112727 6.955216 0.000000 979.370944
M-2 980.213428 0.842488 6.112727 6.955215 0.000000 979.370940
M-3 981.942639 0.843976 6.123508 6.967484 0.000000 981.098663
B-1 983.539792 0.845348 6.133471 6.978819 0.000000 982.694444
B-2 985.176199 0.846752 17.827586 18.674338 0.000000 984.329446
B-3 969.284137 0.000000 1.035731 1.035731 0.000000 968.451039
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,198.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,013.22
SUBSERVICER ADVANCES THIS MONTH 18,286.07
MASTER SERVICER ADVANCES THIS MONTH 1,583.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,448,688.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,114,256.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,003,540.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 820
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 223,567.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,025,671.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.97763290 % 7.79779300 % 2.22457390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.89510550 % 7.86200271 % 2.24289180 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0816 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,480,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,482,113.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99867984
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.48
POOL TRADING FACTOR: 65.42130506
................................................................................
Run: 08/29/95 14:11:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ3 (POOL # 8020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UW6 40,617,070.70 38,813,042.02 6.970000 % 78,620.68
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 68,834,355.14 78,620.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 202,234.29 280,854.97 0.00 0.00 38,734,421.34
A-2 156,425.22 156,425.22 0.00 0.00 30,021,313.12
S 12,258.29 12,258.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
370,917.80 449,538.48 0.00 0.00 68,755,734.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 955.584471 1.935656 4.979047 6.914703 0.000000 953.648815
A-2 1000.000000 0.000000 5.210472 5.210472 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:25 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 1,720.86
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 68,755,734.46
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 840,095.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 100.06100870 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.33466907
................................................................................
Run: 08/22/95 08:57:18 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-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 16,106,038.68 9.860000 % 79,033.22
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 23,940,570.12 6.350000 % 347,746.16
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 6.641000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.005190 % 0.00
A-10 760944TC2 0.00 0.00 0.106809 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,250,528.06 7.000000 % 4,773.16
M-2 760944TK4 3,210,000.00 3,150,316.84 7.000000 % 2,863.89
M-3 760944TL2 2,141,000.00 2,101,192.62 7.000000 % 1,910.16
B-1 1,070,000.00 1,050,105.62 7.000000 % 954.63
B-2 642,000.00 630,063.36 7.000000 % 572.78
B-3 963,170.23 945,262.06 7.000000 % 859.32
-------------------------------------------------------------------------------
214,013,270.23 180,830,077.36 438,713.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,190.15 211,223.37 0.00 0.00 16,027,005.46
A-2 0.00 0.00 0.00 0.00 0.00
A-3 126,544.03 474,290.19 0.00 0.00 23,592,823.96
A-4 248,039.42 248,039.42 0.00 0.00 46,926,000.00
A-5 227,245.92 227,245.92 0.00 0.00 39,000,000.00
A-6 24,985.39 24,985.39 0.00 0.00 4,288,000.00
A-7 179,256.24 179,256.24 0.00 0.00 30,764,000.00
A-8 27,201.18 27,201.18 0.00 0.00 4,920,631.00
A-9 11,710.30 11,710.30 0.00 0.00 1,757,369.00
A-10 16,077.26 16,077.26 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,593.87 35,367.03 0.00 0.00 5,245,754.90
M-2 18,356.33 21,220.22 0.00 0.00 3,147,452.95
M-3 12,243.27 14,153.43 0.00 0.00 2,099,282.46
B-1 6,118.78 7,073.41 0.00 0.00 1,049,150.99
B-2 3,671.27 4,244.05 0.00 0.00 629,490.58
B-3 5,507.86 6,367.18 0.00 0.00 944,402.74
-------------------------------------------------------------------------------
1,069,741.29 1,508,454.61 0.00 0.00 180,391,364.04
===============================================================================
Run: 08/22/95 08:57:18
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-1 725.333874 3.559253 5.953170 9.512423 0.000000 721.774621
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 926.134241 13.452463 4.895320 18.347783 0.000000 912.681778
A-4 1000.000000 0.000000 5.285757 5.285757 0.000000 1000.000000
A-5 1000.000000 0.000000 5.826818 5.826818 0.000000 1000.000000
A-6 1000.000000 0.000000 5.826817 5.826817 0.000000 1000.000000
A-7 1000.000000 0.000000 5.826818 5.826818 0.000000 1000.000000
A-8 1000.000000 0.000000 5.527986 5.527986 0.000000 1000.000000
A-9 1000.000000 0.000000 6.663541 6.663541 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 981.407114 0.892179 5.718480 6.610659 0.000000 980.514935
M-2 981.407115 0.892178 5.718483 6.610661 0.000000 980.514938
M-3 981.407109 0.892181 5.718482 6.610663 0.000000 980.514928
B-1 981.407121 0.892178 5.718486 6.610664 0.000000 980.514944
B-2 981.407103 0.892181 5.718489 6.610670 0.000000 980.514922
B-3 981.407056 0.892179 5.718480 6.610659 0.000000 980.514877
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,074.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,047.93
SUBSERVICER ADVANCES THIS MONTH 10,430.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,249,981.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 291,335.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,391,364.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 618
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 274,324.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.74043970 % 5.80768300 % 1.45187740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.72939990 % 5.81651476 % 1.45408530 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1070 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,888,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,305,658.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58460822
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.36
POOL TRADING FACTOR: 84.28980308
................................................................................
Run: 08/22/95 08:57:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 43,510,482.45 6.038793 % 582,978.25
A-2 760944UF3 47,547,000.00 37,783,290.86 6.587500 % 280,181.40
A-3 760944UG1 0.00 0.00 2.412500 % 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 26,704,959.77 7.000000 % 164,172.14
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 0.122980 % 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 3,596,464.78 7.000000 % 14,542.60
M-2 760944UR7 1,948,393.00 1,798,229.59 7.000000 % 7,271.29
M-3 760944US5 1,298,929.00 1,198,820.05 7.000000 % 4,847.53
B-1 909,250.00 839,173.73 7.000000 % 3,393.27
B-2 389,679.00 359,646.29 7.000000 % 1,454.26
B-3 649,465.07 599,410.58 7.000000 % 2,423.76
-------------------------------------------------------------------------------
259,785,708.07 162,138,478.10 1,061,264.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 218,556.75 801,535.00 0.00 0.00 42,927,504.20
A-2 207,033.48 487,214.88 0.00 0.00 37,503,109.46
A-3 75,820.61 75,820.61 0.00 0.00 0.00
A-4 105,606.47 105,606.47 0.00 0.00 22,048,000.00
A-5 44,147.92 44,147.92 0.00 0.00 8,492,000.00
A-6 88,550.35 88,550.35 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 155,492.75 319,664.89 0.00 0.00 26,540,787.63
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 16,585.99 16,585.99 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
M-1 20,940.84 35,483.44 0.00 0.00 3,581,922.18
M-2 10,470.40 17,741.69 0.00 0.00 1,790,958.30
M-3 6,980.27 11,827.80 0.00 0.00 1,193,972.52
B-1 4,886.19 8,279.46 0.00 0.00 835,780.46
B-2 2,094.09 3,548.35 0.00 0.00 358,192.03
B-3 3,490.12 5,913.88 0.00 0.00 596,986.82
-------------------------------------------------------------------------------
960,656.23 2,021,920.73 0.00 0.00 161,077,213.60
===============================================================================
Run: 08/22/95 08:57:22
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 681.704673 9.133868 3.424259 12.558127 0.000000 672.570805
A-2 794.651416 5.892725 4.354291 10.247016 0.000000 788.758691
A-4 1000.000000 0.000000 4.789844 4.789844 0.000000 1000.000000
A-5 1000.000000 0.000000 5.198766 5.198766 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822616 5.822616 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 411.313800 2.528604 2.394923 4.923527 0.000000 408.785196
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-1 922.929625 3.731942 5.373867 9.105809 0.000000 919.197684
M-2 922.929609 3.731942 5.373865 9.105807 0.000000 919.197667
M-3 922.929621 3.731944 5.373866 9.105810 0.000000 919.197678
B-1 922.929590 3.731944 5.373869 9.105813 0.000000 919.197646
B-2 922.929616 3.731943 5.373885 9.105828 0.000000 919.197673
B-3 922.929666 3.731948 5.373869 9.105817 0.000000 919.197718
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,176.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,700.59
SUBSERVICER ADVANCES THIS MONTH 4,150.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 380,344.13
(B) TWO MONTHLY PAYMENTS: 1 47,986.68
(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 161,077,213.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 623
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 405,644.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.82433470 % 4.06659400 % 1.10907090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.81130070 % 4.07683548 % 1.11186390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1232 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,759,259.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53127883
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.45
POOL TRADING FACTOR: 62.00387804
................................................................................
Run: 08/22/95 08:57:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 30,139,162.55 7.500000 % 1,161,457.33
A-3 760944SW9 49,628,000.00 49,628,000.00 6.200000 % 0.00
A-4 760944SX7 41,944,779.00 41,944,779.00 6.587500 % 0.00
A-5 760944SY5 446,221.00 446,221.00 273.775000 % 0.00
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 16,620,276.82 7.500000 % 129,234.66
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035584 % 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 8,689,848.68 7.500000 % 7,510.46
M-2 760944TY4 4,823,973.00 4,739,916.66 7.500000 % 4,096.62
M-3 760944TZ1 3,215,982.00 3,159,944.45 7.500000 % 2,731.08
B-1 1,929,589.00 1,895,966.47 7.500000 % 1,638.65
B-2 803,995.00 789,985.60 7.500000 % 682.77
B-3 1,286,394.99 1,263,979.89 7.500000 % 1,092.43
-------------------------------------------------------------------------------
321,598,232.99 220,486,081.12 1,308,444.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 187,929.13 1,349,386.46 0.00 0.00 28,977,705.22
A-3 255,811.52 255,811.52 0.00 0.00 49,628,000.00
A-4 229,720.73 229,720.73 0.00 0.00 41,944,779.00
A-5 101,565.32 101,565.32 0.00 0.00 446,221.00
A-6 186,538.45 186,538.45 0.00 0.00 32,053,000.00
A-7 69,599.31 69,599.31 0.00 0.00 11,162,000.00
A-8 84,364.69 84,364.69 0.00 0.00 13,530,000.00
A-9 6,378.79 6,378.79 0.00 0.00 1,023,000.00
A-10 103,633.74 232,868.40 0.00 0.00 16,491,042.16
A-11 21,200.29 21,200.29 0.00 0.00 3,400,000.00
A-12 6,522.93 6,522.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,184.50 61,694.96 0.00 0.00 8,682,338.22
M-2 29,555.18 33,651.80 0.00 0.00 4,735,820.04
M-3 19,703.45 22,434.53 0.00 0.00 3,157,213.37
B-1 11,822.07 13,460.72 0.00 0.00 1,894,327.82
B-2 4,925.86 5,608.63 0.00 0.00 789,302.83
B-3 7,881.40 8,973.83 0.00 0.00 1,136,626.88
-------------------------------------------------------------------------------
1,381,337.36 2,689,781.36 0.00 0.00 219,051,376.54
===============================================================================
Run: 08/22/95 08:57:27
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-2 588.081220 22.662582 3.666910 26.329492 0.000000 565.418638
A-3 1000.000000 0.000000 5.154580 5.154580 0.000000 1000.000000
A-4 1000.000000 0.000000 5.476742 5.476742 0.000000 1000.000000
A-5 1000.000000 0.000000 227.612147 227.612147 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819688 5.819688 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235380 6.235380 0.000000 1000.000000
A-8 1000.000000 0.000000 6.235380 6.235380 0.000000 1000.000000
A-9 1000.000000 0.000000 6.235376 6.235376 0.000000 1000.000000
A-10 623.182483 4.845694 3.885780 8.731474 0.000000 618.336789
A-11 1000.000000 0.000000 6.235379 6.235379 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.575288 0.849220 6.126729 6.975949 0.000000 981.726068
M-2 982.575288 0.849221 6.126730 6.975951 0.000000 981.726067
M-3 982.575291 0.849221 6.126729 6.975950 0.000000 981.726070
B-1 982.575289 0.849222 6.126730 6.975952 0.000000 981.726067
B-2 982.575265 0.849222 6.126730 6.975952 0.000000 981.726043
B-3 982.575259 0.849218 6.126726 6.975944 0.000000 883.575332
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,645.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,103.25
SUBSERVICER ADVANCES THIS MONTH 38,394.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 4,429,933.18
(B) TWO MONTHLY PAYMENTS: 1 403,906.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 460,224.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 219,051,376.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 755
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 609,758.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.68438170 % 7.52415300 % 1.79146550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.68911160 % 7.56688768 % 1.74400070 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0358 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,325,968.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,049,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94335094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.94
POOL TRADING FACTOR: 68.11336446
................................................................................
Run: 08/22/95 08:57:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 96,933,125.23 8.373047 % 5,006,581.51
M 760944SU3 3,678,041.61 3,574,884.09 8.373047 % 8,280.27
R 760944SV1 100.00 0.00 8.373047 % 0.00
B-1 4,494,871.91 4,368,804.85 8.373047 % 10,119.17
B-2 1,225,874.16 832,548.29 8.373047 % 1,928.38
-------------------------------------------------------------------------------
163,449,887.68 105,709,362.46 5,026,909.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 658,893.70 5,665,475.21 0.00 0.00 91,926,543.72
M 24,299.93 32,580.20 0.00 0.00 3,566,603.82
R 0.00 0.00 0.00 0.00 0.00
B-1 29,696.54 39,815.71 0.00 0.00 4,358,685.68
B-2 5,659.16 7,587.54 0.00 0.00 830,619.91
-------------------------------------------------------------------------------
718,549.33 5,745,458.66 0.00 0.00 100,682,453.13
===============================================================================
Run: 08/22/95 08:57:31
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 629.227498 32.499507 4.277114 36.776621 0.000000 596.727991
M 971.953139 2.251271 6.606758 8.858029 0.000000 969.701868
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 971.953136 2.251270 6.606760 8.858030 0.000000 969.701866
B-2 679.146618 1.573057 4.616436 6.189493 0.000000 677.573553
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,479.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,697.01
SUBSERVICER ADVANCES THIS MONTH 46,079.83
MASTER SERVICER ADVANCES THIS MONTH 6,827.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,276,805.41
(B) TWO MONTHLY PAYMENTS: 2 421,601.79
(C) THREE OR MORE MONTHLY PAYMENTS: 2 797,815.50
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,521,448.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,682,453.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 329
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 984,588.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,782,061.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 173,597.03
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.69776730 % 3.38180500 % 4.92042810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.30344050 % 3.54242841 % 5.15413110 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,304,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,998,564.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84920789
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.65
POOL TRADING FACTOR: 61.59836177
................................................................................
Run: 08/22/95 08:57:34 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-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 35,034,851.87 7.000000 % 736,141.27
A-2 760944VV7 41,000,000.00 31,655,145.93 7.000000 % 118,193.79
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 1,414,052.89 0.000000 % 1,622.31
A-9 760944WC8 0.00 0.00 0.252761 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,432,933.87 7.000000 % 8,443.58
M-2 760944WE4 7,479,800.00 7,336,868.05 7.000000 % 6,567.36
M-3 760944WF1 4,274,200.00 4,192,524.06 7.000000 % 3,752.80
B-1 2,564,500.00 2,515,494.82 7.000000 % 2,251.66
B-2 854,800.00 838,465.59 7.000000 % 750.53
B-3 1,923,420.54 1,368,632.66 7.000000 % 1,224.94
-------------------------------------------------------------------------------
427,416,329.03 358,744,969.74 878,948.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 204,262.24 940,403.51 0.00 0.00 34,298,710.60
A-2 184,557.68 302,751.47 0.00 0.00 31,536,952.14
A-3 845,766.44 845,766.44 0.00 0.00 145,065,000.00
A-4 210,618.09 210,618.09 0.00 0.00 36,125,000.00
A-5 281,327.46 281,327.46 0.00 0.00 48,253,000.00
A-6 161,375.72 161,375.72 0.00 0.00 27,679,000.00
A-7 45,674.24 45,674.24 0.00 0.00 7,834,000.00
A-8 0.00 1,622.31 0.00 0.00 1,412,430.58
A-9 75,524.12 75,524.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,996.44 63,440.02 0.00 0.00 9,424,490.29
M-2 42,775.84 49,343.20 0.00 0.00 7,330,300.69
M-3 24,443.50 28,196.30 0.00 0.00 4,188,771.26
B-1 14,665.99 16,917.65 0.00 0.00 2,513,243.16
B-2 4,888.47 5,639.00 0.00 0.00 837,715.06
B-3 7,979.48 9,204.42 0.00 0.00 1,262,711.56
-------------------------------------------------------------------------------
2,158,855.71 3,037,803.95 0.00 0.00 357,761,325.34
===============================================================================
Run: 08/22/95 08:57:34
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-1 375.761252 7.895377 2.190785 10.086162 0.000000 367.865875
A-2 772.076730 2.882775 4.501407 7.384182 0.000000 769.193955
A-3 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830259 5.830259 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-8 936.577652 1.074514 0.000000 1.074514 0.000000 935.503138
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.890937 0.878012 5.718847 6.596859 0.000000 980.012924
M-2 980.890940 0.878013 5.718848 6.596861 0.000000 980.012927
M-3 980.890941 0.878012 5.718848 6.596860 0.000000 980.012929
B-1 980.890942 0.878011 5.718850 6.596861 0.000000 980.012930
B-2 980.890957 0.878018 5.718847 6.596865 0.000000 980.012939
B-3 711.561841 0.636855 4.148588 4.785443 0.000000 656.492709
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,953.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,780.46
SUBSERVICER ADVANCES THIS MONTH 44,004.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 4,049,259.76
(B) TWO MONTHLY PAYMENTS: 2 623,609.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,798,689.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 357,761,325.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,211
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,490.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84034030 % 5.84323900 % 1.31642070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85634580 % 5.85405989 % 1.28959430 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,714,787.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,714,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63798146
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.53
POOL TRADING FACTOR: 83.70324226
................................................................................
Run: 08/22/95 08:57:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 59,507,612.79 6.500000 % 1,631,612.79
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 30,411,190.58 6.500000 % 148,499.75
A-6 760944VG0 64,049,000.00 58,283,435.04 6.500000 % 120,779.80
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 0.255258 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,379,182.07 6.500000 % 37,761.97
B 781,392.32 721,589.20 6.500000 % 2,905.22
-------------------------------------------------------------------------------
312,503,992.32 252,269,009.68 1,941,559.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 322,001.37 1,953,614.16 0.00 0.00 57,876,000.00
A-2 201,833.86 201,833.86 0.00 0.00 37,300,000.00
A-3 94,596.77 94,596.77 0.00 0.00 17,482,000.00
A-4 27,704.81 27,704.81 0.00 0.00 5,120,000.00
A-5 164,557.85 313,057.60 0.00 0.00 30,262,690.83
A-6 315,377.23 436,157.03 0.00 0.00 58,162,655.24
A-7 184,323.55 184,323.55 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 53,606.10 53,606.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 50,751.65 88,513.62 0.00 0.00 9,341,420.10
B 3,904.59 6,809.81 0.00 0.00 718,683.98
-------------------------------------------------------------------------------
1,418,657.78 3,360,217.31 0.00 0.00 250,327,450.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 672.584800 18.441304 3.639421 22.080725 0.000000 654.143497
A-2 1000.000000 0.000000 5.411095 5.411095 0.000000 1000.000000
A-3 1000.000000 0.000000 5.411095 5.411095 0.000000 1000.000000
A-4 1000.000000 0.000000 5.411096 5.411096 0.000000 1000.000000
A-5 810.965082 3.959993 4.388209 8.348202 0.000000 807.005089
A-6 909.981968 1.885741 4.923999 6.809740 0.000000 908.096227
A-7 1000.000000 0.000000 5.411095 5.411095 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 923.465965 3.718010 4.996963 8.714973 0.000000 919.747955
B 923.465949 3.718004 4.996965 8.714969 0.000000 919.747944
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,065.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,855.07
SUBSERVICER ADVANCES THIS MONTH 13,036.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,097,270.98
(B) TWO MONTHLY PAYMENTS: 1 275,391.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 250,327,450.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 919
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 925,887.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.99603170 % 3.71792900 % 0.28603960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.98122220 % 3.73168028 % 0.28709760 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2556 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,727,888.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,831,290.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15711675
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.73
POOL TRADING FACTOR: 80.10376069
................................................................................
Run: 08/22/95 08:57:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 48,571,741.73 5.400000 % 737,560.23
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 6.291000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.654335 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.187500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 6.475000 % 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 0.156801 % 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 5,243,478.35 7.000000 % 4,774.87
M-2 760944WQ7 3,209,348.00 3,146,070.75 7.000000 % 2,864.91
M-3 760944WR5 2,139,566.00 2,097,381.16 7.000000 % 1,909.94
B-1 1,390,718.00 1,363,297.84 7.000000 % 1,241.46
B-2 320,935.00 314,607.29 7.000000 % 286.49
B-3 962,805.06 943,821.83 7.000000 % 859.46
-------------------------------------------------------------------------------
213,956,513.06 190,094,274.19 749,497.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 218,374.61 955,934.84 0.00 0.00 47,834,181.50
A-2 97,580.55 97,580.55 0.00 0.00 18,171,000.00
A-3 25,113.03 25,113.03 0.00 0.00 4,309,000.00
A-4 195,221.53 195,221.53 0.00 0.00 33,496,926.28
A-5 2,612.25 2,612.25 0.00 0.00 448,220.39
A-6 134,027.59 134,027.59 0.00 0.00 26,829,850.30
A-7 74,459.77 74,459.77 0.00 0.00 8,943,283.44
A-8 89,469.10 89,469.10 0.00 0.00 17,081,606.39
A-9 52,748.53 52,748.53 0.00 0.00 7,320,688.44
A-10 52,089.26 52,089.26 0.00 0.00 8,704,536.00
A-11 16,759.16 16,759.16 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 73,024.41 73,024.41 0.00 0.00 0.00
A-14 24,816.65 24,816.65 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 30,559.22 35,334.09 0.00 0.00 5,238,703.48
M-2 18,335.44 21,200.35 0.00 0.00 3,143,205.84
M-3 12,223.62 14,133.56 0.00 0.00 2,095,471.22
B-1 7,945.36 9,186.82 0.00 0.00 1,362,056.38
B-2 1,833.55 2,120.04 0.00 0.00 314,320.80
B-3 5,500.62 6,360.08 0.00 0.00 942,962.37
-------------------------------------------------------------------------------
1,132,694.25 1,882,191.61 0.00 0.00 189,344,776.83
===============================================================================
Run: 08/22/95 08:57:42
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-1 821.148277 12.469108 3.691816 16.160924 0.000000 808.679169
A-2 1000.000000 0.000000 5.370125 5.370125 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828041 5.828041 0.000000 1000.000000
A-4 963.172558 0.000000 5.613411 5.613411 0.000000 963.172558
A-5 912.872485 0.000000 5.320265 5.320265 0.000000 912.872485
A-6 918.909163 0.000000 4.590379 4.590379 0.000000 918.909164
A-7 918.909164 0.000000 7.650631 7.650631 0.000000 918.909164
A-8 845.980060 0.000000 4.431028 4.431028 0.000000 845.980060
A-9 845.980059 0.000000 6.095630 6.095630 0.000000 845.980059
A-10 1000.000000 0.000000 5.984151 5.984151 0.000000 1000.000000
A-11 1000.000000 0.000000 5.390940 5.390940 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-1 980.283452 0.892676 5.713135 6.605811 0.000000 979.390777
M-2 980.283456 0.892677 5.713136 6.605813 0.000000 979.390780
M-3 980.283459 0.892676 5.713131 6.605807 0.000000 979.390783
B-1 980.283451 0.892676 5.713135 6.605811 0.000000 979.390775
B-2 980.283515 0.892673 5.713151 6.605824 0.000000 979.390842
B-3 980.283413 0.892673 5.713140 6.605813 0.000000 979.390740
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,841.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,994.46
SUBSERVICER ADVANCES THIS MONTH 3,008.29
MASTER SERVICER ADVANCES THIS MONTH 2,712.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 442,530.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,344,776.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 630
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 403,944.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 576,391.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.10412830 % 5.51670000 % 1.37917200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.08313630 % 5.53349330 % 1.38337040 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1568 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,985,897.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,573,696.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54077439
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.43
POOL TRADING FACTOR: 88.49685112
................................................................................
Run: 08/22/95 08:57:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 86,604,575.33 7.245149 % 3,485,714.40
M 760944VP0 3,025,700.00 2,941,311.05 7.245149 % 2,535.82
R 760944VQ8 100.00 0.00 7.245149 % 0.00
B-1 3,429,100.00 3,333,459.90 7.245149 % 2,873.91
B-2 941,300.03 765,234.76 7.245149 % 659.74
-------------------------------------------------------------------------------
134,473,200.03 93,644,581.04 3,491,783.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 509,219.67 3,994,934.07 0.00 0.00 83,118,860.93
M 17,294.39 19,830.21 0.00 0.00 2,938,775.23
R 0.00 0.00 0.00 0.00 0.00
B-1 19,600.16 22,474.07 0.00 0.00 3,330,585.99
B-2 4,499.45 5,159.19 0.00 0.00 764,575.02
-------------------------------------------------------------------------------
550,613.67 4,042,397.54 0.00 0.00 90,152,797.17
===============================================================================
Run: 08/22/95 08:57:47
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 681.512589 27.429939 4.007174 31.437113 0.000000 654.082650
M 972.109280 0.838094 5.715831 6.553925 0.000000 971.271187
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 972.109271 0.838095 5.715832 6.553927 0.000000 971.271176
B-2 812.955206 0.700882 4.780038 5.480920 0.000000 812.254324
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,832.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,876.13
SUBSERVICER ADVANCES THIS MONTH 35,326.39
MASTER SERVICER ADVANCES THIS MONTH 3,689.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,792,387.75
(B) TWO MONTHLY PAYMENTS: 1 878,645.77
(C) THREE OR MORE MONTHLY PAYMENTS: 2 879,745.06
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,424,214.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,152,797.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 291
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 547,325.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,411,049.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48220710 % 3.14093000 % 4.37686260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.19776150 % 3.25977155 % 4.54246690 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,114,636.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,334,132.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32668996
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.33
POOL TRADING FACTOR: 67.04146042
................................................................................
Run: 08/22/95 08:57:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,038,569.93 6.849269 % 349,065.06
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849269 % 0.00
A-3 760944XB9 15,000,000.00 13,971,003.94 6.849269 % 70,937.40
A-4 32,700,000.00 32,700,000.00 6.849269 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849269 % 0.00
B-1 2,684,092.00 2,626,387.35 6.849269 % 2,480.09
B-2 1,609,940.00 1,575,328.29 6.849269 % 1,487.58
B-3 1,341,617.00 1,312,773.89 6.849269 % 1,239.65
B-4 536,646.00 525,108.80 6.849269 % 495.86
B-5 375,652.00 367,575.97 6.849269 % 347.10
B-6 429,317.20 420,087.36 6.849269 % 396.68
-------------------------------------------------------------------------------
107,329,364.20 101,086,835.53 426,449.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 125,767.03 474,832.09 0.00 0.00 21,689,504.87
A-2 145,805.63 145,805.63 0.00 0.00 25,550,000.00
A-3 79,728.03 150,665.43 0.00 0.00 13,900,066.54
A-4 186,608.38 186,608.38 0.00 0.00 32,700,000.00
A-5 4,278.56 4,278.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,987.94 17,468.03 0.00 0.00 2,623,907.26
B-2 8,989.89 10,477.47 0.00 0.00 1,573,840.71
B-3 7,491.58 8,731.23 0.00 0.00 1,311,534.24
B-4 2,996.63 3,492.49 0.00 0.00 524,612.94
B-5 2,097.64 2,444.74 0.00 0.00 367,228.87
B-6 2,397.29 2,793.97 0.00 0.00 419,690.68
-------------------------------------------------------------------------------
581,148.60 1,007,598.02 0.00 0.00 100,660,386.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 813.171350 12.879679 4.640507 17.520186 0.000000 800.291671
A-2 1000.000000 0.000000 5.706678 5.706678 0.000000 1000.000000
A-3 931.400263 4.729160 5.315202 10.044362 0.000000 926.671103
A-4 1000.000000 0.000000 5.706678 5.706678 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 978.501240 0.923996 5.583989 6.507985 0.000000 977.577244
B-2 978.501242 0.923997 5.583991 6.507988 0.000000 977.577245
B-3 978.501234 0.923997 5.583993 6.507990 0.000000 977.577237
B-4 978.501284 0.923998 5.583998 6.507996 0.000000 977.577286
B-5 978.501299 0.923993 5.583998 6.507991 0.000000 977.577306
B-6 978.501118 0.924002 5.583983 6.507985 0.000000 977.577116
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:52 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 20,726.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,611.12
SUBSERVICER ADVANCES THIS MONTH 9,482.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 945,008.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 243,997.04
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,084.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,660,386.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 343
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 330,993.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.24614170 % 6.75385830 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.22393350 % 6.77606650 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 1,029,830.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27122089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.17
POOL TRADING FACTOR: 93.78643660
................................................................................
Run: 08/22/95 08:57:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,884,210.56 7.090935 % 42,118.33
A-2 760944XF0 25,100,000.00 13,350,814.91 7.090935 % 407,024.46
A-3 760944XG8 29,000,000.00 15,425,244.30 6.000935 % 470,267.30
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.090935 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.090935 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.090935 % 0.00
R-I 760944XL7 100.00 0.00 7.090935 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.090935 % 0.00
M-1 760944XM5 5,029,000.00 4,942,584.98 7.090935 % 4,495.14
M-2 760944XN3 3,520,000.00 3,459,514.66 7.090935 % 3,146.33
M-3 760944XP8 2,012,000.00 1,977,427.11 7.090935 % 1,798.41
B-1 760944B80 1,207,000.00 1,186,259.72 7.090935 % 1,078.87
B-2 760944B98 402,000.00 395,092.29 7.090935 % 359.33
B-3 905,558.27 889,997.75 7.090935 % 809.42
-------------------------------------------------------------------------------
201,163,005.27 174,188,146.28 931,097.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 22,866.55 64,984.88 0.00 0.00 3,842,092.23
A-2 78,596.94 485,621.40 0.00 0.00 12,943,790.45
A-3 76,850.26 547,117.56 0.00 0.00 14,954,977.00
A-4 13,958.95 13,958.95 0.00 0.00 0.00
A-5 306,886.12 306,886.12 0.00 0.00 52,129,000.00
A-6 207,612.77 207,612.77 0.00 0.00 35,266,000.00
A-7 243,029.28 243,029.28 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 29,097.25 33,592.39 0.00 0.00 4,938,089.84
M-2 20,366.34 23,512.67 0.00 0.00 3,456,368.33
M-3 11,641.22 13,439.63 0.00 0.00 1,975,628.70
B-1 6,983.57 8,062.44 0.00 0.00 1,185,180.85
B-2 2,325.92 2,685.25 0.00 0.00 394,732.96
B-3 5,239.48 6,048.90 0.00 0.00 889,188.33
-------------------------------------------------------------------------------
1,025,454.65 1,956,552.24 0.00 0.00 173,257,048.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 761.609914 8.258496 4.483637 12.742133 0.000000 753.351418
A-2 531.904976 16.216114 3.131352 19.347466 0.000000 515.688863
A-3 531.904976 16.216114 2.650009 18.866123 0.000000 515.688862
A-5 1000.000000 0.000000 5.887052 5.887052 0.000000 1000.000000
A-6 1000.000000 0.000000 5.887052 5.887052 0.000000 1000.000000
A-7 1000.000000 0.000000 5.887052 5.887052 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.816659 0.893844 5.785892 6.679736 0.000000 981.922816
M-2 982.816665 0.893844 5.785892 6.679736 0.000000 981.922821
M-3 982.816655 0.893842 5.785895 6.679737 0.000000 981.922813
B-1 982.816669 0.893844 5.785891 6.679735 0.000000 981.922825
B-2 982.816642 0.893856 5.785871 6.679727 0.000000 981.922786
B-3 982.816655 0.893846 5.785900 6.679746 0.000000 981.922809
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,153.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,791.06
SUBSERVICER ADVANCES THIS MONTH 7,618.72
MASTER SERVICER ADVANCES THIS MONTH 2,986.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 834,553.04
(B) TWO MONTHLY PAYMENTS: 1 78,747.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 214,696.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 173,257,048.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 601
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 399,888.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 772,678.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.62241620 % 5.95880200 % 1.41878180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58951420 % 5.98537661 % 1.42510920 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,787,494.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46548501
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.98
POOL TRADING FACTOR: 86.12768956
................................................................................
Run: 08/22/95 08:57:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,646,777.00 6.573370 % 1,110,842.42
A-2 760944XR4 6,046,000.00 6,046,000.00 4.450000 % 0.00
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 44,571,662.87 6.250000 % 458,895.02
A-5 760944YM4 24,343,000.00 24,343,000.00 6.337500 % 0.00
A-6 760944YN2 0.00 0.00 2.162500 % 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 31,314,395.85 7.000000 % 66,421.36
A-12 760944YX0 16,300,192.00 11,995,104.41 6.825000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.198225 % 0.00
A-14 760944YZ5 0.00 0.00 0.212185 % 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 7,695,876.10 6.500000 % 30,820.43
B 777,263.95 545,895.20 6.500000 % 2,186.20
-------------------------------------------------------------------------------
259,085,063.95 214,129,138.46 1,669,165.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,997.51 1,190,839.93 0.00 0.00 13,535,934.58
A-2 22,354.99 22,354.99 0.00 0.00 6,046,000.00
A-3 72,857.29 72,857.29 0.00 0.00 17,312,000.00
A-4 231,464.92 690,359.94 0.00 0.00 44,112,767.85
A-5 128,185.35 128,185.35 0.00 0.00 24,343,000.00
A-6 43,739.77 43,739.77 0.00 0.00 0.00
A-7 23,227.65 23,227.65 0.00 0.00 4,877,000.00
A-8 39,835.96 39,835.96 0.00 0.00 7,400,000.00
A-9 139,964.19 139,964.19 0.00 0.00 26,000,000.00
A-10 58,497.92 58,497.92 0.00 0.00 11,167,000.00
A-11 182,132.90 248,554.26 0.00 0.00 31,247,974.49
A-12 68,022.57 68,022.57 0.00 0.00 11,995,104.41
A-13 21,677.69 21,677.69 0.00 0.00 6,214,427.03
A-14 37,751.67 37,751.67 0.00 0.00 0.00
R-I 1.83 1.83 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,564.04 72,384.47 0.00 0.00 7,665,055.67
B 2,948.29 5,134.49 0.00 0.00 543,709.00
-------------------------------------------------------------------------------
1,194,224.54 2,863,389.97 0.00 0.00 212,459,973.03
===============================================================================
Run: 08/22/95 08:57:58
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-1 417.287094 31.647932 2.279131 33.927063 0.000000 385.639162
A-2 1000.000000 0.000000 3.697484 3.697484 0.000000 1000.000000
A-3 1000.000000 0.000000 4.208485 4.208485 0.000000 1000.000000
A-4 840.641687 8.654967 4.365533 13.020500 0.000000 831.986719
A-5 1000.000000 0.000000 5.265799 5.265799 0.000000 1000.000000
A-7 1000.000000 0.000000 4.762692 4.762692 0.000000 1000.000000
A-8 1000.000000 0.000000 5.383238 5.383238 0.000000 1000.000000
A-9 1000.000000 0.000000 5.383238 5.383238 0.000000 1000.000000
A-10 1000.000000 0.000000 5.238463 5.238463 0.000000 1000.000000
A-11 782.762051 1.660326 4.552753 6.213079 0.000000 781.101725
A-12 735.887308 0.000000 4.173115 4.173115 0.000000 735.887308
A-13 735.887309 0.000000 2.566984 2.566984 0.000000 735.887309
R-I 0.000000 0.000000 18.290000 18.290000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 928.153324 3.717067 5.012789 8.729856 0.000000 924.436257
B 702.329241 2.812687 3.793152 6.605839 0.000000 699.516554
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,254.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,848.85
SUBSERVICER ADVANCES THIS MONTH 16,142.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 601,172.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 218,604.17
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 892,126.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 212,459,973.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 823
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 811,621.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.15102770 % 3.59403500 % 0.25493740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.13632410 % 3.60776459 % 0.25591130 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2121 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,289,405.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,335,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13079122
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.46
POOL TRADING FACTOR: 82.00394488
................................................................................
Run: 08/22/95 08:58:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 28,593,540.90 7.000000 % 1,127,514.26
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 6.587500 % 0.00
A-7 760944ZK7 0.00 0.00 2.912500 % 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 0.125080 % 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 6,544,071.91 7.000000 % 5,848.29
M-2 760944ZS0 4,012,200.00 3,926,325.72 7.000000 % 3,508.87
M-3 760944ZT8 2,674,800.00 2,617,550.48 7.000000 % 2,339.24
B-1 1,604,900.00 1,570,549.87 7.000000 % 1,403.56
B-2 534,900.00 523,451.39 7.000000 % 467.80
B-3 1,203,791.32 1,144,516.01 7.000000 % 1,022.83
-------------------------------------------------------------------------------
267,484,931.32 241,742,946.28 1,142,104.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 166,696.46 1,294,210.72 0.00 0.00 27,466,026.64
A-2 149,935.28 149,935.28 0.00 0.00 29,037,000.00
A-3 195,265.13 195,265.13 0.00 0.00 36,634,000.00
A-4 103,451.23 103,451.23 0.00 0.00 18,679,000.00
A-5 249,727.06 249,727.06 0.00 0.00 43,144,000.00
A-6 118,295.67 118,295.67 0.00 0.00 21,561,940.00
A-7 52,301.51 52,301.51 0.00 0.00 0.00
A-8 99,107.69 99,107.69 0.00 0.00 17,000,000.00
A-9 122,427.15 122,427.15 0.00 0.00 21,000,000.00
A-10 56,940.29 56,940.29 0.00 0.00 9,767,000.00
A-11 25,182.60 25,182.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 38,151.05 43,999.34 0.00 0.00 6,538,223.62
M-2 22,889.95 26,398.82 0.00 0.00 3,922,816.85
M-3 15,259.96 17,599.20 0.00 0.00 2,615,211.24
B-1 9,156.09 10,559.65 0.00 0.00 1,569,146.31
B-2 3,051.65 3,519.45 0.00 0.00 522,983.59
B-3 6,672.36 7,695.19 0.00 0.00 1,143,493.18
-------------------------------------------------------------------------------
1,434,511.13 2,576,615.98 0.00 0.00 240,600,841.43
===============================================================================
Run: 08/22/95 08:58:02
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-1 530.059708 20.901569 3.090176 23.991745 0.000000 509.158139
A-2 1000.000000 0.000000 5.163594 5.163594 0.000000 1000.000000
A-3 1000.000000 0.000000 5.330161 5.330161 0.000000 1000.000000
A-4 1000.000000 0.000000 5.538371 5.538371 0.000000 1000.000000
A-5 1000.000000 0.000000 5.788222 5.788222 0.000000 1000.000000
A-6 1000.000000 0.000000 5.486318 5.486318 0.000000 1000.000000
A-8 1000.000000 0.000000 5.829864 5.829864 0.000000 1000.000000
A-9 1000.000000 0.000000 5.829864 5.829864 0.000000 1000.000000
A-10 1000.000000 0.000000 5.829865 5.829865 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-1 978.596709 0.874550 5.705086 6.579636 0.000000 977.722159
M-2 978.596710 0.874550 5.705087 6.579637 0.000000 977.722160
M-3 978.596710 0.874548 5.705084 6.579632 0.000000 977.722162
B-1 978.596716 0.874547 5.705084 6.579631 0.000000 977.722170
B-2 978.596728 0.874556 5.705085 6.579641 0.000000 977.722172
B-3 950.759480 0.849666 5.542796 6.392462 0.000000 949.909807
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,838.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,385.03
SUBSERVICER ADVANCES THIS MONTH 9,190.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 901,225.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 436,645.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 240,600,841.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 828
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 926,064.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24635290 % 5.41399400 % 1.33965330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22035840 % 5.43483208 % 1.34480950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1251 %
BANKRUPTCY AMOUNT AVAILABLE 131,228.00
FRAUD AMOUNT AVAILABLE 2,477,600.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54246237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.15
POOL TRADING FACTOR: 89.94930677
................................................................................
Run: 08/22/95 08:58:07 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 72,651,013.21 6.437500 % 168,611.03
A-2 760944ZB7 0.00 0.00 2.562500 % 0.00
A-3 760944ZD3 59,980,000.00 51,078,714.72 5.500000 % 224,814.71
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 5.820000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.129790 % 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 4,830,638.34 0.000000 % 5,207.77
A-16 760944A40 0.00 0.00 0.076370 % 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 7,060,172.38 7.000000 % 6,518.94
M-2 760944B49 4,801,400.00 4,706,454.85 7.000000 % 4,345.66
M-3 760944B56 3,200,900.00 3,137,603.92 7.000000 % 2,897.08
B-1 1,920,600.00 1,882,621.14 7.000000 % 1,738.30
B-2 640,200.00 627,540.39 7.000000 % 579.43
B-3 1,440,484.07 1,411,999.18 7.000000 % 1,303.77
-------------------------------------------------------------------------------
320,088,061.92 285,689,780.14 416,016.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 389,529.56 558,140.59 0.00 0.00 72,482,402.18
A-2 155,055.46 155,055.46 0.00 0.00 0.00
A-3 233,982.93 458,797.64 0.00 0.00 50,853,900.01
A-4 200,303.55 200,303.55 0.00 0.00 34,356,514.27
A-5 63,181.31 63,181.31 0.00 0.00 10,837,000.00
A-6 14,837.72 14,837.72 0.00 0.00 2,545,000.00
A-7 37,196.35 37,196.35 0.00 0.00 6,380,000.00
A-8 40,266.00 40,266.00 0.00 0.00 6,906,514.27
A-9 191,058.35 191,058.35 0.00 0.00 39,415,000.00
A-10 104,396.04 104,396.04 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 97,882.35 97,882.35 0.00 0.00 16,789,000.00
A-15 0.00 5,207.77 0.00 0.00 4,825,430.57
A-16 18,171.87 18,171.87 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,161.85 47,680.79 0.00 0.00 7,053,653.44
M-2 27,439.33 31,784.99 0.00 0.00 4,702,109.19
M-3 18,292.69 21,189.77 0.00 0.00 3,134,706.84
B-1 10,975.96 12,714.26 0.00 0.00 1,880,882.84
B-2 3,658.65 4,238.08 0.00 0.00 626,960.96
B-3 8,232.16 9,535.93 0.00 0.00 1,410,695.41
-------------------------------------------------------------------------------
1,655,622.13 2,071,638.82 0.00 0.00 285,273,763.45
===============================================================================
Run: 08/22/95 08:58:07
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-1 903.013066 2.095745 4.841643 6.937388 0.000000 900.917322
A-3 851.595777 3.748161 3.901016 7.649177 0.000000 847.847616
A-4 803.491996 0.000000 4.684477 4.684477 0.000000 803.491996
A-5 1000.000000 0.000000 5.830148 5.830148 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830145 5.830145 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830149 5.830149 0.000000 1000.000000
A-8 451.140785 0.000000 2.630218 2.630218 0.000000 451.140785
A-9 1000.000000 0.000000 4.847351 4.847351 0.000000 1000.000000
A-10 1000.000000 0.000000 9.269760 9.269760 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 5.830148 5.830148 0.000000 1000.000000
A-15 962.723890 1.037884 0.000000 1.037884 0.000000 961.686006
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-1 980.225527 0.905081 5.714860 6.619941 0.000000 979.320445
M-2 980.225528 0.905082 5.714860 6.619942 0.000000 979.320446
M-3 980.225537 0.905083 5.714858 6.619941 0.000000 979.320454
B-1 980.225523 0.905082 5.714860 6.619942 0.000000 979.320442
B-2 980.225539 0.905077 5.714855 6.619932 0.000000 979.320462
B-3 980.225474 0.905085 5.714857 6.619942 0.000000 979.320382
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,829.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,664.11
SUBSERVICER ADVANCES THIS MONTH 21,548.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,196,691.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 276,751.91
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 740,365.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 285,273,763.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 998
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 151,990.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29685630 % 5.30665700 % 1.39648680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29323570 % 5.21971221 % 1.39724100 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,944,643.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,535,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41001113
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.25
POOL TRADING FACTOR: 89.12352486
................................................................................
Run: 08/22/95 08:58:12 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-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 27,872,946.52 6.000000 % 695,592.42
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 6.191000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.549297 % 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 6.291000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.501143 % 0.00
A-13 760944XY9 0.00 0.00 0.373771 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,859,821.60 6.000000 % 7,618.40
M-2 760944YJ1 3,132,748.00 2,901,321.37 6.000000 % 11,884.71
B 481,961.44 446,357.32 6.000000 % 1,828.42
-------------------------------------------------------------------------------
160,653,750.44 141,267,162.57 716,923.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 139,228.95 834,821.37 0.00 0.00 27,177,354.10
A-2 116,811.08 116,811.08 0.00 0.00 23,385,000.00
A-3 176,577.80 176,577.80 0.00 0.00 35,350,000.00
A-4 17,992.45 17,992.45 0.00 0.00 3,602,000.00
A-5 50,575.68 50,575.68 0.00 0.00 10,125,000.00
A-6 72,284.69 72,284.69 0.00 0.00 14,471,035.75
A-7 24,452.16 24,452.16 0.00 0.00 4,895,202.95
A-8 44,530.07 44,530.07 0.00 0.00 8,639,669.72
A-9 13,371.25 13,371.25 0.00 0.00 3,530,467.90
A-10 10,429.43 10,429.43 0.00 0.00 1,509,339.44
A-11 8,861.67 8,861.67 0.00 0.00 1,692,000.00
A-12 4,520.28 4,520.28 0.00 0.00 987,000.00
A-13 43,958.42 43,958.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,290.05 16,908.45 0.00 0.00 1,852,203.20
M-2 14,492.48 26,377.19 0.00 0.00 2,889,436.66
B 2,229.62 4,058.04 0.00 0.00 444,528.90
-------------------------------------------------------------------------------
749,606.08 1,466,530.03 0.00 0.00 140,550,238.62
===============================================================================
Run: 08/22/95 08:58:12
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-1 800.325797 19.972792 3.997730 23.970522 0.000000 780.353005
A-2 1000.000000 0.000000 4.995129 4.995129 0.000000 1000.000000
A-3 1000.000000 0.000000 4.995129 4.995129 0.000000 1000.000000
A-4 1000.000000 0.000000 4.995128 4.995128 0.000000 1000.000000
A-5 1000.000000 0.000000 4.995129 4.995129 0.000000 1000.000000
A-6 578.841430 0.000000 2.891388 2.891388 0.000000 578.841430
A-7 916.361466 0.000000 4.577342 4.577342 0.000000 916.361466
A-8 936.245093 0.000000 4.825539 4.825539 0.000000 936.245093
A-9 936.245094 0.000000 3.545923 3.545923 0.000000 936.245094
A-10 936.245093 0.000000 6.469388 6.469388 0.000000 936.245093
A-11 1000.000000 0.000000 5.237394 5.237394 0.000000 1000.000000
A-12 1000.000000 0.000000 4.579818 4.579818 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 926.126647 3.793699 4.626123 8.419822 0.000000 922.332948
M-2 926.126637 3.793701 4.626124 8.419825 0.000000 922.332936
B 926.126621 3.793706 4.626138 8.419844 0.000000 922.332915
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,039.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,446.39
SUBSERVICER ADVANCES THIS MONTH 4,018.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 437,062.85
(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 140,550,238.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 138,250.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31372200 % 0.31596700 % 3.37031120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31009610 % 0.31627758 % 3.37362630 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3738 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,488,798.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,120,075.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.73722418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.20
POOL TRADING FACTOR: 87.48643479
................................................................................
Run: 08/22/95 08:58:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 135,538,060.00 113,131,609.34 6.337500 % 1,034,662.08
A-2 760944C30 0.00 0.00 1.162500 % 0.00
A-3 760944C48 30,006,995.00 22,326,041.67 4.750000 % 388,001.42
A-4 760944C55 0.00 0.00 1.162500 % 0.00
A-5 760944C63 62,167,298.00 59,945,733.43 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,581,768.14 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 45,450,613.55 6.750000 % 0.00
A-10 760944D39 38,299,000.00 37,515,939.95 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,530,831.38 0.000000 % 5,511.61
A-12 760944D54 0.00 0.00 0.135976 % 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 10,622,948.90 6.750000 % 10,109.61
M-2 760944E20 6,487,300.00 6,373,572.86 6.750000 % 6,065.58
M-3 760944E38 4,325,000.00 4,249,179.57 6.750000 % 4,043.84
B-1 2,811,100.00 2,761,819.35 6.750000 % 2,628.36
B-2 865,000.00 849,835.91 6.750000 % 808.77
B-3 1,730,037.55 1,555,034.61 6.750000 % 1,479.89
-------------------------------------------------------------------------------
432,489,516.55 396,325,256.22 1,453,311.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 596,728.32 1,631,390.40 0.00 0.00 112,096,947.26
A-2 57,602.94 57,602.94 0.00 0.00 0.00
A-3 88,263.27 476,264.69 0.00 0.00 21,938,040.25
A-4 51,856.11 51,856.11 0.00 0.00 0.00
A-5 309,331.88 309,331.88 0.00 0.00 59,945,733.43
A-6 33,963.23 33,963.23 0.00 0.00 6,581,768.14
A-7 132,108.43 132,108.43 0.00 0.00 24,049,823.12
A-8 316,743.31 316,743.31 0.00 0.00 56,380,504.44
A-9 255,339.63 255,339.63 0.00 0.00 45,450,613.55
A-10 0.00 0.00 210,762.97 0.00 37,726,702.92
A-11 0.00 5,511.61 0.00 0.00 4,525,319.77
A-12 44,853.67 44,853.67 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,679.28 69,788.89 0.00 0.00 10,612,839.29
M-2 35,806.47 41,872.05 0.00 0.00 6,367,507.28
M-3 23,871.72 27,915.56 0.00 0.00 4,245,135.73
B-1 15,515.78 18,144.14 0.00 0.00 2,759,190.99
B-2 4,774.35 5,583.12 0.00 0.00 849,027.14
B-3 8,736.09 10,215.98 0.00 0.00 1,553,554.72
-------------------------------------------------------------------------------
2,035,174.48 3,488,485.64 210,762.97 0.00 395,082,708.03
===============================================================================
Run: 08/22/95 08:58:16
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-1 834.685175 7.633738 4.402662 12.036400 0.000000 827.051437
A-3 744.027906 12.930366 2.941423 15.871789 0.000000 731.097541
A-5 964.264740 0.000000 4.975797 4.975797 0.000000 964.264740
A-6 966.956192 0.000000 4.989686 4.989686 0.000000 966.956192
A-7 973.681464 0.000000 5.348544 5.348544 0.000000 973.681465
A-8 990.697237 0.000000 5.565696 5.565696 0.000000 990.697237
A-9 984.202423 0.000000 5.529208 5.529208 0.000000 984.202423
A-10 979.554034 0.000000 0.000000 0.000000 5.503093 985.057127
A-11 934.119041 1.136326 0.000000 1.136326 0.000000 932.982715
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.469262 0.934993 5.519471 6.454464 0.000000 981.534270
M-2 982.469265 0.934993 5.519472 6.454465 0.000000 981.534272
M-3 982.469265 0.934992 5.519473 6.454465 0.000000 981.534273
B-1 982.469265 0.934993 5.519469 6.454462 0.000000 981.534271
B-2 982.469260 0.934994 5.519480 6.454474 0.000000 981.534266
B-3 898.844427 0.855392 5.049671 5.905063 0.000000 897.989018
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 117,201.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 41,717.75
SUBSERVICER ADVANCES THIS MONTH 30,916.66
MASTER SERVICER ADVANCES THIS MONTH 1,444.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,786,733.89
(B) TWO MONTHLY PAYMENTS: 4 1,027,747.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,134.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 628,842.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 395,082,708.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,423
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 216,252.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 865,098.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.25860970 % 5.42266600 % 1.31872470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.24369330 % 5.37241491 % 1.32164260 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1360 %
BANKRUPTCY AMOUNT AVAILABLE 115,508.00
FRAUD AMOUNT AVAILABLE 4,102,126.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,637,271.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28935832
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.91
POOL TRADING FACTOR: 91.35081728
................................................................................
Run: 08/22/95 08:58:21 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-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 37,839,746.03 6.500000 % 834,720.62
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 26,238,701.31 6.500000 % 24,262.55
A-11 760944G28 0.00 0.00 0.339312 % 0.00
R 760944G36 5,463,000.00 31,190.18 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,559,970.15 6.500000 % 6,065.91
M-2 760944G51 4,005,100.00 3,935,903.45 6.500000 % 3,639.47
M-3 760944G69 2,670,100.00 2,623,968.41 6.500000 % 2,426.35
B-1 1,735,600.00 1,705,613.87 6.500000 % 1,577.16
B-2 534,100.00 524,872.29 6.500000 % 485.34
B-3 1,068,099.02 1,049,645.35 6.500000 % 970.59
-------------------------------------------------------------------------------
267,002,299.02 250,307,611.04 874,147.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 204,515.15 1,039,235.77 0.00 0.00 37,005,025.41
A-2 133,389.74 133,389.74 0.00 0.00 16,042,000.00
A-3 172,141.37 172,141.37 0.00 0.00 34,794,000.00
A-4 181,195.19 181,195.19 0.00 0.00 36,624,000.00
A-5 151,757.90 151,757.90 0.00 0.00 30,674,000.00
A-6 68,597.35 68,597.35 0.00 0.00 12,692,000.00
A-7 175,211.86 175,211.86 0.00 0.00 32,418,000.00
A-8 15,760.31 15,760.31 0.00 0.00 2,916,000.00
A-9 19,662.55 19,662.55 0.00 0.00 3,638,000.00
A-10 141,814.17 166,076.72 0.00 0.00 26,214,438.76
A-11 70,621.45 70,621.45 0.00 0.00 0.00
R 3.00 3.00 168.58 0.00 31,358.76
M-1 35,455.13 41,521.04 0.00 0.00 6,553,904.24
M-2 21,272.66 24,912.13 0.00 0.00 3,932,263.98
M-3 14,181.95 16,608.30 0.00 0.00 2,621,542.06
B-1 9,218.45 10,795.61 0.00 0.00 1,704,036.71
B-2 2,836.82 3,322.16 0.00 0.00 524,386.95
B-3 5,673.09 6,643.68 0.00 0.00 1,048,674.76
-------------------------------------------------------------------------------
1,423,308.14 2,297,456.13 168.58 0.00 249,433,631.63
===============================================================================
Run: 08/22/95 08:58:21
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-1 782.572871 17.263058 4.229627 21.492685 0.000000 765.309814
A-2 1000.000000 0.000000 8.315032 8.315032 0.000000 1000.000000
A-3 1000.000000 0.000000 4.947444 4.947444 0.000000 1000.000000
A-4 1000.000000 0.000000 4.947444 4.947444 0.000000 1000.000000
A-5 1000.000000 0.000000 4.947444 4.947444 0.000000 1000.000000
A-6 1000.000000 0.000000 5.404771 5.404771 0.000000 1000.000000
A-7 1000.000000 0.000000 5.404771 5.404771 0.000000 1000.000000
A-8 1000.000000 0.000000 5.404770 5.404770 0.000000 1000.000000
A-9 1000.000000 0.000000 5.404769 5.404769 0.000000 1000.000000
A-10 982.722896 0.908710 5.311392 6.220102 0.000000 981.814186
R 5.709350 0.000000 0.000549 0.000549 0.030859 5.740209
M-1 982.722896 0.908710 5.311391 6.220101 0.000000 981.814187
M-2 982.722891 0.908709 5.311393 6.220102 0.000000 981.814182
M-3 982.722898 0.908711 5.311393 6.220104 0.000000 981.814187
B-1 982.722903 0.908712 5.311391 6.220103 0.000000 981.814191
B-2 982.722880 0.908706 5.311402 6.220108 0.000000 981.814173
B-3 982.722885 0.908708 5.311390 6.220098 0.000000 981.814180
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,146.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,219.91
SUBSERVICER ADVANCES THIS MONTH 13,299.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,010,447.80
(B) TWO MONTHLY PAYMENTS: 1 322,526.46
(C) THREE OR MORE MONTHLY PAYMENTS: 2 650,442.07
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,433,631.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 893
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 642,523.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.44807240 % 5.24148700 % 1.31044020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.43119510 % 5.25498915 % 1.31381580 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3395 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,580,704.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27750618
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.09
POOL TRADING FACTOR: 93.42003142
................................................................................
Run: 08/22/95 08:58:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,313,320.34 6.500000 % 47,314.02
A-2 760944G85 50,000,000.00 44,021,141.72 6.375000 % 411,958.90
A-3 760944G93 16,984,000.00 15,780,204.67 4.500000 % 82,944.63
A-4 760944H27 0.00 0.00 4.500000 % 0.00
A-5 760944H35 85,916,000.00 80,260,384.37 6.100000 % 389,686.64
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 6.291000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 6.888128 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.491000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.523400 % 0.00
A-13 760944J33 0.00 0.00 0.315154 % 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 5,901,419.65 6.500000 % 5,577.31
M-2 760944J74 3,601,003.00 3,539,380.21 6.500000 % 3,344.99
M-3 760944J82 2,400,669.00 2,359,587.13 6.500000 % 2,230.00
B-1 760944J90 1,560,435.00 1,533,731.77 6.500000 % 1,449.50
B-2 760944K23 480,134.00 471,917.61 6.500000 % 446.00
B-3 760944K31 960,268.90 943,836.21 6.500000 % 891.99
-------------------------------------------------------------------------------
240,066,876.90 223,477,275.20 945,843.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,328.18 97,642.20 0.00 0.00 9,266,006.32
A-2 233,310.79 645,269.69 0.00 0.00 43,609,182.82
A-3 59,036.21 141,980.84 0.00 0.00 15,697,260.04
A-4 59,036.21 59,036.21 0.00 0.00 0.00
A-5 407,028.11 796,714.75 0.00 0.00 79,870,697.73
A-6 78,238.18 78,238.18 0.00 0.00 14,762,000.00
A-7 99,636.97 99,636.97 0.00 0.00 18,438,000.00
A-8 30,586.03 30,586.03 0.00 0.00 5,660,000.00
A-9 48,965.99 48,965.99 0.00 0.00 9,362,278.19
A-10 28,868.94 28,868.94 0.00 0.00 5,041,226.65
A-11 23,730.71 23,730.71 0.00 0.00 4,397,500.33
A-12 9,172.76 9,172.76 0.00 0.00 1,691,346.35
A-13 58,552.96 58,552.96 0.00 0.00 0.00
R-I 1.34 1.34 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,890.63 37,467.94 0.00 0.00 5,895,842.34
M-2 19,126.43 22,471.42 0.00 0.00 3,536,035.22
M-3 12,750.96 14,980.96 0.00 0.00 2,357,357.13
B-1 8,288.12 9,737.62 0.00 0.00 1,532,282.27
B-2 2,550.19 2,996.19 0.00 0.00 471,471.61
B-3 5,100.39 5,992.38 0.00 0.00 942,944.22
-------------------------------------------------------------------------------
1,266,200.10 2,212,044.08 0.00 0.00 222,531,431.22
===============================================================================
Run: 08/22/95 08:58:25
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-1 931.332034 4.731402 5.032818 9.764220 0.000000 926.600632
A-2 880.422834 8.239178 4.666216 12.905394 0.000000 872.183656
A-3 929.121801 4.883692 3.475990 8.359682 0.000000 924.238109
A-5 934.172731 4.535670 4.737512 9.273182 0.000000 929.637061
A-6 1000.000000 0.000000 5.299972 5.299972 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403893 5.403893 0.000000 1000.000000
A-8 1000.000000 0.000000 5.403892 5.403892 0.000000 1000.000000
A-9 879.500065 0.000000 4.599905 4.599905 0.000000 879.500065
A-10 879.500065 0.000000 5.036519 5.036519 0.000000 879.500065
A-11 879.500066 0.000000 4.746142 4.746142 0.000000 879.500066
A-12 879.500067 0.000000 4.769835 4.769835 0.000000 879.500067
R-I 0.000000 0.000000 13.410000 13.410000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.887326 0.928907 5.311416 6.240323 0.000000 981.958420
M-2 982.887326 0.928905 5.311417 6.240322 0.000000 981.958421
M-3 982.887324 0.928908 5.311419 6.240327 0.000000 981.958417
B-1 982.887317 0.928908 5.311416 6.240324 0.000000 981.958409
B-2 982.887298 0.928907 5.311413 6.240320 0.000000 981.958391
B-3 982.887408 0.928906 5.311419 6.240325 0.000000 981.958501
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,768.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,498.29
SUBSERVICER ADVANCES THIS MONTH 18,228.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,490,252.39
(B) TWO MONTHLY PAYMENTS: 1 290,381.47
(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 222,531,431.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 815
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 734,640.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.39983340 % 5.28035200 % 1.31981460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37804430 % 5.29778406 % 1.32417160 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3152 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,285,998.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25109170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.25
POOL TRADING FACTOR: 92.69559970
................................................................................
Run: 08/22/95 08:58:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 91,398,526.42 6.596697 % 1,099,201.11
M-1 760944E61 2,987,500.00 2,916,160.90 6.596697 % 2,770.77
M-2 760944E79 1,991,700.00 1,944,139.81 6.596697 % 1,847.21
R 760944E53 100.00 0.00 6.596697 % 0.00
B-1 863,100.00 842,489.86 6.596697 % 800.48
B-2 332,000.00 324,072.09 6.596697 % 307.91
B-3 796,572.42 777,550.94 6.596697 % 738.79
-------------------------------------------------------------------------------
132,777,672.42 98,202,940.02 1,105,666.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 499,175.45 1,598,376.56 0.00 0.00 90,299,325.31
M-1 15,926.69 18,697.46 0.00 0.00 2,913,390.13
M-2 10,617.97 12,465.18 0.00 0.00 1,942,292.60
R 0.00 0.00 0.00 0.00 0.00
B-1 4,601.29 5,401.77 0.00 0.00 841,689.38
B-2 1,769.92 2,077.83 0.00 0.00 323,764.18
B-3 4,246.61 4,985.40 0.00 0.00 776,812.15
-------------------------------------------------------------------------------
536,337.93 1,642,004.20 0.00 0.00 97,097,273.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 726.499673 8.737222 3.967797 12.705019 0.000000 717.762451
M-1 976.120803 0.927454 5.331110 6.258564 0.000000 975.193349
M-2 976.120806 0.927454 5.331109 6.258563 0.000000 975.193352
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 976.120797 0.927448 5.331120 6.258568 0.000000 975.193350
B-2 976.120753 0.927440 5.331084 6.258524 0.000000 975.193313
B-3 976.120840 0.927449 5.331103 6.258552 0.000000 975.193392
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:32 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 26,327.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,501.19
SUBSERVICER ADVANCES THIS MONTH 35,307.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,756,271.83
(B) TWO MONTHLY PAYMENTS: 1 337,280.04
(C) THREE OR MORE MONTHLY PAYMENTS: 2 503,800.93
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,657,084.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,097,273.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,012,359.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.07106940 % 4.94924200 % 1.97968910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.99882670 % 5.00084353 % 2.00032980 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,105,684.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,971,886.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.20850000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.26
POOL TRADING FACTOR: 73.12771190
................................................................................
Run: 08/22/95 08:58:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 24,759,857.90 6.500000 % 280,215.85
A-2 760944M39 10,308,226.00 8,532,450.05 5.200000 % 150,798.58
A-3 760944M47 53,602,774.00 44,368,739.26 6.750000 % 784,152.60
A-4 760944M54 19,600,000.00 17,911,775.04 6.500000 % 143,363.76
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 31,668,951.25 6.500000 % 352,522.76
A-8 760944M96 122,726,000.00 111,822,155.63 6.500000 % 519,998.37
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 57,835,199.01 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,107,918.40 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,646,466.43 0.000000 % 8,238.69
A-18 760944P36 0.00 0.00 0.381491 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,995,491.40 6.500000 % 12,150.83
M-2 760944P69 5,294,000.00 5,198,118.01 6.500000 % 4,860.26
M-3 760944P77 5,294,000.00 5,198,118.01 6.500000 % 4,860.26
B-1 2,382,300.00 2,339,153.10 6.500000 % 2,187.12
B-2 794,100.00 779,717.70 6.500000 % 729.04
B-3 2,117,643.10 1,754,233.78 6.500000 % 1,640.21
-------------------------------------------------------------------------------
529,391,833.88 491,966,244.97 2,265,718.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,968.82 414,184.67 0.00 0.00 24,479,642.05
A-2 36,933.40 187,731.98 0.00 0.00 8,381,651.47
A-3 249,300.46 1,033,453.06 0.00 0.00 43,584,586.66
A-4 96,915.71 240,279.47 0.00 0.00 17,768,411.28
A-5 68,169.74 68,169.74 0.00 0.00 12,599,000.00
A-6 240,863.89 240,863.89 0.00 0.00 44,516,000.00
A-7 171,352.03 523,874.79 0.00 0.00 31,316,428.49
A-8 605,039.09 1,125,037.46 0.00 0.00 111,302,157.26
A-9 102,164.02 102,164.02 0.00 0.00 19,481,177.00
A-10 72,792.23 72,792.23 0.00 0.00 10,930,823.00
A-11 124,862.92 124,862.92 0.00 0.00 25,000,000.00
A-12 92,036.46 92,036.46 0.00 0.00 17,010,000.00
A-13 70,355.68 70,355.68 0.00 0.00 13,003,000.00
A-14 110,962.64 110,962.64 0.00 0.00 20,507,900.00
A-15 0.00 0.00 312,930.43 0.00 58,148,129.44
A-16 0.00 0.00 5,994.64 0.00 1,113,913.04
A-17 0.00 8,238.69 0.00 0.00 2,638,227.74
A-18 156,229.20 156,229.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 70,315.05 82,465.88 0.00 0.00 12,983,340.57
M-2 28,125.59 32,985.85 0.00 0.00 5,193,257.75
M-3 28,125.59 32,985.85 0.00 0.00 5,193,257.75
B-1 12,656.51 14,843.63 0.00 0.00 2,336,965.98
B-2 4,218.84 4,947.88 0.00 0.00 778,988.66
B-3 9,491.70 11,131.91 0.00 0.00 1,688,403.17
-------------------------------------------------------------------------------
2,484,879.57 4,750,597.90 318,925.07 0.00 489,955,261.31
===============================================================================
Run: 08/22/95 08:58:33
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-1 825.328597 9.340528 4.465627 13.806155 0.000000 815.988068
A-2 827.732148 14.628956 3.582906 18.211862 0.000000 813.103193
A-3 827.732148 14.628956 4.650887 19.279843 0.000000 813.103192
A-4 913.866073 7.314478 4.944679 12.259157 0.000000 906.551596
A-5 1000.000000 0.000000 5.410726 5.410726 0.000000 1000.000000
A-6 1000.000000 0.000000 5.410726 5.410726 0.000000 1000.000000
A-7 810.756285 9.024929 4.386780 13.411709 0.000000 801.731356
A-8 911.152939 4.237068 4.929999 9.167067 0.000000 906.915872
A-9 1000.000000 0.000000 5.244243 5.244243 0.000000 1000.000000
A-10 1000.000000 0.000000 6.659355 6.659355 0.000000 1000.000000
A-11 1000.000000 0.000000 4.994517 4.994517 0.000000 1000.000000
A-12 1000.000000 0.000000 5.410727 5.410727 0.000000 1000.000000
A-13 1000.000000 0.000000 5.410727 5.410727 0.000000 1000.000000
A-14 1000.000000 0.000000 5.410727 5.410727 0.000000 1000.000000
A-15 994.808797 0.000000 0.000000 0.000000 5.382638 1000.191435
A-16 1107.918400 0.000000 0.000000 0.000000 5.994640 1113.913040
A-17 948.013745 2.951253 0.000000 2.951253 0.000000 945.062492
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.888555 0.918069 5.312730 6.230799 0.000000 980.970486
M-2 981.888555 0.918070 5.312730 6.230800 0.000000 980.970486
M-3 981.888555 0.918070 5.312730 6.230800 0.000000 980.970486
B-1 981.888553 0.918071 5.312727 6.230798 0.000000 980.970482
B-2 981.888553 0.918071 5.312731 6.230802 0.000000 980.970482
B-3 828.389723 0.774545 4.482191 5.256736 0.000000 797.302987
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 114,369.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 51,570.00
SUBSERVICER ADVANCES THIS MONTH 37,541.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,274,712.53
(B) TWO MONTHLY PAYMENTS: 5 1,507,266.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 800,581.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 489,955,261.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,709
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,322,420.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22364820 % 4.78045800 % 0.99589360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.21850420 % 4.76979388 % 0.98587930 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3812 %
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 7.25061927
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.89
POOL TRADING FACTOR: 92.55058918
................................................................................
Run: 08/22/95 08:58:39 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-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 9,078,794.94 6.500000 % 110,998.52
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 92,117,249.01 5.650000 % 1,126,237.35
A-9 760944S58 43,941,000.00 39,149,296.27 6.537500 % 478,644.34
A-10 760944S66 0.00 0.00 1.962500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.441000 % 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 5.401309 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 7.125000 % 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 3.199219 % 0.00
A-17 760944T57 78,019,000.00 67,272,950.30 6.500000 % 1,020,989.65
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 41,066,153.33 6.500000 % 408,911.47
A-24 760944U48 0.00 0.00 0.235685 % 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 15,870,369.75 6.500000 % 15,059.67
M-2 760944U89 5,867,800.00 5,770,989.93 6.500000 % 5,476.19
M-3 760944U97 5,867,800.00 5,770,989.93 6.500000 % 5,476.19
B-1 2,640,500.00 2,596,935.63 6.500000 % 2,464.28
B-2 880,200.00 865,677.98 6.500000 % 821.46
B-3 2,347,160.34 2,308,435.69 6.500000 % 2,190.51
-------------------------------------------------------------------------------
586,778,060.34 552,921,018.19 3,177,269.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,095.01 160,093.53 0.00 0.00 8,967,796.42
A-2 28,065.74 28,065.74 0.00 0.00 5,190,000.00
A-3 16,217.56 16,217.56 0.00 0.00 2,999,000.00
A-4 172,840.71 172,840.71 0.00 0.00 31,962,221.74
A-5 267,219.33 267,219.33 0.00 0.00 49,415,000.00
A-6 12,783.70 12,783.70 0.00 0.00 2,364,000.00
A-7 63,496.32 63,496.32 0.00 0.00 11,741,930.42
A-8 432,997.23 1,559,234.58 0.00 0.00 90,991,011.66
A-9 212,927.31 691,571.65 0.00 0.00 38,670,651.93
A-10 63,918.91 63,918.91 0.00 0.00 0.00
A-11 89,027.33 89,027.33 0.00 0.00 16,614,005.06
A-12 23,497.36 23,497.36 0.00 0.00 3,227,863.84
A-13 25,695.05 25,695.05 0.00 0.00 5,718,138.88
A-14 59,573.80 59,573.80 0.00 0.00 10,050,199.79
A-15 8,361.24 8,361.24 0.00 0.00 1,116,688.87
A-16 7,316.08 7,316.08 0.00 0.00 2,748,772.60
A-17 363,788.99 1,384,778.64 0.00 0.00 66,251,960.65
A-18 251,780.47 251,780.47 0.00 0.00 46,560,000.00
A-19 194,913.56 194,913.56 0.00 0.00 36,044,000.00
A-20 21,657.66 21,657.66 0.00 0.00 4,005,000.00
A-21 13,589.44 13,589.44 0.00 0.00 2,513,000.00
A-22 209,727.04 209,727.04 0.00 0.00 38,783,354.23
A-23 222,071.64 630,983.11 0.00 0.00 40,657,241.86
A-24 108,415.09 108,415.09 0.00 0.00 0.00
R-I 0.90 0.90 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,821.50 100,881.17 0.00 0.00 15,855,310.08
M-2 31,207.53 36,683.72 0.00 0.00 5,765,513.74
M-3 31,207.53 36,683.72 0.00 0.00 5,765,513.74
B-1 14,043.33 16,507.61 0.00 0.00 2,594,471.35
B-2 4,681.29 5,502.75 0.00 0.00 864,856.52
B-3 12,483.23 14,673.74 0.00 0.00 2,306,245.18
-------------------------------------------------------------------------------
3,098,421.88 6,275,691.51 0.00 0.00 549,743,748.56
===============================================================================
Run: 08/22/95 08:58:39
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-1 890.951417 10.892887 4.817960 15.710847 0.000000 880.058530
A-2 1000.000000 0.000000 5.407657 5.407657 0.000000 1000.000000
A-3 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-4 976.571901 0.000000 5.280965 5.280965 0.000000 976.571901
A-5 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-6 1000.000000 0.000000 5.407657 5.407657 0.000000 1000.000000
A-7 995.753937 0.000000 5.384695 5.384695 0.000000 995.753937
A-8 890.951418 10.892887 4.187918 15.080805 0.000000 880.058531
A-9 890.951418 10.892887 4.845755 15.738642 0.000000 880.058531
A-11 995.753936 0.000000 5.335818 5.335818 0.000000 995.753936
A-12 995.753936 0.000000 7.248629 7.248629 0.000000 995.753936
A-13 995.753935 0.000000 4.474524 4.474524 0.000000 995.753935
A-14 995.753936 0.000000 5.902454 5.902454 0.000000 995.753936
A-15 995.753937 0.000000 7.455736 7.455736 0.000000 995.753937
A-16 995.753937 0.000000 2.650279 2.650279 0.000000 995.753937
A-17 862.263683 13.086423 4.662826 17.749249 0.000000 849.177260
A-18 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-19 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-20 1000.000000 0.000000 5.407655 5.407655 0.000000 1000.000000
A-21 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-22 997.770883 0.000000 5.395602 5.395602 0.000000 997.770883
A-23 905.138932 9.012816 4.894680 13.907496 0.000000 896.126116
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.501466 0.933262 5.318438 6.251700 0.000000 982.568204
M-2 983.501471 0.933261 5.318438 6.251699 0.000000 982.568210
M-3 983.501471 0.933261 5.318438 6.251699 0.000000 982.568210
B-1 983.501469 0.933263 5.318436 6.251699 0.000000 982.568207
B-2 983.501454 0.933265 5.318439 6.251704 0.000000 982.568189
B-3 983.501489 0.933260 5.318439 6.251699 0.000000 982.568230
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 128,717.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 58,121.08
SUBSERVICER ADVANCES THIS MONTH 45,865.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,334,193.29
(B) TWO MONTHLY PAYMENTS: 3 1,344,664.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 311,078.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 549,743,748.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,912
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,652,593.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.99852820 % 4.95773300 % 1.04373850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96957020 % 4.98165511 % 1.04877460 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2348 %
BANKRUPTCY AMOUNT AVAILABLE 138,899.00
FRAUD AMOUNT AVAILABLE 5,055,864.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,669,206.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13972036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.23
POOL TRADING FACTOR: 93.68853161
................................................................................
Run: 08/22/95 08:58:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 7,070,897.25 6.500000 % 195,631.43
A-2 760944K56 85,878,000.00 69,307,731.59 6.500000 % 1,122,420.35
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 24,384,956.27 6.100000 % 177,276.36
A-6 760944K98 10,584,000.00 9,753,982.50 7.500000 % 70,910.55
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 6.637500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.201879 % 0.00
A-11 760944L63 0.00 0.00 0.162517 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,893,351.05 6.500000 % 11,411.12
M-2 760944L97 3,305,815.00 3,086,304.42 6.500000 % 12,172.11
B 826,454.53 771,576.84 6.500000 % 3,043.03
-------------------------------------------------------------------------------
206,613,407.53 180,522,574.80 1,592,864.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 38,169.77 233,801.20 0.00 0.00 6,875,265.82
A-2 374,133.66 1,496,554.01 0.00 0.00 68,185,311.24
A-3 69,960.05 69,960.05 0.00 0.00 12,960,000.00
A-4 14,898.90 14,898.90 0.00 0.00 2,760,000.00
A-5 123,533.16 300,809.52 0.00 0.00 24,207,679.91
A-6 60,754.01 131,664.56 0.00 0.00 9,683,071.95
A-7 28,480.65 28,480.65 0.00 0.00 5,276,000.00
A-8 118,389.98 118,389.98 0.00 0.00 21,931,576.52
A-9 76,662.36 76,662.36 0.00 0.00 13,907,398.73
A-10 33,060.46 33,060.46 0.00 0.00 6,418,799.63
A-11 24,364.78 24,364.78 0.00 0.00 0.00
R 1.09 1.09 0.00 0.00 0.00
M-1 15,618.75 27,029.87 0.00 0.00 2,881,939.93
M-2 16,660.34 28,832.45 0.00 0.00 3,074,132.31
B 4,165.10 7,208.13 0.00 0.00 768,533.81
-------------------------------------------------------------------------------
998,853.06 2,591,718.01 0.00 0.00 178,929,709.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 710.000728 19.643682 3.832691 23.476373 0.000000 690.357046
A-2 807.048739 13.069940 4.356572 17.426512 0.000000 793.978798
A-3 1000.000000 0.000000 5.398152 5.398152 0.000000 1000.000000
A-4 1000.000000 0.000000 5.398152 5.398152 0.000000 1000.000000
A-5 921.578090 6.699787 4.668676 11.368463 0.000000 914.878304
A-6 921.578090 6.699787 5.740175 12.439962 0.000000 914.878302
A-7 1000.000000 0.000000 5.398152 5.398152 0.000000 1000.000000
A-8 946.060587 0.000000 5.106979 5.106979 0.000000 946.060587
A-9 910.553663 0.000000 5.019285 5.019285 0.000000 910.553663
A-10 910.553663 0.000000 4.689868 4.689868 0.000000 910.553663
R 0.000000 0.000000 10.910000 10.910000 0.000000 0.000000
M-1 933.598649 3.682030 5.039708 8.721738 0.000000 929.916619
M-2 933.598650 3.682030 5.039707 8.721737 0.000000 929.916620
B 933.598658 3.682030 5.039696 8.721726 0.000000 929.916628
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,582.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,437.61
SUBSERVICER ADVANCES THIS MONTH 12,685.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,031,121.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 258,469.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 178,929,709.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 641
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 880,899.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.26017280 % 3.31241400 % 0.42741290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24176100 % 3.32872179 % 0.42951720 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1627 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,902,979.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,510,874.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05833862
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.57
POOL TRADING FACTOR: 86.60120947
................................................................................
Run: 08/22/95 08:58:49 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-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 20,711,877.36 6.000000 % 474,669.26
A-2 760944P93 22,807,000.00 22,807,000.00 6.000000 % 0.00
A-3 760944Q27 1,650,000.00 1,650,000.00 6.000000 % 0.00
A-4 760944Q35 37,438,000.00 35,642,279.83 6.000000 % 34,581.62
A-5 760944Q43 10,500,000.00 7,759,161.61 6.000000 % 160,858.15
A-6 760944Q50 25,817,000.00 20,924,426.09 6.000000 % 301,129.63
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,650,970.56 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236806 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,808,171.80 6.000000 % 7,315.03
M-2 760944R34 775,500.00 723,399.32 6.000000 % 2,926.54
M-3 760944R42 387,600.00 361,559.75 6.000000 % 1,462.71
B-1 542,700.00 506,239.59 6.000000 % 2,048.01
B-2 310,100.00 289,266.46 6.000000 % 1,170.24
B-3 310,260.75 289,416.33 6.000000 % 1,170.85
-------------------------------------------------------------------------------
155,046,660.75 139,593,768.70 987,332.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 103,348.20 578,017.46 0.00 0.00 20,237,208.10
A-2 113,802.44 113,802.44 0.00 0.00 22,807,000.00
A-3 8,233.18 8,233.18 0.00 0.00 1,650,000.00
A-4 177,847.96 212,429.58 0.00 0.00 35,607,698.21
A-5 38,716.69 199,574.84 0.00 0.00 7,598,303.46
A-6 104,408.77 405,538.40 0.00 0.00 20,623,296.46
A-7 57,233.04 57,233.04 0.00 0.00 11,470,000.00
A-8 0.00 0.00 73,105.46 0.00 14,724,076.02
A-9 27,490.97 27,490.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,022.42 16,337.45 0.00 0.00 1,800,856.77
M-2 3,609.62 6,536.16 0.00 0.00 720,472.78
M-3 1,804.11 3,266.82 0.00 0.00 360,097.04
B-1 2,526.04 4,574.05 0.00 0.00 504,191.58
B-2 1,443.38 2,613.62 0.00 0.00 288,096.22
B-3 1,444.14 2,614.99 0.00 0.00 288,245.48
-------------------------------------------------------------------------------
650,930.96 1,638,263.00 73,105.46 0.00 138,679,542.12
===============================================================================
Run: 08/22/95 08:58:49
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-1 745.782708 17.091648 3.721309 20.812957 0.000000 728.691059
A-2 1000.000000 0.000000 4.989803 4.989803 0.000000 1000.000000
A-3 1000.000000 0.000000 4.989806 4.989806 0.000000 1000.000000
A-4 952.034826 0.923704 4.750466 5.674170 0.000000 951.111123
A-5 738.967772 15.319824 3.687304 19.007128 0.000000 723.647949
A-6 810.490223 11.664006 4.044187 15.708193 0.000000 798.826218
A-7 1000.000000 0.000000 4.989803 4.989803 0.000000 1000.000000
A-8 1099.262497 0.000000 0.000000 0.000000 5.485104 1104.747601
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 932.816653 3.773746 4.654571 8.428317 0.000000 929.042907
M-2 932.816660 3.773746 4.654571 8.428317 0.000000 929.042914
M-3 932.816692 3.773762 4.654567 8.428329 0.000000 929.042931
B-1 932.816639 3.773742 4.654579 8.428321 0.000000 929.042897
B-2 932.816704 3.773750 4.654563 8.428313 0.000000 929.042954
B-3 932.816446 3.773761 4.654569 8.428330 0.000000 929.042684
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,146.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,076.71
SUBSERVICER ADVANCES THIS MONTH 4,202.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 462,312.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,679,542.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 539
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 349,494.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.15026450 % 2.07253600 % 0.77719970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.14308270 % 2.07775894 % 0.77915840 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2366 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,456,678.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,918,440.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.62986226
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.04
POOL TRADING FACTOR: 89.44374645
................................................................................
Run: 08/22/95 08:58:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,755,586.06 4.750000 % 1,595,174.95
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 59,364,000.00 5.750000 % 0.00
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 % 0.00
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 7.137500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.798867 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.237500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.287518 % 0.00
A-17 760944Z76 29,322,000.00 29,322,000.00 5.000000 % 0.00
A-18 760944Z84 0.00 0.00 4.000000 % 0.00
A-19 760944Z92 49,683,000.00 48,871,479.97 6.750000 % 45,199.48
A-20 7609442A5 5,593,279.30 5,339,813.02 0.000000 % 6,491.74
A-21 7609442B3 0.00 0.00 0.154398 % 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 14,420,052.33 6.750000 % 13,336.59
M-2 7609442F4 5,330,500.00 5,243,431.82 6.750000 % 4,849.46
M-3 7609442G2 5,330,500.00 5,243,431.82 6.750000 % 4,849.46
B-1 2,665,200.00 2,621,666.73 6.750000 % 2,424.69
B-2 799,500.00 786,441.02 6.750000 % 727.35
B-3 1,865,759.44 1,835,284.25 6.750000 % 1,697.39
-------------------------------------------------------------------------------
533,047,438.74 501,992,762.32 1,674,751.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 101,784.71 1,696,959.66 0.00 0.00 24,160,411.11
A-2 42,856.72 42,856.72 0.00 0.00 0.00
A-3 283,993.56 283,993.56 0.00 0.00 59,364,000.00
A-4 63,386.95 63,386.95 0.00 0.00 11,287,000.00
A-5 86,766.58 86,766.58 0.00 0.00 20,857,631.08
A-6 30,368.30 30,368.30 0.00 0.00 0.00
A-7 204,777.15 204,777.15 0.00 0.00 37,443,000.00
A-8 115,120.84 115,120.84 0.00 0.00 20,499,000.00
A-9 13,309.74 13,309.74 0.00 0.00 2,370,000.00
A-10 269,671.81 269,671.81 0.00 0.00 48,019,128.22
A-11 116,434.97 116,434.97 0.00 0.00 20,733,000.00
A-12 270,816.24 270,816.24 0.00 0.00 48,222,911.15
A-13 310,162.85 310,162.85 0.00 0.00 52,230,738.70
A-14 102,663.71 102,663.71 0.00 0.00 21,279,253.46
A-15 91,442.11 91,442.11 0.00 0.00 15,185,886.80
A-16 22,268.64 22,268.64 0.00 0.00 5,062,025.89
A-17 121,977.88 121,977.88 0.00 0.00 29,322,000.00
A-18 97,582.31 97,582.31 0.00 0.00 0.00
A-19 274,458.54 319,658.02 0.00 0.00 48,826,280.49
A-20 0.00 6,491.74 0.00 0.00 5,333,321.28
A-21 64,484.69 64,484.69 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-1 80,981.92 94,318.51 0.00 0.00 14,406,715.74
M-2 29,446.71 34,296.17 0.00 0.00 5,238,582.36
M-3 29,446.71 34,296.17 0.00 0.00 5,238,582.36
B-1 14,723.09 17,147.78 0.00 0.00 2,619,242.04
B-2 4,416.59 5,143.94 0.00 0.00 785,713.67
B-3 10,306.81 12,004.20 0.00 0.00 1,833,586.86
-------------------------------------------------------------------------------
2,853,650.13 4,528,401.24 0.00 0.00 500,318,011.21
===============================================================================
Run: 08/22/95 08:58:53
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-1 565.162513 35.003400 2.233492 37.236892 0.000000 530.159113
A-3 1000.000000 0.000000 4.783936 4.783936 0.000000 1000.000000
A-4 1000.000000 0.000000 5.615925 5.615925 0.000000 1000.000000
A-5 839.172443 0.000000 3.490910 3.490910 0.000000 839.172443
A-7 1000.000000 0.000000 5.469037 5.469037 0.000000 1000.000000
A-8 1000.000000 0.000000 5.615925 5.615925 0.000000 1000.000000
A-9 1000.000000 0.000000 5.615924 5.615924 0.000000 1000.000000
A-10 992.376792 0.000000 5.573113 5.573113 0.000000 992.376792
A-11 1000.000000 0.000000 5.615925 5.615925 0.000000 1000.000000
A-12 983.117799 0.000000 5.521116 5.521116 0.000000 983.117799
A-13 954.414928 0.000000 5.667621 5.667621 0.000000 954.414928
A-14 954.414928 0.000000 4.604662 4.604662 0.000000 954.414928
A-15 954.414928 0.000000 5.747028 5.747028 0.000000 954.414928
A-16 954.414927 0.000000 4.198620 4.198620 0.000000 954.414927
A-17 1000.000000 0.000000 4.159944 4.159944 0.000000 1000.000000
A-19 983.666042 0.909758 5.524194 6.433952 0.000000 982.756285
A-20 954.683779 1.160632 0.000000 1.160632 0.000000 953.523147
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-1 983.666041 0.909757 5.524194 6.433951 0.000000 982.756284
M-2 983.666039 0.909757 5.524193 6.433950 0.000000 982.756282
M-3 983.666039 0.909757 5.524193 6.433950 0.000000 982.756282
B-1 983.666040 0.909759 5.524197 6.433956 0.000000 982.756281
B-2 983.666066 0.909756 5.524190 6.433946 0.000000 982.756310
B-3 983.666067 0.909758 5.524190 6.433948 0.000000 982.756309
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 110,217.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,864.25
SUBSERVICER ADVANCES THIS MONTH 24,557.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,122,483.01
(B) TWO MONTHLY PAYMENTS: 2 417,187.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,186.41
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 884,921.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 500,318,011.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,707
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,210,207.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.92930050 % 5.01495400 % 1.05574570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.91447380 % 4.97361276 % 1.05832420 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1542 %
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 7.22114680
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.05
POOL TRADING FACTOR: 93.85994094
................................................................................
Run: 08/22/95 08:58:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 18,804,446.79 10.500000 % 175,076.19
A-2 760944V96 67,648,000.00 52,952,169.77 6.625000 % 1,634,044.40
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 0.127207 % 0.00
R 760944X37 267,710.00 24,273.68 7.000000 % 192.67
M-1 760944X45 7,801,800.00 7,686,215.34 7.000000 % 6,830.34
M-2 760944X52 2,600,600.00 2,562,071.79 7.000000 % 2,276.78
M-3 760944X60 2,600,600.00 2,562,071.79 7.000000 % 2,276.78
B-1 1,300,350.00 1,281,085.15 7.000000 % 1,138.43
B-2 390,100.00 384,320.62 7.000000 % 341.53
B-3 910,233.77 861,648.83 7.000000 % 765.70
-------------------------------------------------------------------------------
260,061,393.77 243,281,303.76 1,822,942.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 163,987.66 339,063.85 0.00 0.00 18,629,370.60
A-2 291,360.68 1,925,405.08 0.00 0.00 51,318,125.37
A-3 112,159.64 112,159.64 0.00 0.00 20,384,000.00
A-4 289,797.09 289,797.09 0.00 0.00 52,668,000.00
A-5 272,387.69 272,387.69 0.00 0.00 49,504,000.00
A-6 58,597.19 58,597.19 0.00 0.00 10,079,000.00
A-7 112,107.32 112,107.32 0.00 0.00 19,283,000.00
A-8 6,104.48 6,104.48 0.00 0.00 1,050,000.00
A-9 18,575.06 18,575.06 0.00 0.00 3,195,000.00
A-10 25,702.78 25,702.78 0.00 0.00 0.00
R 141.13 333.80 0.00 0.00 24,081.01
M-1 44,686.05 51,516.39 0.00 0.00 7,679,385.00
M-2 14,895.35 17,172.13 0.00 0.00 2,559,795.01
M-3 14,895.35 17,172.13 0.00 0.00 2,559,795.01
B-1 7,447.96 8,586.39 0.00 0.00 1,279,946.72
B-2 2,234.36 2,575.89 0.00 0.00 383,979.09
B-3 5,009.43 5,775.13 0.00 0.00 860,883.13
-------------------------------------------------------------------------------
1,440,089.22 3,263,032.04 0.00 0.00 241,458,360.94
===============================================================================
Run: 08/22/95 08:58:59
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-1 922.736483 8.591010 8.046894 16.637904 0.000000 914.145473
A-2 782.760315 24.155103 4.307011 28.462114 0.000000 758.605212
A-3 1000.000000 0.000000 5.502337 5.502337 0.000000 1000.000000
A-4 1000.000000 0.000000 5.502337 5.502337 0.000000 1000.000000
A-5 1000.000000 0.000000 5.502337 5.502337 0.000000 1000.000000
A-6 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
A-7 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
A-8 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
A-9 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
R 90.671548 0.719697 0.527175 1.246872 0.000000 89.951851
M-1 985.184873 0.875483 5.727659 6.603142 0.000000 984.309390
M-2 985.184877 0.875483 5.727659 6.603142 0.000000 984.309394
M-3 985.184877 0.875483 5.727659 6.603142 0.000000 984.309394
B-1 985.184873 0.875480 5.727658 6.603138 0.000000 984.309394
B-2 985.184876 0.875493 5.727660 6.603153 0.000000 984.309382
B-3 946.623668 0.841201 5.503465 6.344666 0.000000 945.782455
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:02 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 49,579.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,410.61
SUBSERVICER ADVANCES THIS MONTH 24,465.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,040,765.89
(B) TWO MONTHLY PAYMENTS: 2 616,110.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,349.55
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 546,233.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,458,360.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 913
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,606,751.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.69560530 % 5.26565700 % 1.03873770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.65365360 % 5.30069655 % 1.04564980 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1259 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,497,248.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,317,527.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49624843
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.66
POOL TRADING FACTOR: 92.84667649
................................................................................
Run: 08/22/95 08:59:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 186,251,497.62 6.746962 % 1,282,818.81
A-2 7609442W7 76,450,085.00 84,090,433.73 6.746962 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.746962 % 0.00
M-1 7609442T4 8,228,000.00 8,111,078.41 6.746962 % 7,349.33
M-2 7609442U1 2,992,100.00 2,949,581.65 6.746962 % 2,672.57
M-3 7609442V9 1,496,000.00 1,474,741.53 6.746962 % 1,336.24
B-1 2,244,050.00 2,212,161.61 6.746962 % 2,004.41
B-2 1,047,225.00 1,032,343.73 6.746962 % 935.39
B-3 1,196,851.02 1,179,843.50 6.746962 % 1,069.05
-------------------------------------------------------------------------------
299,203,903.02 287,301,681.78 1,298,185.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,047,038.99 2,329,857.80 0.00 0.00 184,968,678.81
A-2 0.00 0.00 472,366.45 0.00 84,562,800.18
A-3 44,491.32 44,491.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,562.87 52,912.20 0.00 0.00 8,103,729.08
M-2 16,568.87 19,241.44 0.00 0.00 2,946,909.08
M-3 8,284.16 9,620.40 0.00 0.00 1,473,405.29
B-1 12,426.51 14,430.92 0.00 0.00 2,210,157.20
B-2 5,799.05 6,734.44 0.00 0.00 1,031,408.34
B-3 6,627.61 7,696.66 0.00 0.00 1,178,774.45
-------------------------------------------------------------------------------
1,186,799.38 2,484,985.18 472,366.45 0.00 286,475,862.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 906.115096 6.240924 5.093853 11.334777 0.000000 899.874172
A-2 1099.939048 0.000000 0.000000 0.000000 6.178756 1106.117805
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.789792 0.893210 5.537539 6.430749 0.000000 984.896582
M-2 985.789796 0.893209 5.537539 6.430748 0.000000 984.896588
M-3 985.789793 0.893209 5.537540 6.430749 0.000000 984.896584
B-1 985.789804 0.893211 5.537537 6.430748 0.000000 984.896593
B-2 985.789806 0.893208 5.537540 6.430748 0.000000 984.896598
B-3 985.789777 0.893211 5.537540 6.430751 0.000000 984.896566
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,767.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,352.31
SUBSERVICER ADVANCES THIS MONTH 19,110.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,145,921.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 673,405.87
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 286,475,862.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,024
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 565,499.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09688440 % 4.36314900 % 1.53996620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.08523170 % 4.37176219 % 1.54300610 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,910,120.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,968,706.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32046528
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.41
POOL TRADING FACTOR: 95.74603123
................................................................................
Run: 08/29/95 14:11:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 30,770,399.03 6.537500 % 117,506.07
A-2 7609442N7 0.00 0.00 3.462500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
-------------------------------------------------------------------------------
36,569,304.65 30,770,399.03 117,506.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 167,604.62 285,110.69 0.00 0.00 30,652,892.96
A-2 88,769.56 88,769.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
256,374.18 373,880.25 0.00 0.00 30,652,892.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 841.429266 3.213252 4.583218 7.796470 0.000000 838.216014
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:27 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 30,652,892.96
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 0.00
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: 83.82137220
................................................................................
Run: 08/22/95 08:59:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 95,841,437.53 6.500000 % 958,143.48
A-2 7609443C0 22,306,000.00 18,468,364.75 6.500000 % 471,921.41
A-3 7609443D8 32,041,000.00 32,041,000.00 6.500000 % 0.00
A-4 7609443E6 44,984,000.00 44,984,000.00 6.500000 % 0.00
A-5 7609443F3 10,500,000.00 10,500,000.00 6.500000 % 0.00
A-6 7609443G1 10,767,000.00 10,767,000.00 6.500000 % 0.00
A-7 7609443H9 1,040,000.00 1,040,000.00 6.500000 % 0.00
A-8 7609443J5 25,500,000.00 25,145,626.06 6.500000 % 22,457.51
A-9 7609443K2 0.00 0.00 0.532483 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,542,793.32 6.500000 % 5,843.36
M-2 7609443N6 3,317,000.00 3,270,903.60 6.500000 % 2,921.24
M-3 7609443P1 1,990,200.00 1,962,542.16 6.500000 % 1,752.74
B-1 1,326,800.00 1,308,361.45 6.500000 % 1,168.50
B-2 398,000.00 392,469.00 6.500000 % 350.51
B-3 928,851.36 915,943.05 6.500000 % 818.02
-------------------------------------------------------------------------------
265,366,951.36 253,180,440.92 1,465,376.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 517,210.59 1,475,354.07 0.00 0.00 94,883,294.05
A-2 99,664.97 571,586.38 0.00 0.00 17,996,443.34
A-3 172,910.02 172,910.02 0.00 0.00 32,041,000.00
A-4 242,757.22 242,757.22 0.00 0.00 44,984,000.00
A-5 56,663.50 56,663.50 0.00 0.00 10,500,000.00
A-6 58,104.37 58,104.37 0.00 0.00 10,767,000.00
A-7 5,612.38 5,612.38 0.00 0.00 1,040,000.00
A-8 135,698.96 158,156.47 0.00 0.00 25,123,168.55
A-9 111,927.54 111,927.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,308.34 41,151.70 0.00 0.00 6,536,949.96
M-2 17,651.50 20,572.74 0.00 0.00 3,267,982.36
M-3 10,590.91 12,343.65 0.00 0.00 1,960,789.42
B-1 7,060.61 8,229.11 0.00 0.00 1,307,192.95
B-2 2,117.96 2,468.47 0.00 0.00 392,118.49
B-3 4,942.91 5,760.93 0.00 0.00 915,125.03
-------------------------------------------------------------------------------
1,478,221.78 2,943,598.55 0.00 0.00 251,715,064.15
===============================================================================
Run: 08/22/95 08:59:07
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-1 924.815817 9.245544 4.990790 14.236334 0.000000 915.570273
A-2 827.955023 21.156703 4.468079 25.624782 0.000000 806.798321
A-3 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-4 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-5 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-6 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396519 5.396519 0.000000 1000.000000
A-8 986.102983 0.880687 5.321528 6.202215 0.000000 985.222296
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.102987 0.880687 5.321528 6.202215 0.000000 985.222300
M-2 986.102985 0.880687 5.321525 6.202212 0.000000 985.222297
M-3 986.102985 0.880685 5.321530 6.202215 0.000000 985.222299
B-1 986.102992 0.880690 5.321533 6.202223 0.000000 985.222302
B-2 986.103015 0.880678 5.321508 6.202186 0.000000 985.222337
B-3 986.102933 0.880690 5.321530 6.202220 0.000000 985.222253
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,654.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,132.34
SUBSERVICER ADVANCES THIS MONTH 24,634.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,638,595.35
(B) TWO MONTHLY PAYMENTS: 1 279,796.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 208,665.14
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 569,147.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 251,715,064.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 881
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,239,261.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.31511670 % 4.65132300 % 1.03356070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.28712850 % 4.67422233 % 1.03864920 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5322 %
BANKRUPTCY AMOUNT AVAILABLE 128,145.00
FRAUD AMOUNT AVAILABLE 2,567,000.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43630272
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.14
POOL TRADING FACTOR: 94.85546820
................................................................................
Run: 08/22/95 08:59:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 153,070,000.00 122,466,901.50 6.550909 % 1,896,093.94
M-1 7609442K3 3,625,500.00 3,545,808.45 6.550909 % 3,357.19
M-2 7609442L1 2,416,900.00 2,363,774.50 6.550909 % 2,238.03
R 7609442J6 100.00 0.00 6.550909 % 0.00
B-1 886,200.00 866,720.57 6.550909 % 820.62
B-2 322,280.00 315,196.02 6.550909 % 298.43
B-3 805,639.55 787,930.92 6.550909 % 746.01
-------------------------------------------------------------------------------
161,126,619.55 130,346,331.96 1,903,554.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 662,977.41 2,559,071.35 0.00 0.00 120,570,807.56
M-1 19,195.32 22,552.51 0.00 0.00 3,542,451.26
M-2 12,796.35 15,034.38 0.00 0.00 2,361,536.47
R 0.00 0.00 0.00 0.00 0.00
B-1 4,692.02 5,512.64 0.00 0.00 865,899.95
B-2 1,706.32 2,004.75 0.00 0.00 314,897.59
B-3 4,265.47 5,011.48 0.00 0.00 787,184.91
-------------------------------------------------------------------------------
705,632.89 2,609,187.11 0.00 0.00 128,442,777.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 800.071219 12.387104 4.331204 16.718308 0.000000 787.684116
M-1 978.019156 0.925994 5.294530 6.220524 0.000000 977.093162
M-2 978.019157 0.925992 5.294530 6.220522 0.000000 977.093165
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 978.019149 0.925999 5.294538 6.220537 0.000000 977.093151
B-2 978.019176 0.925996 5.294526 6.220522 0.000000 977.093180
B-3 978.019165 0.925997 5.294539 6.220536 0.000000 977.093168
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,628.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,697.33
SUBSERVICER ADVANCES THIS MONTH 22,799.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,232,623.34
(B) TWO MONTHLY PAYMENTS: 2 766,105.73
(C) THREE OR MORE MONTHLY PAYMENTS: 2 503,597.68
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,030,065.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,442,777.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,780,141.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95500410 % 4.53375500 % 1.51124120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87122400 % 4.59658989 % 1.53218610 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,403,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.99216341
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.20
POOL TRADING FACTOR: 79.71543008
................................................................................
Run: 08/29/95 14:11:29 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 47,362,705.07 6.470000 % 135,127.64
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,448,568.76 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
-------------------------------------------------------------------------------
115,808,503.22 114,119,677.05 135,127.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 254,975.39 390,103.03 0.00 0.00 47,227,577.43
A-2 330,051.54 330,051.54 0.00 0.00 61,308,403.22
A-3 0.00 0.00 29,332.17 0.00 5,477,900.93
S-1 14,963.40 14,963.40 0.00 0.00 0.00
S-2 5,209.35 5,209.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
605,199.68 740,327.32 29,332.17 0.00 114,013,881.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 956.822325 2.729851 5.151018 7.880869 0.000000 954.092473
A-2 1000.000000 0.000000 5.383463 5.383463 0.000000 1000.000000
A-3 1089.713752 0.000000 0.000000 0.000000 5.866434 1095.580186
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:30 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 2,852.99
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 114,013,881.58
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 620,197.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 98.45035417
................................................................................
Run: 08/22/95 08:59:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,520,598.20 4.500000 % 1,306,060.27
A-2 7609445P9 57,515,000.00 57,515,000.00 5.500000 % 0.00
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 45,437,000.00 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 42,364,478.55 6.437500 % 1,044,848.22
A-9 7609445W4 0.00 0.00 2.562500 % 0.00
A-10 7609445X2 43,420,000.00 40,077,571.83 6.500000 % 218,369.19
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 35,369,560.24 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,039,867.99 6.500000 % 0.00
A-14 7609446B9 478,414.72 448,379.00 0.000000 % 15,916.79
A-15 7609446C7 0.00 0.00 0.499376 % 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 11,540,204.78 6.500000 % 10,325.61
M-2 7609446G8 4,252,700.00 4,196,231.78 6.500000 % 3,754.58
M-3 7609446H6 4,252,700.00 4,196,231.78 6.500000 % 3,754.58
B-1 2,126,300.00 2,098,066.53 6.500000 % 1,877.25
B-2 638,000.00 629,528.50 6.500000 % 563.27
B-3 1,488,500.71 1,468,736.13 6.500000 % 1,314.15
-------------------------------------------------------------------------------
425,269,315.43 407,320,455.31 2,606,783.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 46,841.73 1,352,902.00 0.00 0.00 11,214,537.93
A-2 262,989.95 262,989.95 0.00 0.00 57,515,000.00
A-3 207,834.65 207,834.65 0.00 0.00 41,665,000.00
A-4 52,428.39 52,428.39 0.00 0.00 10,090,000.00
A-5 39,686.37 39,686.37 0.00 0.00 7,344,000.00
A-6 245,537.78 245,537.78 0.00 0.00 45,437,000.00
A-7 102,966.24 102,966.24 0.00 0.00 19,054,000.00
A-8 226,732.85 1,271,581.07 0.00 0.00 41,319,630.33
A-9 90,252.88 90,252.88 0.00 0.00 0.00
A-10 216,575.88 434,945.07 0.00 0.00 39,859,202.64
A-11 358,095.97 358,095.97 0.00 0.00 66,266,000.00
A-12 0.00 0.00 191,134.18 0.00 35,560,694.42
A-13 0.00 0.00 27,235.02 0.00 5,067,103.01
A-14 0.00 15,916.79 0.00 0.00 432,462.21
A-15 169,106.08 169,106.08 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,362.31 72,687.92 0.00 0.00 11,529,879.17
M-2 22,676.09 26,430.67 0.00 0.00 4,192,477.20
M-3 22,676.09 26,430.67 0.00 0.00 4,192,477.20
B-1 11,337.78 13,215.03 0.00 0.00 2,096,189.28
B-2 3,401.92 3,965.19 0.00 0.00 628,965.23
B-3 7,936.92 9,251.07 0.00 0.00 1,467,421.98
-------------------------------------------------------------------------------
2,149,439.88 4,756,223.79 218,369.20 0.00 404,932,040.60
===============================================================================
Run: 08/22/95 08:59:14
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-1 561.587719 58.580860 2.100997 60.681857 0.000000 503.006859
A-2 1000.000000 0.000000 4.572545 4.572545 0.000000 1000.000000
A-3 1000.000000 0.000000 4.988231 4.988231 0.000000 1000.000000
A-4 1000.000000 0.000000 5.196074 5.196074 0.000000 1000.000000
A-5 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-8 844.182978 20.820346 4.518031 25.338377 0.000000 823.362632
A-10 923.021000 5.029231 4.987929 10.017160 0.000000 917.991770
A-11 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-12 1090.172613 0.000000 0.000000 0.000000 5.891203 1096.063815
A-13 1090.172613 0.000000 0.000000 0.000000 5.891201 1096.063814
A-14 937.218236 33.269858 0.000000 33.269858 0.000000 903.948378
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.721797 0.882870 5.332163 6.215033 0.000000 985.838927
M-2 986.721796 0.882870 5.332163 6.215033 0.000000 985.838926
M-3 986.721796 0.882870 5.332163 6.215033 0.000000 985.838926
B-1 986.721784 0.882872 5.332164 6.215036 0.000000 985.838913
B-2 986.721787 0.882868 5.332163 6.215031 0.000000 985.838919
B-3 986.721820 0.882868 5.332157 6.215025 0.000000 985.838952
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:17 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 80,768.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 42,714.42
SUBSERVICER ADVANCES THIS MONTH 51,538.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 6,419,225.84
(B) TWO MONTHLY PAYMENTS: 3 672,449.14
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,498.48
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 257,718.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 404,932,040.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,402
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,023,932.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.06963490 % 4.89900100 % 1.03136380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.04018910 % 4.91806811 % 1.03648480 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5008 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 4,146,765.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,430,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35670653
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.09
POOL TRADING FACTOR: 95.21778927
................................................................................
Run: 08/22/95 08:59:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4149
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444Z8 17,088,000.00 17,088,000.00 6.000000 % 0.00
A-2 7609445A2 54,914,000.00 45,328,146.14 6.000000 % 873,817.20
A-3 7609445B0 15,096,000.00 13,086,221.82 6.000000 % 183,205.25
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 5.910000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.154266 % 0.00
A-9 7609445H7 0.00 0.00 0.319583 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 731,199.45 6.000000 % 2,856.11
M-2 7609445L8 2,868,200.00 2,703,307.85 6.000000 % 10,559.30
B 620,201.82 584,546.52 6.000000 % 2,283.28
-------------------------------------------------------------------------------
155,035,301.82 140,866,999.10 1,072,721.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,150.66 85,150.66 0.00 0.00 17,088,000.00
A-2 225,873.21 1,099,690.41 0.00 0.00 44,454,328.94
A-3 65,209.53 248,414.78 0.00 0.00 12,903,016.57
A-4 31,009.63 31,009.63 0.00 0.00 6,223,000.00
A-5 46,100.47 46,100.47 0.00 0.00 9,251,423.55
A-6 185,886.71 185,886.71 0.00 0.00 37,303,669.38
A-7 26,557.96 26,557.96 0.00 0.00 5,410,802.13
A-8 16,134.40 16,134.40 0.00 0.00 3,156,682.26
A-9 37,388.50 37,388.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,643.62 6,499.73 0.00 0.00 728,343.34
M-2 13,470.77 24,030.07 0.00 0.00 2,692,748.55
B 2,912.82 5,196.10 0.00 0.00 582,263.24
-------------------------------------------------------------------------------
739,338.28 1,812,059.42 0.00 0.00 139,794,277.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 0.000000 4.983068 4.983068 0.000000 1000.000000
A-2 825.438798 15.912467 4.113217 20.025684 0.000000 809.526331
A-3 866.866840 12.136013 4.319656 16.455669 0.000000 854.730827
A-4 1000.000000 0.000000 4.983068 4.983068 0.000000 1000.000000
A-5 972.298849 0.000000 4.845031 4.845031 0.000000 972.298849
A-6 967.268303 0.000000 4.819963 4.819963 0.000000 967.268303
A-7 914.450250 0.000000 4.488416 4.488416 0.000000 914.450250
A-8 914.450249 0.000000 4.673928 4.673928 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 942.510247 3.681503 4.696597 8.378100 0.000000 938.828745
M-2 942.510233 3.681508 4.696594 8.378102 0.000000 938.828725
B 942.510165 3.681511 4.696584 8.378095 0.000000 938.828654
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,450.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,478.79
SUBSERVICER ADVANCES THIS MONTH 6,347.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 689,483.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,794,277.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 532
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 522,485.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.14691600 % 2.43812100 % 0.41496340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.13625250 % 2.44723313 % 0.41651440 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3206 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,449,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,746,619.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69739747
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.69
POOL TRADING FACTOR: 90.16932035
................................................................................
Run: 08/22/95 08:59:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,276,305.79 6.500000 % 350,950.09
A-2 7609443X4 70,702,000.00 59,119,536.43 6.500000 % 1,158,512.68
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 29,107,168.93 6.500000 % 26,066.27
A-9 7609444E5 0.00 0.00 0.449161 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,491,005.19 6.500000 % 13,783.02
M-2 7609444H8 3,129,000.00 3,087,333.28 6.500000 % 5,011.51
M-3 7609444J4 3,129,000.00 3,087,333.28 6.500000 % 5,011.51
B-1 1,251,600.00 1,234,933.31 6.500000 % 2,004.61
B-2 625,800.00 617,466.65 6.500000 % 1,002.30
B-3 1,251,647.88 1,234,980.52 6.500000 % 2,004.68
-------------------------------------------------------------------------------
312,906,747.88 297,183,063.38 1,564,346.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 88,056.36 439,006.45 0.00 0.00 15,925,355.70
A-2 319,842.33 1,478,355.01 0.00 0.00 57,961,023.75
A-3 60,663.40 60,663.40 0.00 0.00 11,213,000.00
A-4 442,296.95 442,296.95 0.00 0.00 81,754,000.00
A-5 342,794.46 342,794.46 0.00 0.00 63,362,000.00
A-6 95,206.86 95,206.86 0.00 0.00 17,598,000.00
A-7 5,410.10 5,410.10 0.00 0.00 1,000,000.00
A-8 157,472.56 183,538.83 0.00 0.00 29,081,102.66
A-9 111,100.79 111,100.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,937.14 59,720.16 0.00 0.00 8,477,222.17
M-2 16,702.77 21,714.28 0.00 0.00 3,082,321.77
M-3 16,702.77 21,714.28 0.00 0.00 3,082,321.77
B-1 6,681.10 8,685.71 0.00 0.00 1,232,928.70
B-2 3,340.55 4,342.85 0.00 0.00 616,464.35
B-3 6,681.39 8,686.07 0.00 0.00 1,227,339.38
-------------------------------------------------------------------------------
1,718,889.53 3,283,236.20 0.00 0.00 295,613,080.25
===============================================================================
Run: 08/22/95 08:59:23
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-1 822.658872 17.738190 4.450663 22.188853 0.000000 804.920682
A-2 836.179124 16.385854 4.523809 20.909663 0.000000 819.793270
A-3 1000.000000 0.000000 5.410095 5.410095 0.000000 1000.000000
A-4 1000.000000 0.000000 5.410096 5.410096 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410095 5.410095 0.000000 1000.000000
A-6 1000.000000 0.000000 5.410095 5.410095 0.000000 1000.000000
A-7 1000.000000 0.000000 5.410100 5.410100 0.000000 1000.000000
A-8 986.683693 0.883602 5.338053 6.221655 0.000000 985.800090
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.683693 1.601634 5.338052 6.939686 0.000000 985.082059
M-2 986.683694 1.601633 5.338054 6.939687 0.000000 985.082061
M-3 986.683694 1.601633 5.338054 6.939687 0.000000 985.082061
B-1 986.683693 1.601638 5.338047 6.939685 0.000000 985.082055
B-2 986.683685 1.601630 5.338047 6.939677 0.000000 985.082055
B-3 986.683667 1.601633 5.338051 6.939684 0.000000 980.578804
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,857.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,145.96
SUBSERVICER ADVANCES THIS MONTH 14,301.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,817,114.80
(B) TWO MONTHLY PAYMENTS: 1 274,746.51
(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 295,613,080.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,014
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 993,227.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.02622340 % 4.93489500 % 1.03888170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.00615220 % 4.95305069 % 1.04079710 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4494 %
BANKRUPTCY AMOUNT AVAILABLE 130,539.00
FRAUD AMOUNT AVAILABLE 3,023,194.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32778992
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.69
POOL TRADING FACTOR: 94.47321998
................................................................................
Run: 08/22/95 08:59:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,604,799.49 6.500000 % 718,633.57
A-2 7609444L9 29,271,000.00 29,271,000.00 6.000000 % 0.00
A-3 7609444M7 28,657,000.00 28,657,000.00 6.350000 % 0.00
A-4 7609444N5 4,730,000.00 4,730,000.00 6.500000 % 0.00
A-5 7609444P0 0.00 0.00 6.500000 % 0.00
A-6 7609444Q8 25,586,000.00 24,935,106.59 6.500000 % 0.00
A-7 7609444R6 11,221,052.00 10,500,033.66 6.391000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 6.735701 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.204463 % 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 785,000.00 742,085.49 6.500000 % 2,852.21
M-2 7609444Y1 2,903,500.00 2,744,771.02 6.500000 % 10,549.56
B 627,984.63 593,653.86 6.500000 % 2,281.72
-------------------------------------------------------------------------------
156,939,684.63 142,571,620.36 734,317.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,643.18 819,276.75 0.00 0.00 17,886,165.92
A-2 146,162.11 146,162.11 0.00 0.00 29,271,000.00
A-3 151,443.43 151,443.43 0.00 0.00 28,657,000.00
A-4 25,587.06 25,587.06 0.00 0.00 4,730,000.00
A-5 15,757.58 15,757.58 0.00 0.00 0.00
A-6 134,887.15 134,887.15 0.00 0.00 24,935,106.59
A-7 55,847.73 55,847.73 0.00 0.00 10,500,033.66
A-8 27,166.11 27,166.11 0.00 0.00 4,846,170.25
A-9 91,675.26 91,675.26 0.00 0.00 16,947,000.00
A-10 24,260.22 24,260.22 0.00 0.00 0.00
R-I 1.88 1.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 4,014.33 6,866.54 0.00 0.00 739,233.28
M-2 14,847.91 25,397.47 0.00 0.00 2,734,221.46
B 3,211.38 5,493.10 0.00 0.00 591,372.14
-------------------------------------------------------------------------------
795,505.33 1,529,822.39 0.00 0.00 141,837,303.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 599.535946 23.157823 3.243206 26.401029 0.000000 576.378123
A-2 1000.000000 0.000000 4.993410 4.993410 0.000000 1000.000000
A-3 1000.000000 0.000000 5.284692 5.284692 0.000000 1000.000000
A-4 1000.000000 0.000000 5.409526 5.409526 0.000000 1000.000000
A-6 974.560564 0.000000 5.271912 5.271912 0.000000 974.560564
A-7 935.744141 0.000000 4.977049 4.977049 0.000000 935.744141
A-8 935.744141 0.000000 5.245488 5.245488 0.000000 935.744142
A-9 1000.000000 0.000000 5.409527 5.409527 0.000000 1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 945.331834 3.633389 5.113796 8.747185 0.000000 941.698446
M-2 945.331848 3.633394 5.113797 8.747191 0.000000 941.698454
B 945.331831 3.633401 5.113804 8.747205 0.000000 941.698430
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,627.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,901.06
SUBSERVICER ADVANCES THIS MONTH 6,611.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 440,890.49
(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 141,837,303.30
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 186,341.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.13792240 % 2.44568800 % 0.41638990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.13416230 % 2.44890072 % 0.41693700 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2044 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,466,768.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,001,844.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.10436108
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.00
POOL TRADING FACTOR: 90.37695191
................................................................................
Run: 08/22/95 08:59:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 151,948,945.83 6.995966 % 1,230,167.62
A-2 99,787,000.00 90,793,589.56 6.995966 % 735,058.30
A-3 7609446Y9 100,000,000.00 109,101,720.17 6.995966 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.995966 % 0.00
M-1 7609447B8 10,702,300.00 10,565,244.37 6.995966 % 9,317.75
M-2 7609447C6 3,891,700.00 3,841,862.14 6.995966 % 3,388.23
M-3 7609447D4 3,891,700.00 3,841,862.14 6.995966 % 3,388.23
B-1 1,751,300.00 1,728,872.53 6.995966 % 1,524.74
B-2 778,400.00 768,431.66 6.995966 % 677.70
B-3 1,362,164.15 1,344,720.07 6.995966 % 1,185.95
-------------------------------------------------------------------------------
389,164,664.15 373,935,248.47 1,984,708.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 884,865.69 2,115,033.31 0.00 0.00 150,718,778.21
A-2 528,731.10 1,263,789.40 0.00 0.00 90,058,531.26
A-3 0.00 0.00 635,347.41 0.00 109,737,067.58
A-4 41,398.06 41,398.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,526.08 70,843.83 0.00 0.00 10,555,926.62
M-2 22,372.86 25,761.09 0.00 0.00 3,838,473.91
M-3 22,372.86 25,761.09 0.00 0.00 3,838,473.91
B-1 10,067.99 11,592.73 0.00 0.00 1,727,347.79
B-2 4,474.91 5,152.61 0.00 0.00 767,753.96
B-3 7,830.88 9,016.83 0.00 0.00 1,343,534.12
-------------------------------------------------------------------------------
1,583,640.43 3,568,348.95 635,347.41 0.00 372,585,887.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 909.873927 7.366273 5.298597 12.664870 0.000000 902.507654
A-2 909.873927 7.366273 5.298597 12.664870 0.000000 902.507654
A-3 1091.017202 0.000000 0.000000 0.000000 6.353474 1097.370676
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.193815 0.870631 5.748865 6.619496 0.000000 986.323185
M-2 987.193807 0.870630 5.748866 6.619496 0.000000 986.323178
M-3 987.193807 0.870630 5.748866 6.619496 0.000000 986.323178
B-1 987.193816 0.870633 5.748867 6.619500 0.000000 986.323183
B-2 987.193808 0.870632 5.748857 6.619489 0.000000 986.323176
B-3 987.193849 0.870629 5.748867 6.619496 0.000000 986.323220
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:33 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 71,058.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,648.16
SUBSERVICER ADVANCES THIS MONTH 21,510.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,061,751.02
(B) TWO MONTHLY PAYMENTS: 1 118,248.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 372,585,887.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,433
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,019,578.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09229460 % 4.88024800 % 1.02745710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07612820 % 4.89360307 % 1.03026870 %
BANKRUPTCY AMOUNT AVAILABLE 100,333.00
FRAUD AMOUNT AVAILABLE 3,785,369.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43711714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.59
POOL TRADING FACTOR: 95.73990696
................................................................................
Run: 08/22/95 08:59:34 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-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 35,631,513.36 6.500000 % 719,627.86
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 24,388,332.88 6.500000 % 330,985.13
A-4 760947AD3 73,800,000.00 71,808,129.85 6.500000 % 77,461.30
A-5 760947AE1 13,209,000.00 14,323,054.26 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,633,030.27 0.000000 % 6,803.35
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215461 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 862,651.94 6.500000 % 3,282.61
M-2 760947AL5 2,907,400.00 2,758,550.67 6.500000 % 10,497.00
B 726,864.56 689,651.42 6.500000 % 2,624.31
-------------------------------------------------------------------------------
181,709,071.20 169,017,914.65 1,151,281.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 192,700.75 912,328.61 0.00 0.00 34,911,885.50
A-2 91,522.21 91,522.21 0.00 0.00 16,923,000.00
A-3 131,895.89 462,881.02 0.00 0.00 24,057,347.75
A-4 388,349.50 465,810.80 0.00 0.00 71,730,668.55
A-5 0.00 0.00 77,461.30 0.00 14,400,515.56
A-6 0.00 6,803.35 0.00 0.00 1,626,226.92
A-7 6,328.21 6,328.21 0.00 0.00 0.00
A-8 30,299.62 30,299.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,665.36 7,947.97 0.00 0.00 859,369.33
M-2 14,918.67 25,415.67 0.00 0.00 2,748,053.67
B 3,729.74 6,354.05 0.00 0.00 687,027.11
-------------------------------------------------------------------------------
864,409.95 2,015,691.51 77,461.30 0.00 167,944,094.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 819.416644 16.549256 4.431532 20.980788 0.000000 802.867388
A-2 1000.000000 0.000000 5.408155 5.408155 0.000000 1000.000000
A-3 871.011889 11.820898 4.710568 16.531466 0.000000 859.190991
A-4 973.009890 1.049611 5.262188 6.311799 0.000000 971.960279
A-5 1084.340545 0.000000 0.000000 0.000000 5.864282 1090.204827
A-6 933.423305 3.888725 0.000000 3.888725 0.000000 929.534580
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 948.803278 3.610438 5.131280 8.741718 0.000000 945.192840
M-2 948.803285 3.610442 5.131275 8.741717 0.000000 945.192842
B 948.803199 3.610439 5.131272 8.741711 0.000000 945.192747
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,520.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,000.42
SUBSERVICER ADVANCES THIS MONTH 8,160.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 886,844.85
(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 167,944,094.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 664
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 430,402.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.42458580 % 2.16339900 % 0.41201540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.41792620 % 2.14799039 % 0.41308080 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2155 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,721,793.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00178369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.17
POOL TRADING FACTOR: 92.42471676
................................................................................
Run: 08/22/95 08:59:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 182,423,317.52 7.000000 % 2,152,058.54
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 11,380,685.57 7.000000 % 105,677.13
A-4 760947BA8 100,000,000.00 108,482,084.43 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,279,844.87 0.000000 % 24,299.76
A-6 760947AV3 0.00 0.00 0.375983 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,677,265.77 7.000000 % 9,862.28
M-2 760947AY7 3,940,650.00 3,892,405.45 7.000000 % 3,287.41
M-3 760947AZ4 3,940,700.00 3,892,454.83 7.000000 % 3,287.46
B-1 2,364,500.00 2,335,551.90 7.000000 % 1,972.54
B-2 788,200.00 778,550.25 7.000000 % 657.54
B-3 1,773,245.53 1,751,536.08 7.000000 % 1,479.30
-------------------------------------------------------------------------------
394,067,185.32 378,231,996.67 2,302,581.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,063,943.34 3,216,001.88 0.00 0.00 180,271,258.98
A-2 287,754.64 287,754.64 0.00 0.00 49,338,300.00
A-3 66,375.31 172,052.44 0.00 0.00 11,275,008.44
A-4 0.00 0.00 632,697.58 0.00 109,114,782.01
A-5 0.00 24,299.76 0.00 0.00 2,255,545.11
A-6 118,485.94 118,485.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,105.05 77,967.33 0.00 0.00 11,667,403.49
M-2 22,701.59 25,989.00 0.00 0.00 3,889,118.04
M-3 22,701.88 25,989.34 0.00 0.00 3,889,167.37
B-1 13,621.58 15,594.12 0.00 0.00 2,333,579.36
B-2 4,540.72 5,198.26 0.00 0.00 777,892.71
B-3 10,215.44 11,694.74 0.00 0.00 1,750,056.78
-------------------------------------------------------------------------------
1,678,445.49 3,981,027.45 632,697.58 0.00 376,562,112.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 888.926448 10.486717 5.184465 15.671182 0.000000 878.439731
A-2 1000.000000 0.000000 5.832277 5.832277 0.000000 1000.000000
A-3 910.454846 8.454170 5.310025 13.764195 0.000000 902.000675
A-4 1084.820844 0.000000 0.000000 0.000000 6.326976 1091.147820
A-5 957.142329 10.201716 0.000000 10.201716 0.000000 946.940614
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.757213 0.834231 5.760874 6.595105 0.000000 986.922982
M-2 987.757210 0.834230 5.760874 6.595104 0.000000 986.922980
M-3 987.757208 0.834232 5.760875 6.595107 0.000000 986.922976
B-1 987.757200 0.834231 5.760871 6.595102 0.000000 986.922969
B-2 987.757232 0.834230 5.760873 6.595103 0.000000 986.923002
B-3 987.757223 0.834233 5.760872 6.595105 0.000000 986.922990
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,276.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,629.42
SUBSERVICER ADVANCES THIS MONTH 28,918.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,718,855.00
(B) TWO MONTHLY PAYMENTS: 2 744,088.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,105.53
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 276,902.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 376,562,112.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,387
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,350,248.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52902650 % 5.17675600 % 1.29421740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.50606700 % 5.16400569 % 1.29880940 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3740 %
BANKRUPTCY AMOUNT AVAILABLE 117,481.00
FRAUD AMOUNT AVAILABLE 3,812,680.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,812,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61970879
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.62
POOL TRADING FACTOR: 95.55784554
................................................................................
Run: 08/22/95 08:59:42 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-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 150,068,000.00 139,973,095.72 6.500000 % 1,419,344.62
A-2 760947BC4 1,321,915.43 1,253,188.94 0.000000 % 8,974.30
A-3 760947BD2 0.00 0.00 0.318507 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,111,751.69 6.500000 % 4,213.88
M-2 760947BG5 2,491,000.00 2,371,038.88 6.500000 % 8,986.96
B 622,704.85 592,716.71 6.500000 % 2,246.57
-------------------------------------------------------------------------------
155,671,720.28 145,301,791.94 1,443,766.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 757,829.02 2,177,173.64 0.00 0.00 138,553,751.10
A-2 0.00 8,974.30 0.00 0.00 1,244,214.64
A-3 38,548.12 38,548.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,019.14 10,233.02 0.00 0.00 1,107,537.81
M-2 12,837.06 21,824.02 0.00 0.00 2,362,051.92
B 3,209.03 5,455.60 0.00 0.00 590,470.14
-------------------------------------------------------------------------------
818,442.37 2,262,208.70 0.00 0.00 143,858,025.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 932.731133 9.458010 5.049904 14.507914 0.000000 923.273124
A-2 948.009919 6.788861 0.000000 6.788861 0.000000 941.221058
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.842200 3.607774 5.153373 8.761147 0.000000 948.234426
M-2 951.842184 3.607772 5.153376 8.761148 0.000000 948.234412
B 951.842129 3.607777 5.153372 8.761149 0.000000 948.234368
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,772.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,310.35
SUBSERVICER ADVANCES THIS MONTH 11,005.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,025,261.53
(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 143,858,025.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 892,803.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.17074150 % 2.41778900 % 0.41146990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.15310890 % 2.41181520 % 0.41403430 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3190 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,463,743.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05855486
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.46
POOL TRADING FACTOR: 92.41114915
................................................................................
Run: 08/22/95 08:59:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,523,017.54 7.750000 % 395,664.98
A-2 760947BS9 40,324,000.00 37,794,841.92 7.750000 % 958,157.82
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,513,978.62 7.750000 % 184,126.57
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 17,630,059.11 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 23,225,741.89 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 13,723,447.84 7.750000 % 241,081.71
A-9 760947BZ3 2,074,847.12 2,038,316.79 0.000000 % 2,106.52
A-10 760947CE9 0.00 0.00 0.374298 % 0.00
R 760947CA7 355,000.00 47,086.49 7.750000 % 542.97
M-1 760947CB5 4,463,000.00 4,413,488.71 7.750000 % 3,366.13
M-2 760947CC3 2,028,600.00 2,006,095.28 7.750000 % 1,530.03
M-3 760947CD1 1,623,000.00 1,604,994.88 7.750000 % 1,224.12
B-1 974,000.00 963,194.71 7.750000 % 734.62
B-2 324,600.00 320,998.98 7.750000 % 244.82
B-3 730,456.22 722,352.80 7.750000 % 550.93
-------------------------------------------------------------------------------
162,292,503.34 153,398,615.56 1,789,331.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,335.41 541,000.39 0.00 0.00 22,127,352.56
A-2 243,880.69 1,202,038.51 0.00 0.00 36,836,684.10
A-3 41,942.88 41,942.88 0.00 0.00 6,500,000.00
A-4 29,127.58 213,254.15 0.00 0.00 4,329,852.05
A-5 99,185.23 99,185.23 0.00 0.00 15,371,000.00
A-6 113,762.38 113,762.38 0.00 0.00 17,630,059.11
A-7 0.00 0.00 149,869.92 0.00 23,375,611.81
A-8 88,553.99 329,635.70 0.00 0.00 13,482,366.13
A-9 0.00 2,106.52 0.00 0.00 2,036,210.27
A-10 47,805.97 47,805.97 0.00 0.00 0.00
R 303.84 846.81 0.00 0.00 46,543.52
M-1 28,479.14 31,845.27 0.00 0.00 4,410,122.58
M-2 12,944.83 14,474.86 0.00 0.00 2,004,565.25
M-3 10,356.63 11,580.75 0.00 0.00 1,603,770.76
B-1 6,215.25 6,949.87 0.00 0.00 962,460.09
B-2 2,071.33 2,316.15 0.00 0.00 320,754.16
B-3 4,661.17 5,212.10 0.00 0.00 721,801.87
-------------------------------------------------------------------------------
874,626.32 2,663,957.54 149,869.92 0.00 151,759,154.26
===============================================================================
Run: 08/22/95 08:59:45
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-1 866.269905 15.217884 5.589823 20.807707 0.000000 851.052022
A-2 937.279087 23.761478 6.048028 29.809506 0.000000 913.517610
A-3 1000.000000 0.000000 6.452751 6.452751 0.000000 1000.000000
A-4 902.795724 36.825314 5.825516 42.650830 0.000000 865.970410
A-5 1000.000000 0.000000 6.452751 6.452751 0.000000 1000.000000
A-6 904.708735 0.000000 5.837860 5.837860 0.000000 904.708735
A-7 1080.267065 0.000000 0.000000 0.000000 6.970694 1087.237759
A-8 883.275268 15.516619 5.699555 21.216174 0.000000 867.758649
A-9 982.393725 1.015265 0.000000 1.015265 0.000000 981.378459
R 132.638000 1.529493 0.855887 2.385380 0.000000 131.108507
M-1 988.906276 0.754230 6.381165 7.135395 0.000000 988.152046
M-2 988.906280 0.754230 6.381164 7.135394 0.000000 988.152051
M-3 988.906272 0.754233 6.381165 7.135398 0.000000 988.152039
B-1 988.906273 0.754230 6.381160 7.135390 0.000000 988.152043
B-2 988.906285 0.754221 6.381177 7.135398 0.000000 988.152064
B-3 988.906358 0.754227 6.381176 7.135403 0.000000 988.152130
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,837.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,716.03
SUBSERVICER ADVANCES THIS MONTH 16,262.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,230,796.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 859,626.09
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 151,759,154.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 565
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,522,328.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.37268400 % 5.30164000 % 1.32567560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30531820 % 5.28367375 % 1.33915090 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3720 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,534,989.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32122118
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.38
POOL TRADING FACTOR: 93.50965149
................................................................................
Run: 08/22/95 09:00:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 24,462,321.62 6.500000 % 102,279.36
A-II 760947BJ9 22,971,650.00 21,606,558.22 7.000000 % 449,831.92
A-II 760947BK6 31,478,830.00 30,080,746.91 7.500000 % 114,838.99
IO 760947BL4 0.00 0.00 0.349952 % 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 1,000,040.94 7.036002 % 3,540.76
M-2 760947BQ3 1,539,985.00 1,480,061.18 7.036002 % 5,240.33
B 332,976.87 320,020.09 7.036003 % 1,133.07
-------------------------------------------------------------------------------
83,242,471.87 78,949,748.96 676,864.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 132,244.43 234,523.79 0.00 0.00 24,360,042.26
A-II 125,791.13 575,623.05 0.00 0.00 21,156,726.30
A-III 187,636.04 302,475.03 0.00 0.00 29,965,907.92
IO 22,978.74 22,978.74 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 5,852.08 9,392.84 0.00 0.00 996,500.18
M-2 8,661.07 13,901.40 0.00 0.00 1,474,820.85
B 1,872.71 3,005.78 0.00 0.00 318,887.02
-------------------------------------------------------------------------------
485,036.20 1,161,900.63 0.00 0.00 78,272,884.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 945.283176 3.952321 5.110244 9.062565 0.000000 941.330855
A-II 940.574936 19.582047 5.475929 25.057976 0.000000 920.992889
A-II 955.586561 3.648134 5.960706 9.608840 0.000000 951.938427
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.088042 3.402846 5.624129 9.026975 0.000000 957.685195
M-2 961.088050 3.402846 5.624129 9.026975 0.000000 957.685203
B 961.088048 3.402846 5.624130 9.026976 0.000000 957.685202
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,084.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,871.10
SUBSERVICER ADVANCES THIS MONTH 4,055.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 426,277.93
(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 78,272,884.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 397,377.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.45328550 % 3.14136800 % 0.40534660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.43528140 % 3.15731436 % 0.40740420 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3507 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 791,711.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.66476100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.86
POOL TRADING FACTOR: 94.02998586
Run: 08/22/95 09:00:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,353.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,463.29
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 25,255,890.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,168.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.45420130 % 3.14056000 % 0.40523860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.14169993 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04519143
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.59
POOL TRADING FACTOR: 94.17830830
Run: 08/22/95 09:00:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,718.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,968.29
SUBSERVICER ADVANCES THIS MONTH 3,181.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 335,954.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,953,803.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 95
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 372,012.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.42979660 % 3.16216700 % 0.40803700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.21575027 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44856221
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.75
POOL TRADING FACTOR: 92.22418668
Run: 08/22/95 09:00:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,012.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,632.54
SUBSERVICER ADVANCES THIS MONTH 873.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 90,323.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,063,190.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 16,196.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.46941920 % 3.12708000 % 0.40350110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.12871024 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32129880
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.78
POOL TRADING FACTOR: 95.22583171
................................................................................
Run: 08/22/95 08:59:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,345,870.27 8.000000 % 1,946,213.49
A-2 760947CG4 28,854,000.00 26,342,123.64 8.000000 % 1,031,332.04
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 49,847,000.00 8.000000 % 0.00
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 2,732,570.63 0.000000 % 3,147.02
A-12 760947CW9 0.00 0.00 0.367108 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,619,401.25 8.000000 % 3,924.43
M-2 760947CU3 2,572,900.00 2,554,219.13 8.000000 % 1,783.79
M-3 760947CV1 2,058,400.00 2,043,454.72 8.000000 % 1,427.09
B-1 1,029,200.00 1,021,727.36 8.000000 % 713.55
B-2 617,500.00 613,016.56 8.000000 % 428.11
B-3 926,311.44 919,585.87 8.000000 % 642.20
-------------------------------------------------------------------------------
205,832,763.60 198,441,969.43 2,989,611.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,622.80 2,041,836.29 0.00 0.00 12,399,656.78
A-2 175,584.16 1,206,916.20 0.00 0.00 25,310,791.60
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 6,873.83 6,873.83 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-7 332,256.55 332,256.55 0.00 0.00 49,847,000.00
A-8 13,997.61 13,997.61 0.00 0.00 2,100,000.00
A-9 90,424.55 90,424.55 0.00 0.00 13,566,000.00
A-10 338,188.88 338,188.88 0.00 0.00 50,737,000.00
A-11 0.00 3,147.02 0.00 0.00 2,729,423.61
A-12 60,697.65 60,697.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,456.28 41,380.71 0.00 0.00 5,615,476.82
M-2 17,025.22 18,809.01 0.00 0.00 2,552,435.34
M-3 13,620.70 15,047.79 0.00 0.00 2,042,027.63
B-1 6,810.36 7,523.91 0.00 0.00 1,021,013.81
B-2 4,086.08 4,514.19 0.00 0.00 612,588.45
B-3 6,129.52 6,771.72 0.00 0.00 918,943.67
-------------------------------------------------------------------------------
1,365,232.52 4,354,844.24 0.00 0.00 195,452,357.71
===============================================================================
Run: 08/22/95 08:59:49
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-1 751.643627 101.970737 5.010102 106.980839 0.000000 649.672890
A-2 912.945298 35.743122 6.085262 41.828384 0.000000 877.202177
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 6.873830 6.873830 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.665528 6.665528 0.000000 1000.000000
A-8 1000.000000 0.000000 6.665529 6.665529 0.000000 1000.000000
A-9 1000.000000 0.000000 6.665528 6.665528 0.000000 1000.000000
A-10 1000.000000 0.000000 6.665528 6.665528 0.000000 1000.000000
A-11 983.699086 1.132897 0.000000 1.132897 0.000000 982.566189
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.739378 0.693301 6.617133 7.310434 0.000000 992.046077
M-2 992.739372 0.693299 6.617132 7.310431 0.000000 992.046073
M-3 992.739370 0.693301 6.617130 7.310431 0.000000 992.046070
B-1 992.739370 0.693305 6.617140 7.310445 0.000000 992.046065
B-2 992.739368 0.693296 6.617134 7.310430 0.000000 992.046073
B-3 992.739407 0.693298 6.617127 7.310425 0.000000 992.046120
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:52 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 37,930.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,615.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,732,480.43
(B) TWO MONTHLY PAYMENTS: 1 225,432.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 298,724.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,452,357.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 767
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,850,526.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.47430170 % 5.22053400 % 1.30516460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37780640 % 5.22374860 % 1.32446400 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3611 %
BANKRUPTCY AMOUNT AVAILABLE 102,629.00
FRAUD AMOUNT AVAILABLE 4,116,655.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53027652
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.96
POOL TRADING FACTOR: 94.95687387
................................................................................
Run: 08/22/95 08:59:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 17,183,834.40 8.000000 % 997,924.82
A-2 760947CY5 21,457,000.00 21,457,000.00 8.000000 % 0.00
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 1,351,870.39 0.000000 % 1,237.54
A-8 760947DD0 0.00 0.00 0.417326 % 0.00
R 760947DE8 160,000.00 24,220.12 8.000000 % 198.98
M-1 760947DF5 4,067,400.00 4,041,660.48 8.000000 % 2,704.77
M-2 760947DG3 1,355,800.00 1,347,220.16 8.000000 % 901.59
M-3 760947DH1 1,694,700.00 1,683,975.52 8.000000 % 1,126.95
B-1 611,000.00 607,133.45 8.000000 % 406.31
B-2 474,500.00 471,497.26 8.000000 % 315.54
B-3 610,170.76 606,309.85 8.000000 % 405.75
-------------------------------------------------------------------------------
135,580,848.50 131,600,721.63 1,005,222.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,539.65 1,112,464.47 0.00 0.00 16,185,909.58
A-2 143,022.64 143,022.64 0.00 0.00 21,457,000.00
A-3 57,023.75 57,023.75 0.00 0.00 8,555,000.00
A-4 325,085.38 325,085.38 0.00 0.00 48,771,000.00
A-5 103,315.97 103,315.97 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 1,237.54 0.00 0.00 1,350,632.85
A-8 45,759.31 45,759.31 0.00 0.00 0.00
R 161.44 360.42 0.00 0.00 24,021.14
M-1 26,939.87 29,644.64 0.00 0.00 4,038,955.71
M-2 8,979.96 9,881.55 0.00 0.00 1,346,318.57
M-3 11,224.61 12,351.56 0.00 0.00 1,682,848.57
B-1 4,046.88 4,453.19 0.00 0.00 606,727.14
B-2 3,142.79 3,458.33 0.00 0.00 471,181.72
B-3 4,041.39 4,447.14 0.00 0.00 605,904.10
-------------------------------------------------------------------------------
913,950.31 1,919,172.56 0.00 0.00 130,595,499.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 819.839427 47.610917 5.464678 53.075595 0.000000 772.228511
A-2 1000.000000 0.000000 6.665547 6.665547 0.000000 1000.000000
A-3 1000.000000 0.000000 6.665546 6.665546 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665547 6.665547 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665546 6.665546 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 990.905554 0.907103 0.000000 0.907103 0.000000 989.998452
R 151.375750 1.243625 1.009000 2.252625 0.000000 150.132125
M-1 993.671751 0.664987 6.623364 7.288351 0.000000 993.006764
M-2 993.671751 0.664987 6.623366 7.288353 0.000000 993.006764
M-3 993.671753 0.664985 6.623361 7.288346 0.000000 993.006768
B-1 993.671768 0.664992 6.623372 7.288364 0.000000 993.006776
B-2 993.671781 0.664995 6.623372 7.288367 0.000000 993.006786
B-3 993.672411 0.664896 6.623375 7.288271 0.000000 993.007433
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,752.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,830.05
SUBSERVICER ADVANCES THIS MONTH 11,835.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,096,206.78
(B) TWO MONTHLY PAYMENTS: 1 224,725.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1 64,315.76
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 134,525.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,595,499.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 496
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 916,942.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27610440 % 5.43026400 % 1.29363180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22840740 % 5.41222545 % 1.30280840 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4154 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,711,617.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,680,362.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63741586
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.96
POOL TRADING FACTOR: 96.32296952
................................................................................
Run: 08/22/95 08:59:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 69,187,900.80 7.486322 % 1,239,763.72
R 760947DP3 100.00 0.00 7.486322 % 0.00
M-1 760947DL2 12,120,000.00 11,130,440.34 7.486322 % 199,444.06
M-2 760947DM0 3,327,400.00 3,301,821.63 7.486322 % 2,435.84
M-3 760947DN8 2,139,000.00 2,122,557.09 7.486322 % 1,565.87
B-1 951,000.00 943,689.48 7.486322 % 696.18
B-2 142,700.00 141,603.04 7.486322 % 104.46
B-3 95,100.00 94,368.95 7.486322 % 69.62
B-4 950,747.29 943,438.73 7.486322 % 696.00
-------------------------------------------------------------------------------
95,065,047.29 87,865,820.06 1,444,775.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 431,474.26 1,671,237.98 0.00 0.00 67,948,137.08
R 0.00 0.00 0.00 0.00 0.00
M-1 69,412.41 268,856.47 0.00 0.00 10,930,996.28
M-2 20,591.04 23,026.88 0.00 0.00 3,299,385.79
M-3 13,236.83 14,802.70 0.00 0.00 2,120,991.22
B-1 5,885.10 6,581.28 0.00 0.00 942,993.30
B-2 883.08 987.54 0.00 0.00 141,498.58
B-3 588.51 658.13 0.00 0.00 94,299.33
B-4 5,883.54 6,579.54 0.00 0.00 942,742.73
-------------------------------------------------------------------------------
547,954.77 1,992,730.52 0.00 0.00 86,421,044.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 918.354382 16.455803 5.727104 22.182907 0.000000 901.898580
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 918.353163 16.455781 5.727097 22.182878 0.000000 901.897383
M-2 992.312806 0.732055 6.188327 6.920382 0.000000 991.580751
M-3 992.312805 0.732057 6.188326 6.920383 0.000000 991.580748
B-1 992.312808 0.732050 6.188328 6.920378 0.000000 991.580757
B-2 992.312824 0.732025 6.188367 6.920392 0.000000 991.580799
B-3 992.312829 0.732072 6.188328 6.920400 0.000000 991.580757
B-4 992.312826 0.732056 6.188332 6.920388 0.000000 991.580770
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:00 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 27,032.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,919.21
SUBSERVICER ADVANCES THIS MONTH 61,044.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 36 5,692,542.80
(B) TWO MONTHLY PAYMENTS: 10 1,793,106.78
(C) THREE OR MORE MONTHLY PAYMENTS: 4 843,630.20
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 277,407.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,421,044.31
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 1,379,954.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.74267920 % 18.84102300 % 2.41629820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.62452670 % 18.92059211 % 2.45488120 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,851,951.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,019,793.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12508148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.97
POOL TRADING FACTOR: 90.90727536
................................................................................
Run: 08/22/95 09:00:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 92,521,169.68 7.027220 % 2,191,296.11
M-1 760947DR9 2,949,000.00 2,927,309.48 7.027220 % 2,534.67
M-2 760947DS7 1,876,700.00 1,862,896.48 7.027220 % 1,613.03
R 760947DT5 100.00 0.00 7.027220 % 0.00
B-1 1,072,500.00 1,064,611.54 7.027220 % 921.81
B-2 375,400.00 372,638.84 7.027220 % 322.66
B-3 965,295.81 958,195.85 7.027220 % 829.67
-------------------------------------------------------------------------------
107,242,895.81 99,706,821.87 2,197,517.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 541,517.44 2,732,813.55 0.00 0.00 90,329,873.57
M-1 17,133.25 19,667.92 0.00 0.00 2,924,774.81
M-2 10,903.35 12,516.38 0.00 0.00 1,861,283.45
R 0.00 0.00 0.00 0.00 0.00
B-1 6,231.06 7,152.87 0.00 0.00 1,063,689.73
B-2 2,181.02 2,503.68 0.00 0.00 372,316.18
B-3 5,608.23 6,437.90 0.00 0.00 957,366.18
-------------------------------------------------------------------------------
583,574.35 2,781,092.30 0.00 0.00 97,509,303.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 925.175615 21.912107 5.414963 27.327070 0.000000 903.263508
M-1 992.644788 0.859502 5.809851 6.669353 0.000000 991.785287
M-2 992.644791 0.859503 5.809852 6.669355 0.000000 991.785288
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 992.644793 0.859497 5.809846 6.669343 0.000000 991.785296
B-2 992.644752 0.859510 5.809856 6.669366 0.000000 991.785242
B-3 992.644783 0.859498 5.809856 6.669354 0.000000 991.785285
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,280.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 980.73
SUBSERVICER ADVANCES THIS MONTH 19,485.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,728,582.44
(B) TWO MONTHLY PAYMENTS: 1 67,670.30
(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 97,509,303.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 384
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,111,184.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79321910 % 4.80429100 % 2.40248980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.63718430 % 4.90830933 % 2.45450640 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,144,858.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,989,773.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58929324
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.59
POOL TRADING FACTOR: 90.92378864
................................................................................
Run: 08/22/95 09:00:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 38,223,085.00 7.850000 % 202,876.41
A-2 760947EC1 6,468,543.00 6,370,514.33 9.250000 % 33,812.74
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 3,352,846.05 8.500000 % 56,092.64
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 9,637,823.33 8.500000 % 50,416.61
A-7 760947EL1 45,746,137.00 40,185,031.85 0.000000 % 5,977,088.32
A-8 760947EH0 0.00 0.00 0.537344 % 0.00
R-1 760947EJ6 100.00 0.00 8.500000 % 0.00
R-2 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 3,094,880.47 8.500000 % 1,705.45
M-2 760947EN7 1,860,998.00 1,856,928.48 8.500000 % 1,023.27
M-3 760947EP2 1,550,831.00 1,547,439.73 8.500000 % 852.72
B-1 760947EQ0 558,299.00 557,078.15 8.500000 % 306.98
B-2 760947ER8 248,133.00 247,590.40 8.500000 % 136.44
B-3 124,066.00 123,794.70 8.500000 % 68.22
B-4 620,337.16 618,980.64 8.500000 % 341.08
-------------------------------------------------------------------------------
124,066,559.16 114,547,993.13 6,324,720.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 246,082.69 448,959.10 0.00 0.00 38,020,208.59
A-2 48,328.34 82,141.08 0.00 0.00 6,336,701.59
A-3 59,081.75 59,081.75 0.00 0.00 8,732,000.00
A-4 23,373.21 79,465.85 0.00 0.00 3,296,753.41
A-5 0.00 0.00 0.00 0.00 0.00
A-6 67,186.74 117,603.35 0.00 0.00 9,587,406.72
A-7 254,209.79 6,231,298.11 50,416.61 0.00 34,258,360.14
A-8 37,860.56 37,860.56 0.00 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
M-1 21,574.88 23,280.33 0.00 0.00 3,093,175.02
M-2 12,944.93 13,968.20 0.00 0.00 1,855,905.21
M-3 10,787.44 11,640.16 0.00 0.00 1,546,587.01
B-1 3,883.48 4,190.46 0.00 0.00 556,771.17
B-2 1,726.00 1,862.44 0.00 0.00 247,453.96
B-3 862.99 931.21 0.00 0.00 123,726.48
B-4 4,315.01 4,656.09 0.00 0.00 618,639.56
-------------------------------------------------------------------------------
792,217.81 7,116,938.69 50,416.61 0.00 108,273,688.86
===============================================================================
Run: 08/22/95 09:00:04
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-1 984.845325 5.227257 6.340498 11.567755 0.000000 979.618068
A-2 984.845325 5.227258 7.471287 12.698545 0.000000 979.618067
A-3 1000.000000 0.000000 6.766119 6.766119 0.000000 1000.000000
A-4 959.326481 16.049396 6.687614 22.737010 0.000000 943.277084
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 979.553139 5.124160 6.828615 11.952775 0.000000 974.428979
A-7 878.435525 130.657772 5.556967 136.214739 1.102095 748.879848
R-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.813260 0.549850 6.955907 7.505757 0.000000 997.263410
M-2 997.813259 0.549850 6.955908 7.505758 0.000000 997.263409
M-3 997.813256 0.549847 6.955909 7.505756 0.000000 997.263409
B-1 997.813269 0.549849 6.955914 7.505763 0.000000 997.263420
B-2 997.813269 0.549866 6.955947 7.505813 0.000000 997.263403
B-3 997.813261 0.549869 6.955894 7.505763 0.000000 997.263392
B-4 997.813254 0.549814 6.955911 7.505725 0.000000 997.263424
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,040.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,647.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,115,520.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,273,688.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 386
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,210,979.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.91870680 % 5.71950300 % 1.36178980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.50908220 % 5.99930353 % 1.44056390 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5318 %
BANKRUPTCY AMOUNT AVAILABLE 157,648.00
FRAUD AMOUNT AVAILABLE 2,481,331.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.27068141
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.37
POOL TRADING FACTOR: 87.27064698
................................................................................
Run: 08/22/95 09:00:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 283,316,118.35 6.749777 % 6,273,565.68
R 760947EA5 100.00 0.00 6.749777 % 0.00
B-1 4,660,688.00 4,643,694.79 6.749777 % 3,928.52
B-2 2,330,345.00 2,321,848.39 6.749777 % 1,964.26
B-3 2,330,343.10 2,321,846.49 6.749777 % 1,964.26
-------------------------------------------------------------------------------
310,712,520.10 292,603,508.02 6,281,422.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,592,826.75 7,866,392.43 0.00 0.00 277,042,552.67
R 0.00 0.00 0.00 0.00 0.00
B-1 26,107.24 30,035.76 0.00 0.00 4,639,766.27
B-2 13,053.62 15,017.88 0.00 0.00 2,319,884.13
B-3 13,053.61 15,017.87 0.00 0.00 2,319,882.23
-------------------------------------------------------------------------------
1,645,041.22 7,926,463.94 0.00 0.00 286,322,085.30
===============================================================================
Run: 08/22/95 09:00:09
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 940.028325 20.815369 5.284917 26.100286 0.000000 919.212957
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 996.353927 0.842906 5.601585 6.444491 0.000000 995.511021
B-2 996.353926 0.842905 5.601583 6.444488 0.000000 995.511021
B-3 996.353923 0.842906 5.601583 6.444489 0.000000 995.511017
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:10 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 73,468.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,333.23
SUBSERVICER ADVANCES THIS MONTH 49,622.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,406,578.71
(B) TWO MONTHLY PAYMENTS: 8 1,980,315.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,771.47
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 286,322,085.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,130
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,033,883.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.82594730 % 3.17405270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.75905800 % 3.24094200 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 9,321,376.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,174,876.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.33168009
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.07
POOL TRADING FACTOR: 92.15016029
................................................................................
Run: 08/22/95 09:00:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 33,893,522.00 7.650000 % 383,187.60
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 3,665,757.45 8.500000 % 92,608.68
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 16,671,335.33 8.500000 % 97,695.09
A-7 760947FR7 64,384,584.53 57,077,167.28 0.000000 % 12,192,016.06
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.494511 % 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 4,716,774.05 8.500000 % 2,450.41
M-2 760947FT3 2,834,750.00 2,830,065.23 8.500000 % 1,470.25
M-3 760947FU0 2,362,291.00 2,358,387.02 8.500000 % 1,225.21
B-1 760947FV8 944,916.00 943,354.42 8.500000 % 490.08
B-2 760947FW6 566,950.00 566,013.05 8.500000 % 294.05
B-3 377,967.00 377,342.37 8.500000 % 196.03
B-4 944,921.62 943,360.00 8.500000 % 490.10
-------------------------------------------------------------------------------
188,983,349.15 173,706,078.20 12,772,123.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 209,812.59 593,000.19 0.00 0.00 33,510,334.40
A-2 258,237.64 258,237.64 0.00 0.00 40,142,000.00
A-3 62,405.23 62,405.23 0.00 0.00 9,521,000.00
A-4 25,213.67 117,822.35 0.00 0.00 3,573,148.77
A-5 0.00 0.00 0.00 0.00 0.00
A-6 114,668.13 212,363.22 0.00 0.00 16,573,640.24
A-7 311,061.28 12,503,077.34 97,695.09 0.00 44,982,846.31
A-8 33,679.49 33,679.49 0.00 0.00 0.00
A-9 59,778.26 59,778.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,442.73 34,893.14 0.00 0.00 4,714,323.64
M-2 19,465.65 20,935.90 0.00 0.00 2,828,594.98
M-3 16,221.36 17,446.57 0.00 0.00 2,357,161.81
B-1 6,488.54 6,978.62 0.00 0.00 942,864.34
B-2 3,893.13 4,187.18 0.00 0.00 565,719.00
B-3 2,595.42 2,791.45 0.00 0.00 377,146.34
B-4 6,488.58 6,978.68 0.00 0.00 942,869.90
-------------------------------------------------------------------------------
1,162,451.70 13,934,575.26 97,695.09 0.00 161,031,649.73
===============================================================================
Run: 08/22/95 09:00:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 973.845442 11.009936 6.028439 17.038375 0.000000 962.835507
A-2 1000.000000 0.000000 6.433103 6.433103 0.000000 1000.000000
A-3 1000.000000 0.000000 6.554483 6.554483 0.000000 1000.000000
A-4 947.713922 23.942265 6.518529 30.460794 0.000000 923.771657
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 982.516226 5.757608 6.757905 12.515513 0.000000 976.758619
A-7 886.503620 189.362347 4.831301 194.193648 1.517368 698.658641
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-1 998.347378 0.518651 6.866794 7.385445 0.000000 997.828726
M-2 998.347378 0.518652 6.866796 7.385448 0.000000 997.828726
M-3 998.347375 0.518653 6.866792 7.385445 0.000000 997.828722
B-1 998.347387 0.518649 6.866790 7.385439 0.000000 997.828738
B-2 998.347385 0.518652 6.866796 7.385448 0.000000 997.828733
B-3 998.347395 0.518643 6.866790 7.385433 0.000000 997.828752
B-4 998.347355 0.518657 6.866792 7.385449 0.000000 997.828688
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,964.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 31,275.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,215,083.50
(B) TWO MONTHLY PAYMENTS: 2 662,031.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,031,649.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 597
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,584,058.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.64297990 % 5.72212400 % 1.63489570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.06616650 % 6.14790971 % 1.76307660 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4884 %
BANKRUPTCY AMOUNT AVAILABLE 141,184.00
FRAUD AMOUNT AVAILABLE 3,779,667.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.25791902
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.42
POOL TRADING FACTOR: 85.20943800
................................................................................
Run: 08/22/95 09:00:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,667,874.21 8.000000 % 2,916,439.82
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 1,039,628.06 0.000000 % 4,264.25
A-6 760947EZ0 0.00 0.00 0.449276 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,561,536.04 8.000000 % 4,637.97
M-2 760947FC0 525,100.00 520,478.98 8.000000 % 1,545.89
M-3 760947FD8 525,100.00 520,478.98 8.000000 % 1,545.89
B-1 630,100.00 624,554.94 8.000000 % 1,855.01
B-2 315,000.00 312,227.91 8.000000 % 927.36
B-3 367,575.59 364,340.82 8.000000 % 1,082.15
-------------------------------------------------------------------------------
105,020,175.63 101,281,434.94 2,932,298.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 337,682.53 3,254,122.35 0.00 0.00 47,751,434.39
A-2 121,629.46 121,629.46 0.00 0.00 18,250,000.00
A-3 44,146.49 44,146.49 0.00 0.00 6,624,000.00
A-4 138,599.70 138,599.70 0.00 0.00 20,796,315.00
A-5 0.00 4,264.25 0.00 0.00 1,035,363.81
A-6 37,907.86 37,907.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,407.06 15,045.03 0.00 0.00 1,556,898.07
M-2 3,468.80 5,014.69 0.00 0.00 518,933.09
M-3 3,468.80 5,014.69 0.00 0.00 518,933.09
B-1 4,162.43 6,017.44 0.00 0.00 622,699.93
B-2 2,080.88 3,008.24 0.00 0.00 311,300.55
B-3 2,428.20 3,510.35 0.00 0.00 363,258.67
-------------------------------------------------------------------------------
705,982.21 3,638,280.55 0.00 0.00 98,349,136.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 932.080100 53.650475 6.211967 59.862442 0.000000 878.429625
A-2 1000.000000 0.000000 6.664628 6.664628 0.000000 1000.000000
A-3 1000.000000 0.000000 6.664627 6.664627 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664628 6.664628 0.000000 1000.000000
A-5 988.723587 4.055455 0.000000 4.055455 0.000000 984.668132
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.199721 2.943995 6.605979 9.549974 0.000000 988.255726
M-2 991.199733 2.943992 6.605980 9.549972 0.000000 988.255742
M-3 991.199733 2.943992 6.605980 9.549972 0.000000 988.255742
B-1 991.199714 2.943993 6.605983 9.549976 0.000000 988.255721
B-2 991.199714 2.944000 6.605968 9.549968 0.000000 988.255714
B-3 991.199715 2.943993 6.605988 9.549981 0.000000 988.255695
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,842.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,086.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,662,071.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,349,136.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,630,643.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.10579880 % 1.29798500 % 2.59621620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.00054210 % 1.31903461 % 2.66638950 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4504 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,050,202.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69291741
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.73
POOL TRADING FACTOR: 93.64785005
................................................................................
Run: 08/22/95 09:00:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 93,370,634.19 6.921193 % 1,663,886.88
R 760947GA3 100.00 0.00 6.921193 % 0.00
M-1 760947GB1 16,170,335.00 15,756,295.41 6.921193 % 280,780.93
M-2 760947GC9 3,892,859.00 3,879,860.06 6.921193 % 4,211.32
M-3 760947GD7 1,796,704.00 1,790,704.48 6.921193 % 1,943.69
B-1 1,078,022.00 1,074,422.29 6.921193 % 1,166.21
B-2 299,451.00 298,451.08 6.921193 % 323.95
B-3 718,681.74 716,281.94 6.921193 % 777.47
-------------------------------------------------------------------------------
119,780,254.74 116,886,649.45 1,953,090.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 538,284.92 2,202,171.80 0.00 0.00 91,706,747.31
R 0.00 0.00 0.00 0.00 0.00
M-1 90,835.59 371,616.52 0.00 0.00 15,475,514.48
M-2 22,367.53 26,578.85 0.00 0.00 3,875,648.74
M-3 10,323.48 12,267.17 0.00 0.00 1,788,760.79
B-1 6,194.08 7,360.29 0.00 0.00 1,073,256.08
B-2 1,720.58 2,044.53 0.00 0.00 298,127.13
B-3 4,129.39 4,906.86 0.00 0.00 715,504.47
-------------------------------------------------------------------------------
673,855.57 2,626,946.02 0.00 0.00 114,933,559.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 974.396130 17.363970 5.617427 22.981397 0.000000 957.032160
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.395114 17.363953 5.617422 22.981375 0.000000 957.031161
M-2 996.660824 1.081806 5.745785 6.827591 0.000000 995.579018
M-3 996.660819 1.081809 5.745788 6.827597 0.000000 995.579010
B-1 996.660820 1.081805 5.745783 6.827588 0.000000 995.579014
B-2 996.660823 1.081813 5.745781 6.827594 0.000000 995.579010
B-3 996.660831 1.081800 5.745784 6.827584 0.000000 995.579031
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:21 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 36,237.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,080.60
SUBSERVICER ADVANCES THIS MONTH 11,863.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,271,693.44
(B) TWO MONTHLY PAYMENTS: 2 508,187.60
(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 114,933,559.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 960
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,826,218.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.88135060 % 18.33131500 % 1.78733440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.79109680 % 18.39316923 % 1.81573400 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,593,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,316,337.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43595308
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.67
POOL TRADING FACTOR: 95.95367721
................................................................................
Run: 08/22/95 09:00:52 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 # 1023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
I A 760947GE5 94,065,000.00 91,338,213.69 7.130655 % 3,187,788.44
II A 760947GF2 199,529,000.00 193,011,245.80 6.410255 % 4,080,228.99
III 760947GG0 151,831,000.00 147,639,187.63 7.073427 % 1,813,998.44
R 760947GL9 1,000.00 971.01 7.130655 % 33.89
I M 760947GH8 10,069,000.00 10,035,056.69 7.130655 % 17,777.65
II M 760947GJ4 21,982,000.00 21,896,953.35 6.410255 % 42,935.43
III 760947GK1 12,966,000.00 12,905,611.21 7.073427 % 30,724.21
I B 1,855,785.84 1,849,529.86 7.130655 % 3,276.54
II B 3,946,359.39 3,931,091.23 6.410255 % 7,708.06
III 2,509,923.08 2,498,233.18 7.073427 % 5,947.51
-------------------------------------------------------------------------------
498,755,068.31 485,106,093.65 9,190,419.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 542,272.45 3,730,060.89 0.00 0.00 88,150,425.25
II A 1,027,162.49 5,107,391.48 0.00 0.00 188,931,016.81
III A 869,675.64 2,683,674.08 0.00 0.00 145,825,189.19
R 5.76 39.65 0.00 0.00 937.12
I M 59,577.86 77,355.51 0.00 0.00 10,017,279.04
II M 116,530.67 159,466.10 0.00 0.00 21,854,017.92
III M 76,021.12 106,745.33 0.00 0.00 12,874,887.00
I B 10,980.61 14,257.15 0.00 0.00 1,846,253.32
II B 20,920.38 28,628.44 0.00 0.00 3,923,383.17
III B 14,715.96 20,663.47 0.00 0.00 2,492,285.67
-------------------------------------------------------------------------------
2,737,862.94 11,928,282.10 0.00 0.00 475,915,674.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 971.011680 33.889209 5.764870 39.654079 0.000000 937.122471
II A 967.334301 20.449303 5.147936 25.597239 0.000000 946.884998
III 972.391591 11.947484 5.727919 17.675403 0.000000 960.444107
R 971.010000 33.890000 5.760000 39.650000 0.000000 937.120000
I M 996.628929 1.765582 5.916959 7.682541 0.000000 994.863347
II M 996.131078 1.953209 5.301186 7.254395 0.000000 994.177869
III 995.342527 2.369598 5.863113 8.232711 0.000000 992.972929
I B 996.628932 1.765582 5.916960 7.682542 0.000000 994.863350
II B 996.131077 1.953209 5.301185 7.254394 0.000000 994.177869
III 995.342527 2.369598 5.863112 8.232710 0.000000 992.972928
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:54 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 100,063.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,005.01
SUBSERVICER ADVANCES THIS MONTH 34,049.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 51 3,827,987.56
(B) TWO MONTHLY PAYMENTS: 5 394,285.63
(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 475,915,674.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,851
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,190,299.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.05054460 % 9.24284800 % 1.70660690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.86187010 % 9.40212444 % 1.73600550 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.17276100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.86
POOL TRADING FACTOR: 95.42071945
Run: 08/22/95 09:00:55 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 21,119.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,377.59
SUBSERVICER ADVANCES THIS MONTH 5,759.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 536,992.34
(B) TWO MONTHLY PAYMENTS: 2 208,835.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,014,894.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,026,010.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.48657980 % 9.72165300 % 1.79176740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.01578722 % 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 7.52361956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.50
POOL TRADING FACTOR: 94.36187678
Run: 08/22/95 09:00:56 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 45,140.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,448.02
SUBSERVICER ADVANCES THIS MONTH 12,505.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 1,457,340.56
(B) TWO MONTHLY PAYMENTS: 3 185,449.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,708,417.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,925
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,701,773.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.19771140 % 10.00595200 % 1.79633700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.17846349 % 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 6.79306905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.74
POOL TRADING FACTOR: 95.23238384
Run: 08/22/95 09:00:57 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 33,802.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,590.51
SUBSERVICER ADVANCES THIS MONTH 15,784.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 1,833,654.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,192,361.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,623
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,462,515.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.55228290 % 7.91546300 % 1.53225390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 7.98728107 % 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 7.46081288
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 260.15
POOL TRADING FACTOR: 96.34530293
................................................................................
Run: 08/22/95 09:00:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,118,961.78 8.250000 % 646,229.38
A-2 760947HC8 10,286,000.00 9,119,848.40 7.750000 % 646,292.21
A-3 760947HD6 25,078,000.00 22,234,839.42 8.000000 % 1,575,706.41
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 569,607.66 565,297.96 0.000000 % 2,214.32
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 1,566,119.71 8.000000 % 4,391.68
M-2 760947HQ7 1,049,900.00 1,044,112.96 8.000000 % 2,927.88
M-3 760947HR5 892,400.00 887,481.09 8.000000 % 2,488.65
B-1 209,800.00 208,643.58 8.000000 % 585.07
B-2 367,400.00 365,374.89 8.000000 % 1,024.58
B-3 367,731.33 365,704.40 8.000000 % 1,025.51
-------------------------------------------------------------------------------
104,981,638.99 99,777,384.19 2,882,885.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 62,666.07 708,895.45 0.00 0.00 8,472,732.40
A-2 58,873.85 705,166.06 0.00 0.00 8,473,556.19
A-3 148,168.92 1,723,875.33 0.00 0.00 20,659,133.01
A-4 11,455.10 11,455.10 0.00 0.00 1,719,000.00
A-5 148,603.14 148,603.14 0.00 0.00 22,300,000.00
A-6 105,271.67 105,271.67 0.00 0.00 17,800,000.00
A-7 34,085.43 34,085.43 0.00 0.00 5,280,000.00
A-8 46,480.13 46,480.13 0.00 0.00 7,200,000.00
A-9 15,943.18 15,943.18 0.00 0.00 0.00
A-10 0.00 2,214.32 0.00 0.00 563,083.64
R-I 6.67 6.67 0.00 0.00 1,000.00
R-II 6.85 6.85 0.00 0.00 1,000.00
M-1 10,436.34 14,828.02 0.00 0.00 1,561,728.03
M-2 6,957.78 9,885.66 0.00 0.00 1,041,185.08
M-3 5,914.01 8,402.66 0.00 0.00 884,992.44
B-1 1,390.37 1,975.44 0.00 0.00 208,058.51
B-2 2,434.79 3,459.37 0.00 0.00 364,350.31
B-3 2,436.99 3,462.50 0.00 0.00 364,678.89
-------------------------------------------------------------------------------
661,131.29 3,544,016.98 0.00 0.00 96,894,498.50
===============================================================================
Run: 08/22/95 09:00:23
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-1 886.627300 62.832220 6.092958 68.925178 0.000000 823.795080
A-2 886.627299 62.832220 5.723688 68.555908 0.000000 823.795080
A-3 886.627300 62.832220 5.908323 68.740543 0.000000 823.795080
A-4 1000.000000 0.000000 6.663816 6.663816 0.000000 1000.000000
A-5 1000.000000 0.000000 6.663818 6.663818 0.000000 1000.000000
A-6 1000.000000 0.000000 5.914139 5.914139 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455574 6.455574 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455574 6.455574 0.000000 1000.000000
A-10 992.433915 3.887448 0.000000 3.887448 0.000000 988.546467
R-I 1000.000000 0.000000 6.670000 6.670000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.850000 6.850000 0.000000 1000.000000
M-1 994.488005 2.788722 6.627089 9.415811 0.000000 991.699282
M-2 994.488008 2.788723 6.627088 9.415811 0.000000 991.699286
M-3 994.487999 2.788716 6.627084 9.415800 0.000000 991.699283
B-1 994.487989 2.788704 6.627121 9.415825 0.000000 991.699285
B-2 994.487997 2.788732 6.627082 9.415814 0.000000 991.699265
B-3 994.488014 2.788666 6.627094 9.415760 0.000000 991.699266
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,606.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 39,455.81
SUBSERVICER ADVANCES THIS MONTH 6,782.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 685,316.52
(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 96,894,498.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,602,745.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.52732250 % 3.52549200 % 0.94718590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.40648990 % 3.59969410 % 0.97277480 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,049,816.00
SPECIAL HAZARD AMOUNT AVAILABLE 524,908.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.74441795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.91
POOL TRADING FACTOR: 92.29661437
................................................................................
Run: 08/22/95 09:00:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,338,313.21 7.650000 % 3,476,903.28
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 9,323,680.83 8.000000 % 444,152.35
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 0.886372 % 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 2,806,375.19 8.000000 % 1,525.59
M-2 760947GY1 1,277,000.00 1,275,625.09 8.000000 % 693.45
M-3 760947GZ8 1,277,000.00 1,275,625.09 8.000000 % 693.45
B-1 613,000.00 612,340.00 8.000000 % 332.88
B-2 408,600.00 408,160.07 8.000000 % 221.88
B-3 510,571.55 510,021.84 8.000000 % 277.25
-------------------------------------------------------------------------------
102,156,471.55 95,935,751.32 3,924,800.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 237,997.21 3,714,900.49 0.00 0.00 33,861,409.93
A-2 137,622.31 137,622.31 0.00 0.00 20,646,342.00
A-3 62,148.85 506,301.20 0.00 0.00 8,879,528.48
A-4 144,907.42 144,907.42 0.00 0.00 21,739,268.00
A-5 10,888.76 10,888.76 0.00 0.00 0.00
A-6 70,852.06 70,852.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,706.46 20,232.05 0.00 0.00 2,804,849.60
M-2 8,502.94 9,196.39 0.00 0.00 1,274,931.64
M-3 8,502.94 9,196.39 0.00 0.00 1,274,931.64
B-1 4,081.68 4,414.56 0.00 0.00 612,007.12
B-2 2,720.68 2,942.56 0.00 0.00 407,938.19
B-3 3,399.66 3,676.91 0.00 0.00 509,744.59
-------------------------------------------------------------------------------
710,330.97 4,635,131.10 0.00 0.00 92,010,951.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 871.420755 81.145757 5.554501 86.700258 0.000000 790.274998
A-2 1000.000000 0.000000 6.665699 6.665699 0.000000 1000.000000
A-3 929.814719 44.293600 6.197865 50.491465 0.000000 885.521119
A-4 1000.000000 0.000000 6.665699 6.665699 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-1 998.923325 0.543031 6.658525 7.201556 0.000000 998.380295
M-2 998.923328 0.543031 6.658528 7.201559 0.000000 998.380298
M-3 998.923328 0.543031 6.658528 7.201559 0.000000 998.380298
B-1 998.923328 0.543034 6.658532 7.201566 0.000000 998.380294
B-2 998.923324 0.543025 6.658541 7.201566 0.000000 998.380299
B-3 998.923344 0.542941 6.658538 7.201479 0.000000 998.380325
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:30 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 21,586.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 9,947.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,203,479.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,010,951.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,872,648.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.82004140 % 5.58459700 % 1.59536140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.51784410 % 5.81964735 % 1.66250850 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8765 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,043,129.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,000,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20628362
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.94
POOL TRADING FACTOR: 90.06864645
................................................................................
Run: 08/22/95 09:00:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,082,299.58 6.600000 % 126,270.07
A-2 760947HT1 23,921,333.00 23,850,866.05 7.000000 % 84,180.05
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 7,751,514.48 8.000000 % 3,756,459.52
A-8 760947HZ7 18,690,000.00 18,593,336.10 8.000000 % 4,617,498.39
A-9 760947JF9 63,512,857.35 63,507,670.14 0.000000 % 218.36
A-10 760947JA0 8,356,981.00 2,698,719.38 8.000000 % 2,698,719.38
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.549685 % 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 5,496,580.47 8.000000 % 3,046.15
M-2 760947JH5 2,499,831.00 2,498,445.76 8.000000 % 1,384.61
M-3 760947JJ1 2,499,831.00 2,498,445.76 8.000000 % 1,384.61
B-1 760947JK8 799,945.00 799,501.72 8.000000 % 443.08
B-2 760947JL6 699,952.00 699,564.13 8.000000 % 387.69
B-3 999,934.64 999,380.55 8.000000 % 553.84
-------------------------------------------------------------------------------
199,986,492.99 193,986,324.12 11,290,545.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 125,031.61 251,301.68 0.00 0.00 22,956,029.51
A-2 137,024.74 221,204.79 0.00 0.00 23,766,686.00
A-3 69,802.35 69,802.35 0.00 0.00 12,694,000.00
A-4 72,361.29 72,361.29 0.00 0.00 12,686,000.00
A-5 55,177.15 55,177.15 0.00 0.00 9,469,000.00
A-6 39,634.58 39,634.58 0.00 0.00 6,661,000.00
A-7 50,894.79 3,807,354.31 0.00 0.00 3,995,054.96
A-8 122,079.87 4,739,578.26 0.00 0.00 13,975,837.71
A-9 429,864.43 430,082.79 0.00 0.00 63,507,451.78
A-10 0.00 2,698,719.38 17,719.21 0.00 17,719.21
A-11 67,252.98 67,252.98 0.00 0.00 0.00
A-12 87,514.78 87,514.78 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,089.38 39,135.53 0.00 0.00 5,493,534.32
M-2 16,404.27 17,788.88 0.00 0.00 2,497,061.15
M-3 16,404.27 17,788.88 0.00 0.00 2,497,061.15
B-1 5,249.36 5,692.44 0.00 0.00 799,058.64
B-2 4,593.19 4,980.88 0.00 0.00 699,176.44
B-3 6,561.72 7,115.56 0.00 0.00 998,826.71
-------------------------------------------------------------------------------
1,341,940.76 12,632,486.51 17,719.21 0.00 182,713,497.58
===============================================================================
Run: 08/22/95 09:00:32
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-1 995.441590 5.445492 5.392083 10.837575 0.000000 989.996098
A-2 997.054221 3.519037 5.728140 9.247177 0.000000 993.535185
A-3 1000.000000 0.000000 5.498846 5.498846 0.000000 1000.000000
A-4 1000.000000 0.000000 5.704027 5.704027 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827136 5.827136 0.000000 1000.000000
A-6 1000.000000 0.000000 5.950245 5.950245 0.000000 1000.000000
A-7 992.765686 481.103934 6.518288 487.622222 0.000000 511.661752
A-8 994.828042 247.057164 6.531828 253.588992 0.000000 747.770878
A-9 999.918328 0.003438 6.768148 6.771586 0.000000 999.914890
A-10 322.929941 322.929941 0.000000 322.929941 2.120288 2.120288
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-1 999.445866 0.553883 6.562149 7.116032 0.000000 998.891983
M-2 999.445867 0.553881 6.562152 7.116033 0.000000 998.891985
M-3 999.445867 0.553881 6.562152 7.116033 0.000000 998.891985
B-1 999.445862 0.553888 6.562151 7.116039 0.000000 998.891974
B-2 999.445862 0.553881 6.562150 7.116031 0.000000 998.891981
B-3 999.445874 0.553886 6.562149 7.116035 0.000000 998.891998
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,239.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,850.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,039,415.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 182,713,497.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 610
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,165,288.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29462020 % 5.41588300 % 1.28949640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.88434680 % 5.73994629 % 1.36839520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5397 %
BANKRUPTCY AMOUNT AVAILABLE 130,643.00
FRAUD AMOUNT AVAILABLE 3,999,730.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,011,402.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.83526613
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.85
POOL TRADING FACTOR: 91.36291899
................................................................................
Run: 08/22/95 09:00:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 55,601,800.00 6.600000 % 274,775.29
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 20,970,000.00 7.500000 % 89,668.44
A-4 760947JQ5 38,235,000.00 38,235,000.00 7.200000 % 84,777.14
A-5 760947JR3 6,989,000.00 6,989,000.00 7.500000 % 74,164.82
A-6 760947KB6 72,376,561.40 72,376,561.40 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 8,040,000.00 7.500000 % 4,286,865.18
A-9 760947JU6 142,330.60 142,330.60 0.000000 % 115.70
A-10 760947JV4 0.00 0.00 0.680100 % 0.00
R-I 760947JW2 100.00 100.00 7.500000 % 100.00
R-II 760947JX0 100.00 100.00 7.500000 % 100.00
M-1 760947JY8 5,767,800.00 5,767,800.00 7.500000 % 3,541.56
M-2 760947JZ5 2,883,900.00 2,883,900.00 7.500000 % 1,770.78
M-3 760947KA8 2,883,900.00 2,883,900.00 7.500000 % 1,770.78
B-1 922,800.00 922,800.00 7.500000 % 566.62
B-2 807,500.00 807,500.00 7.500000 % 495.82
B-3 1,153,493.52 1,153,493.52 7.500000 % 708.14
-------------------------------------------------------------------------------
230,710,285.52 230,710,285.52 4,819,420.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 305,779.27 580,554.56 0.00 0.00 55,327,024.71
A-2 42,441.75 42,441.75 0.00 0.00 8,936,000.00
A-3 131,049.37 220,717.81 0.00 0.00 20,880,331.56
A-4 229,387.02 314,164.16 0.00 0.00 38,150,222.86
A-5 43,676.88 117,841.70 0.00 0.00 6,914,835.18
A-6 512,787.69 512,787.69 0.00 0.00 72,376,561.40
A-7 35,425.01 35,425.01 0.00 0.00 5,000,000.00
A-8 0.00 4,286,865.18 50,244.97 0.00 3,803,379.79
A-9 0.00 115.70 0.00 0.00 142,214.90
A-10 130,733.03 130,733.03 0.00 0.00 0.00
R-I 0.63 100.63 0.00 0.00 0.00
R-II 0.63 100.63 0.00 0.00 0.00
M-1 36,045.14 39,586.70 0.00 0.00 5,764,258.44
M-2 18,022.57 19,793.35 0.00 0.00 2,882,129.22
M-3 18,022.57 19,793.35 0.00 0.00 2,882,129.22
B-1 5,766.92 6,333.54 0.00 0.00 922,233.38
B-2 5,046.37 5,542.19 0.00 0.00 807,004.18
B-3 7,208.61 7,916.75 0.00 0.00 1,152,785.25
-------------------------------------------------------------------------------
1,521,393.46 6,340,813.73 50,244.97 0.00 225,941,110.09
===============================================================================
Run: 08/22/95 09:00:36
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 1000.000000 4.941842 5.499449 10.441291 0.000000 995.058158
A-2 1000.000000 0.000000 4.749524 4.749524 0.000000 1000.000000
A-3 1000.000000 4.276034 6.249374 10.525408 0.000000 995.723966
A-4 1000.000000 2.217265 5.999399 8.216664 0.000000 997.782735
A-5 1000.000000 10.611650 6.249375 16.861025 0.000000 989.388350
A-6 1000.000000 0.000000 7.084997 7.084997 0.000000 1000.000000
A-7 1000.000000 0.000000 7.085002 7.085002 0.000000 1000.000000
A-8 1000.000000 533.192187 0.000000 533.192187 6.249374 473.057188
A-9 1000.000000 0.812896 0.000000 0.812896 0.000000 999.187104
R-I 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.614023 6.249374 6.863397 0.000000 999.385977
M-2 1000.000000 0.614023 6.249374 6.863397 0.000000 999.385977
M-3 1000.000000 0.614023 6.249374 6.863397 0.000000 999.385977
B-1 1000.000000 0.614023 6.249371 6.863394 0.000000 999.385978
B-2 1000.000000 0.614019 6.249375 6.863394 0.000000 999.385981
B-3 1000.000000 0.613909 6.249372 6.863281 0.000000 999.385978
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,956.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,836.73
SUBSERVICER ADVANCES THIS MONTH 15,188.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,917,296.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 225,941,110.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 723
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,627,496.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.74614160 % 5.00312400 % 1.25073470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.61797600 % 5.10244323 % 1.27636710 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6738 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 4,614,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,113,349.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47432255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.93282930
................................................................................
Run: 08/22/95 11:24:03 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 51,185,471.15 994,235.89 8.0000 1,184.71
STRIP 0.00 0.00 1.3791 0.00
--------------------------------------------------------------------------------
51,185,471.15 994,235.89 1,184.71
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
6,628.24 0.00 7,812.95 0.00 993,051.18
STRIP 1,142.64 0.00 1,142.64 0.00 0.00
7,770.88 0.00 8,955.59 0.00 993,051.18
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.424182 0.023145 0.129495 0.000000 0.152640 19.401036
STRIP 0.000000 0.000000 0.022324 0.000000 0.022324 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 217.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 372.84
SUBSERVICER ADVANCES THIS MONTH 1,384.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 147,558.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 993,051.18
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 994,406.24
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 1,184.71
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 10.0911%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.019401036
................................................................................
Run: 08/22/95 11:24:03 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 2,025,310.77 8.0000 3,606.12
STRIP 0.00 0.00 1.5813 0.00
--------------------------------------------------------------------------------
50,250,749.71 2,025,310.77 3,606.12
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
13,502.07 0.00 17,108.19 0.00 2,021,704.65
STRIP 2,695.32 0.00 2,695.32 0.00 0.00
16,197.39 0.00 19,803.51 0.00 2,021,704.65
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.304091 0.071763 0.268694 0.000000 0.340457 40.232328
STRIP 0.000000 0.000000 0.053637 0.000000 0.053637 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 537.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 671.40
SUBSERVICER ADVANCES THIS MONTH 2,802.14
MASTER SERVICER ADVANCES THIS MONTH 1,595.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 169,975.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 132,396.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,021,704.65
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,852,874.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
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 172,989.80
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 54.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,551.88
MORTGAGE POOL INSURANCE 3,018,615.00
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3643%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.040232328
................................................................................
Run: 08/22/95 11:24:03 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 6,761,326.29 8.5000 8,544.31
STRIP 0.00 0.00 0.8732 0.00
--------------------------------------------------------------------------------
96,428,600.14 6,761,326.29 8,544.31
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
47,892.73 0.00 56,437.04 0.00 6,752,781.98
STRIP 4,919.75 0.00 4,919.75 0.00 0.00
52,812.48 0.00 61,356.79 0.00 6,752,781.98
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
70.117437 0.088608 0.496665 0.000000 0.585273 70.028829
STRIP 0.000000 0.000000 0.051020 0.000000 0.051020 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 2,925.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,225.60
SUBSERVICER ADVANCES THIS MONTH 9,049.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 540,462.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 145,996.20
(D) LOANS IN FORECLOSURE 2 278,553.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,752,781.98
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 6,765,797.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 542.80
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,001.51
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 10.2873%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.070028829
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3030
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
795483AZ9 138,082,868.43 5,611,837.90 8.0000 137,476.36
STRIP 0.00 0.00 1.0705 0.00
--------------------------------------------------------------------------------
138,082,868.43 5,611,837.90 137,476.36
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
37,339.93 0.00 174,816.29 0.00 5,474,361.54
STRIP 5,101.60 0.00 5,101.60 0.00 0.00
42,441.53 0.00 179,917.89 0.00 5,474,361.54
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.641087 0.995608 0.270417 0.000000 1.266025 39.645480
STRIP 0.000000 0.000000 0.036946 0.000000 0.036946 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,583.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,826.25
SUBSERVICER ADVANCES THIS MONTH 5,035.16
MASTER SERVICER ADVANCES THIS MONTH 4,772.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 153,958.68
(B) TWO MONTHLY PAYMENTS: 1 141,268.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,474,361.54
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,271,439.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 253,155.25
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 74,704.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,566.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 60,204.93
MORTGAGE POOL INSURANCE 9,653,158.63
SPECIAL HAZARD LOSS COVERAGE 500,000.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0645%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.039645480
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
795483AY2 99,525,248.34 3,547,463.40 6.5000 6,273.57
STRIP 0.00 0.00 2.9065 0.00
--------------------------------------------------------------------------------
99,525,248.34 3,547,463.40 6,273.57
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
19,215.43 0.00 25,489.00 0.00 3,541,189.83
STRIP 8,592.11 0.00 8,592.11 0.00 0.00
27,807.54 0.00 34,081.11 0.00 3,541,189.83
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
35.643854 0.063035 0.193071 0.000000 0.256106 35.580819
STRIP 0.000000 0.000000 0.086331 0.000000 0.086331 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,402.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,226.83
SUBSERVICER ADVANCES THIS MONTH 11,003.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 672,380.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 319,113.07
(D) LOANS IN FORECLOSURE 1 181,573.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,541,189.83
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,548,918.73
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,040.61
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 10.2959%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.035580819
................................................................................
Run: 08/22/95 11:24:03 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 9,833,285.19 7.0000 454,171.44
STRIP 0.00 0.00 1.9644 0.00
--------------------------------------------------------------------------------
106,883,729.60 9,833,285.19 454,171.44
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
57,325.67 0.00 511,497.11 0.00 9,379,113.75
STRIP 16,123.98 0.00 16,123.98 0.00 0.00
73,449.65 0.00 527,621.09 0.00 9,379,113.75
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
91.999832 4.249210 0.536337 0.000000 4.785547 87.750622
STRIP 0.000000 0.000000 0.150855 0.000000 0.150855 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,036.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,398.59
SUBSERVICER ADVANCES THIS MONTH 8,937.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 133,844.59
(C) THREE OR MORE MONTHLY PAYMENTS: 1 397,818.04
(D) LOANS IN FORECLOSURE 3 473,659.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,379,113.75
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,395,959.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 439,933.61
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,665.02
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,572.81
MORTGAGE POOL INSURANCE 6,809,811.38
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8827%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.087750622
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:06 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 17,881.65 7,048.13
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,853.63
Total Principal Prepayments 152.38
Principal Payoffs-In-Full 0.00
Principal Curtailments 152.38
Principal Liquidations 0.00
Scheduled Principal Due 2,701.25
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,028.02 7,048.13
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 2,121,603.39
Current Period ENDING Prin Bal 2,118,749.76
Change in Principal Balance 2,853.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.024193
Interest Distributed 0.127407
Total Distribution 0.151600
Total Principal Prepayments 0.001292
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 17.986925
ENDING Principal Balance 17.962732
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.585500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 39.771151%
Prepayment Percentages 51.817453%
Trading Factors 1.796273%
Certificate Denominations 1,000
Sub-Servicer Fees 714.48
Master Servicer Fees 265.19
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 22,794.41 138.80 47,862.99
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,692.93 6,546.56
Total Principal Prepayments 141.70 294.08
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 141.70 294.08
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,090.62 6,791.87
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,101.48 138.80 41,316.43
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 3,212,835.92 5,334,439.31
Current Period ENDING Prin Bal 3,208,603.60 5,327,353.36
Change in Principal Balance 4,232.32 7,085.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 103.989317
Interest Distributed 537.879099
Total Distribution 641.868416
Total Principal Prepayments 3.990134
Current Period Interest Shortfall
BEGINNING Principal Balance 361.881339
ENDING Principal Balance 361.404627
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 440,647.22 4,077.72 444,724.94
Period Ending Class Percentages 60.228849%
Prepayment Percentages 48.182547%
Trading Factors 36.140463% 4.200367%
Certificate Denominations 250,000
Sub-Servicer Fees 1,082.00 1,796.48
Master Servicer Fees 401.61 666.80
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 329,090.03 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 469,209.54 1
Tot Unpaid Principal on Delinq Loans 798,299.57 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 9.4234%
Loans in Pool 30
Current Period Sub-Servicer Fee 1,796.48
Current Period Master Servicer Fee 666.80
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:10 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4001
SERIES: 1987-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AB4 NA
Total Principal and Interest Distr 293,797.61 3,744.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 266,199.98
Total Principal Prepayments 226,499.89
Principal Payoffs-In-Full 225,728.74
Principal Curtailments 771.15
Principal Liquidations 0.00
Scheduled Principal Due 39,700.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,597.63 3,744.85
Prepayment Interest Shortfall 1,382.95 250.69
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 4,091,375.84
Current Period ENDING Princ Bal 3,825,175.86
Change in Principal Balance 266,199.98
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.205649
Interest Distributed 0.228665
Total Distribution 2.434314
Total Principal Prepayments 1.876706
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 33.899844
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.784157%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.080903%
Prepayment Percentages 77.114540%
Trading Factors 3.169420%
Certificate Denominations 1,000
Sub-Servicer Fees 1,557.45
Master Servicer Fees 476.14
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 91,882.02 552.21 389,976.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 82,073.08 348,273.06
Total Principal Prepayments 67,218.89 293,718.78
Principal Payoffs-In-Full 66,990.04 292,718.78
Principal Curtailments 228.85 1,000.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,854.19 54,554.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,808.94 552.21 41,703.63
Prepayment Interest Shortfall 539.15 14.99 2,187.78
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 1,639,390.21 5,730,766.05
Current Period ENDING Princ Bal 1,556,263.73 5,381,439.59
Change in Principal Balance 83,126.48 349,326.46
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,230.149834
Interest Distributed 386.050407
Total Distribution 3,616.200240
Total Principal Prepayments 2,645.533546
Current Period Interest Shortfall
BEGINNING Principal Balance 258.085892
ENDING Principal Balance 244.999458
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 80,332.18 624.26 80,956.44
Period Ending Class Percentages 80,332.18
Prepayment Percentages 22.885460%
Trading Factors 24.499946% 4.235946%
Certificate Denominations 250,000
Sub-Servicer Fees 633.64 2,191.09
Master Servicer Fees 193.72 669.86
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,270,422.18
Current Special Hazard Amount 1,270,422.18
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 354,551.19 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 487,346.12 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 132,794.93 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 3.4401%
Loans in Pool 44
Current Period Sub-Servicer Fee 2,191.09
Current Period Master Servicer Fee 669.86
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:15 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4003
SERIES: 1987-S4
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AF5 NA
Total Princ and Interest Distributed 325,495.80 3,656.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 284,641.41
Total Principal Prepayments 278,441.69
Principal Payoffs-In-Full 278,114.36
Principal Curtailments 327.33
Principal Liquidations 0.00
Scheduled Principal Due 6,199.72
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 40,854.39 3,656.66
Prepayment Interest Shortfall 439.38 15.18
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 110,068,019.34
Curr Period BEGINNING Princ Balance 5,430,413.96
Curr Period ENDING Princ Balance 5,145,772.55
Change in Principal Balance 284,641.41
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.586050
Interest Distributed 0.371174
Total Distribution 2.957224
Total Principal Prepayments 2.529724
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 49.336892
ENDING Principal Balance 46.750842
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.501965%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.758084%
Prepayment Percentages 69.697055%
Trading Factors 4.675084%
Certificate Denominations 1,000
Sub-Servicer Fees 1,876.45
Master Servicer Fees 610.71
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 139,749.21 84.76 468,986.43
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 123,641.96 408,283.37
Total Principal Prepayments 121,061.11 399,502.80
Principal Payoffs-In-Full 120,918.80 399,033.16
Principal Curtailments 142.31 469.64
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,018.16 9,217.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 16,107.25 84.76 60,703.06
Prepayment Interest Shortfall 267.32 0.59 722.47
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,967,390.14 118,035,409.48
Curr Period BEGINNING Princ Balance 3,311,212.96 8,741,626.92
Curr Period ENDING Princ Balance 3,186,371.55 8,332,144.10
Change in Principal Balance 124,841.41 409,482.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,879.625506
Interest Distributed 505.411738
Total Distribution 4,385.037244
Total Principal Prepayments 3,798.643843
Current Period Interest Shortfall
BEGINNING Principal Balance 415.595685
ENDING Principal Balance 399.926638
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,128,404.94 1,205.94 1,129,610.88
Period Ending Class Percentages 38.241916%
Prepayment Percentages 30.302945%
Trading Factors 39.992664% 7.059021%
Certificate Denominations 250,000
Sub-Servicer Fees 1,161.93 3,038.38
Master Servicer Fees 378.16 988.87
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,571,751.49
Current Special Hazard Amount 3,186,371.55
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 471,986.41 2
Loans Delinquent TWO Payments 529,328.23 2
Loans Delinquent THREE + Payments 1,166,587.54 6
Tot Unpaid Principal on Delinq Loans 2,167,902.18 10
Loans in Foreclosure, INCL in Delinq 148,963.53 1
REO/Pending Cash Liquidations 752,383.62 4
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 17.0678%
Loans in Pool 39
Current Period Sub-Servicer Fee 3,038.38
Current Period Master Servicer Fee 988.87
Aggregate REO Losses (979,348.46)
................................................................................
Run: 08/22/95 11:24:03 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 10,452,363.25 8.5000 58,380.29
STRIP 0.00 0.00 0.3628 0.00
--------------------------------------------------------------------------------
126,773,722.44 10,452,363.25 58,380.29
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
73,819.92 0.00 132,200.21 0.00 10,393,982.96
STRIP 3,150.31 0.00 3,150.31 0.00 0.00
76,970.23 0.00 135,350.52 0.00 10,393,982.96
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
82.448973 0.460508 0.582297 0.000000 1.042805 81.988465
STRIP 0.000000 0.000000 0.024850 0.000000 0.024850 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,467.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,798.69
SUBSERVICER ADVANCES THIS MONTH 11,578.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 438,347.08
(B) TWO MONTHLY PAYMENTS: 1 66,965.71
(C) THREE OR MORE MONTHLY PAYMENTS: 1 166,998.35
(D) LOANS IN FORECLOSURE 2 630,607.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,393,982.96
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,434,914.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 43,640.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,151.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,588.35
MORTGAGE POOL INSURANCE 8,195,537.67
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8148%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.081988465
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:19 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 61,567.68 1,977.40
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 34,528.37
Total Principal Prepayments 1,008.34
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,008.34
Principal Liquidations 0.00
Scheduled Principal Due 33,520.03
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,039.31 1,977.40
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 3,708,247.71
Current Period ENDING Princ Balance 3,673,719.34
Change in Principal Balance 34,528.37
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.479130
Interest Distributed 0.375209
Total Distribution 0.854339
Total Principal Prepayments 0.013992
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 51.457225
ENDING Principal Balance 50.978095
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.487700%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.214742%
Prepayment Percentages 80.972777%
Trading Factors 5.097810%
Certificate Denominations 1,000
Sub-Servicer Fees 982.52
Master Servicer Fees 463.52
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,084.46 38.27 79,667.81
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 9,050.98 43,579.35
Total Principal Prepayments 236.94 1,245.28
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 236.94 1,245.28
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,460.29 43,980.32
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,033.48 38.27 36,088.46
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 1,157,199.35 4,865,447.06
Current Period ENDING Princ Balance 1,146,502.12 4,820,221.46
Change in Principal Balance 10,697.23 45,225.60
PER CERTIFICATE DATA BY CLASS
Principal Distributed 666.352606
Interest Distributed 517.819919
Total Distribution 1,184.172525
Total Principal Prepayments 17.444032
Current Period Interest Shortfall
BEGINNING Principal Balance 340.782016
ENDING Principal Balance 337.631804
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 138,250.90 328.97 138,579.87
Period Ending Class Percentages 23.785258%
Prepayment Percentages 19.027223%
Trading Factors 33.763180% 6.387751%
Certificate Denominations 250,000
Sub-Servicer Fees 306.63 1,289.15
Master Servicer Fees 144.66 608.18
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 1,146,502.12
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 32,985.06 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 303,669.66 2
Tot Unpaid Princ on Delinquent Loans 336,654.72 3
Loans in Foreclosure, INCL in Delinq 303,669.66 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 6.9988%
Loans in Pool 46
Curr Period Sub-Servicer Fee 1,289.15
Curr Period Master Servicer Fee 608.18
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/14/95 12:17 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4005
SERIES: 1987-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AJ7
Total Princ and Interest Distributed 2,697,448.73 3,438.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,675,155.77
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Repurchased 2,675,155.77
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,292.96 2,292.06
Prepayment Interest Shortfall
Unpaid Interest Shortfall Distr (Paid)
Remaining Unpaid Interest Shortfall
Strip Premium / Class C Suspense 1,146.03
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 73,810,522.75
Curr Period BEGINNING Princ Balance 2,675,155.77
Curr Period ENDING Princ Balance 0.00
Change in Principal Balance 2,675,155.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.633523
Interest Distributed 0.307309
Total Distribution 0.940833
Total Principal Prepayments 0.000000
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 36.243555
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.538700%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.394949%
Prepayment Percentages 0.000000%
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 906.17
Master Servicer Fees 334.40
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 2,450,789.70 10,310.99 5,161,987.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,430,595.50 5,105,751.27
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Repurchased 5,105,751.27
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,194.20 60.77 44,839.99
Prepayment Interest Shortfall
Unpaid Interest Shortfall Distr (Paid)
Remaining Unpaid Interest Shortfall
Strip Premium / Class C Suspense 10,250.22 11,396.25
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 4,920,701.52 78,731,224.27
Curr Period BEGINNING Princ Balance 2,430,595.50 5,105,751.27
Curr Period ENDING Princ Balance 0.00 0.00
Change in Principal Balance 2,430,595.50 5,105,751.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 123,488.261284
Interest Distributed 1,025.981759
Total Distribution 124,514.243042
Total Principal Prepayments 0.000000
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 493.953045
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.970000% 0.030000%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages 0.000000%
Trading Factors 0.000000% 0.000000%
Certificate Denominations 250,000
Sub-Servicer Fees 823.32 1,729.49
Master Servicer Fees 303.82 638.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,199,863.86
Current Special Hazard Amount 1,199,863.86
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 266,301.01 3
Loans Delinquent TWO Payments 93,602.38 1
Loans Delinquent THREE + Payments 223,864.14 1
Total Unpaid Princ on Delinquent Loans 583,767.53 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 11.1170%
Loans in Pool 0
Current Period Sub-Servicer Fee 1,729.49
Current Period Master Servicer Fee 638.22
Aggregate REO Losses (368,631.96)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:24 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 46,314.50 1,329.49
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 7,057.21
Total Principal Prepayments 572.45
Principal Payoffs-In-Full 0.00
Principal Curtailments 572.45
Principal Liquidations 0.00
Scheduled Principal Due 6,484.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,257.29 1,329.49
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 5,234,305.11
Curr Period ENDING Princ Balance 5,227,247.90
Change in Principal Balance 7,057.21
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.074140
Interest Distributed 0.412420
Total Distribution 0.486560
Total Principal Prepayments 0.006014
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 54.989321
ENDING Principal Balance 54.915181
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.207500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.078123%
Prepayment Percentages 74.463010%
Trading Factors 5.491518%
Certificate Denominations 1,000
Sub-Servicer Fees 1,222.77
Master Servicer Fees 545.24
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 21,623.24 20.93 69,288.16
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,236.94 10,294.15
Total Principal Prepayments 196.32 768.77
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 196.32 768.77
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,040.62 9,525.38
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,386.30 20.93 58,994.01
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 2,454,296.97 7,688,602.08
Curr Period ENDING Princ Balance 2,451,060.03 7,678,307.93
Change in Principal Balance 3,236.94 10,294.15
PER CERTIFICATE DATA BY CLASS
Principal Distributed 139.350168
Interest Distributed 791.529653
Total Distribution 930.879821
Total Principal Prepayments 8.451570
Current Period Interest Shortfall
BEGINNING Principal Balance 422.629638
ENDING Principal Balance 422.072238
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 318,647.61 430.70 319,078.31
Period Ending Class Percentages 31.921877%
Prepayment Percentages 25.536990%
Trading Factors 42.207224% 7.602671%
Certificate Denominations 250,000
Sub-Servicer Fees 573.36 1,796.13
Master Servicer Fees 255.66 800.90
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 370,966.93 2
Loans Delinquent TWO Payments 667,370.59 2
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 1,038,337.52 4
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 1.4457%
Loans in Pool 47
Current Period Sub-Servicer Fee 1,796.13
Current Period Master Servicer Fee 800.90
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:28 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4007
SERIES: 1987-S8
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AN8 NA
Total Princ and Interest Distributed 156,795.26 1,382.73
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 131,610.89
Total Principal Prepayments 127,560.33
Principal Payoffs-In-Full 127,182.29
Principal Curtailments 378.04
Principal Liquidations 0.00
Scheduled Principal Due 4,050.56
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,184.37 1,382.73
Prepayment Interest Shortfall 490.23 23.19
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 67,567,852.48
Curr Period BEGINNING Princ Balance 3,005,806.27
Curr Period ENDING Principal Balance 2,874,195.38
Change in Principal Balance 131,610.89
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.947833
Interest Distributed 0.372727
Total Distribution 2.320560
Total Principal Prepayments 1.887885
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 44.485745
ENDING Principal Balance 42.537912
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.341622%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.585695%
Prepayment Percentages 69.508358%
Trading Factors 4.253791%
Certificate Denominations 1,000
Sub-Servicer Fees 949.60
Master Servicer Fees 357.16
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 83,818.08 72.16 242,068.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 58,452.33 190,063.22
Total Principal Prepayments 55,957.64 183,517.97
Principal Payoffs-In-Full 55,791.80 182,974.09
Principal Curtailments 165.84 543.88
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,381.66 6,432.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,365.75 72.16 52,005.01
Prepayment Interest Shortfall 301.04 0.88 815.34
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,819,207.72 71,387,060.20
Curr Period BEGINNING Princ Balance 1,851,242.30 4,857,048.57
Curr Period ENDING Principal Balance 1,792,789.97 4,666,985.35
Change in Principal Balance 58,452.33 190,063.22
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,826.207835
Interest Distributed 1,660.406546
Total Distribution 5,486.614381
Total Principal Prepayments 3,662.908913
Current Period Interest Shortfall
BEGINNING Principal Balance 484.718935
ENDING Principal Balance 469.414104
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 320,708.69 312.10 321,020.79
Period Ending Class Percentages 38.414305%
Prepayment Percentages 30.491642%
Trading Factors 46.941410% 6.537579%
Certificate Denominations 250,000
Sub-Servicer Fees 592.31 1,541.91
Master Servicer Fees 222.78 579.94
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,199,302.61
Current Special Hazard Amount 1,199,302.61
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 489,376.68 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 415,958.53 3
Total Unpaid Princ on Delinquent Loans 905,335.21 7
Loans in Foreclosure, INCL in Delinq 289,576.53 2
REO/Pending Cash Liquidations 126,382.00 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 19.5532%
Loans in Pool 38
Current Period Sub-Servicer Fee 1,541.91
Current Period Master Servicer Fee 579.94
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 11:33 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4008
SERIES: 1987-S9
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AP3 NA
Total Princ and Interest Distributed 48,943.65 955.04
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,145.13
Total Principal Prepayments 18.38
Principal Payoffs-In-Full 0.00
Principal Curtailments 18.38
Principal Liquidations 0.00
Scheduled Principal Due 5,126.75
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 43,798.52 955.04
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 61,838,309.47
Curr Period BEGINNING Princ Balance 5,005,544.85
Curr Period ENDING Princ Balance 5,000,399.72
Change in Principal Balance 5,145.13
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.083203
Interest Distributed 0.708275
Total Distribution 0.791478
Total Principal Prepayments 0.000297
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 80.945694
ENDING Principal Balance 80.862491
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.157934%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.979909%
Prepayment Percentages 81.387969%
Trading Factors 8.086249%
Certificate Denominations 1,000
Sub-Servicer Fees 1,580.35
Master Servicer Fees 506.53
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,602.77 25.43 66,526.89
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,344.36 6,489.49
Total Principal Prepayments 4.20 22.58
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 4.20 22.58
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,622.89 6,749.64
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,258.41 25.43 60,037.40
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 3,772,628.96 65,610,938.43
Curr Period BEGINNING Princ Balance 2,250,976.83 7,256,521.68
Curr Period ENDING Princ Balance 2,248,667.15 7,249,066.87
Change in Principal Balance 2,309.68 7,454.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 89.086418
Interest Distributed 1,011.125807
Total Distribution 1,100.212224
Total Principal Prepayments 0.278321
Current Period Interest Shortfall
BEGINNING Principal Balance 596.660009
ENDING Principal Balance 596.047789
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 581,093.34 1,122.51 582,215.85
Period Ending Class Percentages 31.020091%
Prepayment Percentages 18.612031%
Trading Factors 59.604779% 11.048565%
Certificate Denominations 250,000
Sub-Servicer Fees 710.68 2,291.03
Master Servicer Fees 227.79 734.32
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,200,024.06
Current Special Hazard Amount 1,200,024.06
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 528,032.24 4
Loans Delinquent TWO Payments 762,928.07 3
Loans Delinquent THREE + Payments 888,673.89 6
Total Unpaid Princ on Delinquent Loans 2,179,634.20 13
Loans in Foreclosure, INCL in Delinq 668,689.42 5
REO/Pending Cash Liquidations 219,984.47 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 14.7435%
Loans in Pool 53
Current Period Sub-Servicer Fee 2,291.03
Current Period Master Servicer Fee 734.32
Aggregate REO Losses (482,770.04)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS A, 7.85087949% PASS-THROUGH RATE (POOL 4009) 10:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,056,240.07
ENDING POOL BALANCE $7,044,719.59
PRINCIPAL DISTRIBUTIONS $11,520.48
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,151.31
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $9,369.17
$11,520.48
INTEREST DUE ON BEG POOL BALANCE $46,164.74
PREPAYMENT INTEREST SHORTFALL $0.00
$46,164.74
TOTAL DISTRIBUTION DUE THIS PERIOD $57,685.22
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $735.02
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.981692%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.262453472
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.051700650
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.049010005
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
TRADING FACTOR 0.160489070
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS B, 7.47958987% PASS-THROUGH RATE (POOL 4009) 10:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,887,743.96
ENDING POOL BALANCE $2,879,979.90
NET CHANGE TO PRINCIPAL BALANCE $7,764.06
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $3,829.08
$3,829.08
INTEREST DUE ON BEGINNING POOL BALANCE $18,794.94
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,794.94
TOTAL DISTRIBUTION DUE THIS PERIOD $22,624.02
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $301.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,478.79
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $300.40
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.018308%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
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 8/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.10
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.10
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 $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS A, 7.85087949% PASS-THROUGH RATE (POOL 4009) 10:21 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,056,240.07
ENDING POOL BALANCE $7,044,719.59
PRINCIPAL DISTRIBUTIONS $11,520.48
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,151.31
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $9,369.17
$11,520.48
INTEREST DUE ON BEG POOL BALANCE $46,164.74
PREPAYMENT INTEREST SHORTFALL $0.00
$46,164.74
TOTAL DISTRIBUTION DUE THIS PERIOD $57,685.22
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $735.02
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.981692%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.262453472
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.051700650
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.049010005
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
TRADING FACTOR 0.160489070
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS B, 7.47958987% PASS-THROUGH RATE (POOL 4009) 10:21 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,883,808.98
ENDING POOL BALANCE $2,879,979.90
NET CHANGE TO PRINCIPAL BALANCE $3,829.08
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $3,829.08
$3,829.08
INTEREST DUE ON BEGINNING POOL BALANCE $18,794.94
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,794.94
TOTAL DISTRIBUTION DUE THIS PERIOD $22,624.02
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $301.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,478.79
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $300.40
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.018308%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:21 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
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 8/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.10
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.10
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 $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS A, 7.85087949% PASS-THROUGH RATE (POOL 4009) 10:25 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,056,240.07
ENDING POOL BALANCE $7,044,719.59
PRINCIPAL DISTRIBUTIONS $11,520.48
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,151.31
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $9,369.17
$11,520.48
INTEREST DUE ON BEG POOL BALANCE $46,164.74
PREPAYMENT INTEREST SHORTFALL $0.00
$46,164.74
TOTAL DISTRIBUTION DUE THIS PERIOD $57,685.22
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $735.02
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.981692%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.262453472
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.051700650
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.049010005
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
TRADING FACTOR 0.160489070
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS B, 7.82088140% PASS-THROUGH RATE (POOL 4009) 10:25 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,883,808.98
ENDING POOL BALANCE $2,879,979.90
NET CHANGE TO PRINCIPAL BALANCE $3,829.08
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 8/1 $3,829.08
$3,829.08
INTEREST DUE ON BEGINNING POOL BALANCE $18,794.94
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,794.94
TOTAL DISTRIBUTION DUE THIS PERIOD $22,624.02
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $301.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,478.79
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $300.40
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.018308%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Aug-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:25 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 21, 1995
DISTRIBUTION DATE: AUGUST 25, 1995
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 8/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.10
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.10
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 $9,924,699.49
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $385,411.17
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/14/95 09:18 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 208,628.41
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 131,047.22
Total Principal Prepayments 111,283.54
Principal Payoffs-In-Full 110,641.89
Principal Curtailments 641.65
Principal Liquidations 0.00
Scheduled Principal Due 19,763.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 77,581.19
Prepayment Interest Shortfall 337.20
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 9,096,267.92
Curr Period ENDING Princ Balance 8,965,220.70
Change in Principal Balance 131,047.22
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.757216
Interest Distributed 0.448279
Total Distribution 1.205495
Total Principal Prepayments 0.643018
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 52.559986
ENDING Principal Balance 51.802770
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.279168%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.886523%
Prepayment Percentages 79.017464%
Trading Factors 5.180277%
Certificate Denominations 1,000
Sub-Servicer Fees 2,590.62
Master Servicer Fees 919.99
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 76,706.13 53.42 285,387.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 39,722.13 170,769.35
Total Principal Prepayments 29,550.57 140,834.11
Principal Payoffs-In-Full 29,380.18 140,022.07
Principal Curtailments 170.39 812.04
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,353.04 30,116.72
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,984.00 53.42 114,618.61
Prepayment Interest Shortfall 180.99 0.35 518.54
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 9,589,326.06 182,653,829.78
Curr Period BEGINNING Princ Balance 4,891,726.80 13,987,994.72
Curr Period ENDING Princ Balance 4,851,547.85 13,816,768.55
Change in Principal Balance 40,178.95 171,226.17
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,035.581900
Interest Distributed 964.197061
Total Distribution 1,999.778960
Total Principal Prepayments 770.402680
Current Period Interest Shortfall
BEGINNING Principal Balance 510.122064
ENDING Principal Balance 505.932098
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.259168% 0.020000%
Subordinated Unpaid Amounts 1,119,097.91 1,112.30 1,077,610.81
Period Ending Class Percentages 35.113477%
Prepayment Percentages 20.982536%
Trading Factors 50.593210% 7.564456%
Certificate Denominations 250,000
Sub-Servicer Fees 1,401.92 3,992.54
Master Servicer Fees 497.86 1,417.85
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,826,538.30
Current Special Hazard Amount 1,826,538.30
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,384,377.79 9
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 612,647.91 3
Total Unpaid Principal on Delinq Loans 1,997,025.70 12
Loans in Foreclosure, INCL in Delinq 388,272.60 2
REO/Pending Cash Liquidations 319,893.99 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 9.3967%
Loans in Pool 102
Current Period Sub-Servicer Fee 3,992.54
Current Period Master Servicer Fee 1,417.85
Aggregate REO Losses (843,745.97)
................................................................................
Run: 08/22/95 11:24:03 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 5,012,526.30 7.7921 71,333.59
--------------------------------------------------------------------------------
25,441,326.74 5,012,526.30 71,333.59
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
32,354.98 0.00 103,688.57 0.00 4,941,192.71
32,354.98 0.00 103,688.57 0.00 4,941,192.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
197.022991 2.803847 1.271749 0.000000 4.075596 194.219144
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,549.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,504.33
SUBSERVICER ADVANCES THIS MONTH 2,635.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 101,583.40
(B) TWO MONTHLY PAYMENTS: 1 82,982.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,941,192.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,948,982.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 64,475.20
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 927.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,931.39
LOC AMOUNT AVAILABLE 1,959,799.33
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 8.5274%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7921%
POOL TRADING FACTOR 0.194219144
................................................................................
Run: 08/22/95 11:24:03 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 7,926,000.32 7.7003 10,167.35
--------------------------------------------------------------------------------
38,297,875.16 7,926,000.32 10,167.35
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
50,860.48 0.00 61,027.83 0.00 7,915,832.97
50,860.48 0.00 61,027.83 0.00 7,915,832.97
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
206.956660 0.265481 1.328024 0.000000 1.593505 206.691179
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,552.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,651.25
SUBSERVICER ADVANCES THIS MONTH 2,263.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 163,184.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 123,109.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,915,832.97
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,924,444.83
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 568.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,598.85
LOC AMOUNT AVAILABLE 1,959,799.33
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 8.3368%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7003%
POOL TRADING FACTOR 0.206691179
................................................................................
Run: 08/22/95 11:24:03 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 11,511,152.28 6.3390 220,394.24
--------------------------------------------------------------------------------
69,360,201.61 11,511,152.28 220,394.24
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
60,693.18 0.00 281,087.42 0.00 11,290,758.04
60,693.18 0.00 281,087.42 0.00 11,290,758.04
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
165.961921 3.177532 0.875043 0.000000 4.052575 162.784389
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,069.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,340.40
SUBSERVICER ADVANCES THIS MONTH 5,786.57
MASTER SERVICER ADVANCES THIS MONTH 1,624.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 657,717.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 192,560.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,290,758.04
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,060,086.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 247,362.97
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 203,228.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 850.41
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,314.90
LOC AMOUNT AVAILABLE 1,959,799.33
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 7.0288%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3451%
POOL TRADING FACTOR 0.162784389
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3088
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BA5 9,209,655.99 1,168,139.52 8.5000 10,032.52
STRIP 0.00 0.00 0.2368 0.00
--------------------------------------------------------------------------------
9,209,655.99 1,168,139.52 10,032.52
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
8,274.32 0.00 18,306.84 0.00 1,158,107.00
STRIP 230.54 0.00 230.54 0.00 0.00
8,504.86 0.00 18,537.38 0.00 1,158,107.00
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
126.838562 1.089348 0.898440 0.000000 1.987788 125.749214
STRIP 0.000000 0.000000 0.025032 0.000000 0.025032 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 243.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 214.16
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,158,107.00
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,166,544.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,032.52
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 0.125749214
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4C (POOL 3089)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3089
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BB3 33,550,911.70 2,950,283.77 9.2500 128,122.23
STRIP 0.00 0.00 0.0349 0.00
--------------------------------------------------------------------------------
33,550,911.70 2,950,283.77 128,122.23
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
22,588.20 0.00 150,710.43 0.00 2,822,161.54
STRIP 100.49 0.00 100.49 0.00 0.00
22,688.69 0.00 150,810.92 0.00 2,822,161.54
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
87.934534 3.818741 0.673251 0.000000 4.491992 84.115793
STRIP 0.000000 0.000000 0.002995 0.000000 0.002995 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4C (POOL 3089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 610.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 537.23
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 2,822,161.54
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,847,479.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 94,438.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 32,683.93
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 9.7549%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2500%
POOL TRADING FACTOR 0.084115793
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4D (POOL 3090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3090
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BC1 14,309,759.83 1,234,377.84 9.7500 138,905.50
STRIP 0.00 0.00 0.1239 0.00
--------------------------------------------------------------------------------
14,309,759.83 1,234,377.84 138,905.50
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
9,817.39 0.00 148,722.89 0.00 1,095,472.34
STRIP 117.09 0.00 117.09 0.00 0.00
9,934.48 0.00 148,839.98 0.00 1,095,472.34
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
86.261255 9.707046 0.686063 0.000000 10.393109 76.554209
STRIP 0.000000 0.000000 0.008183 0.000000 0.008183 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4D (POOL 3090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 251.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 221.53
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,095,472.34
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,106,843.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 123,640.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,011.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,253.78
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 10.3439%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.076554209
................................................................................
Run: 08/22/95 11:24:03 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 32,552,012.27 6.5701 339,578.35
--------------------------------------------------------------------------------
199,725,759.94 32,552,012.27 339,578.35
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
177,079.90 0.00 516,658.25 0.00 32,212,433.92
177,079.90 0.00 516,658.25 0.00 32,212,433.92
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
162.983544 1.700223 0.886615 0.000000 2.586838 161.283321
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 11,779.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,729.70
SUBSERVICER ADVANCES THIS MONTH 21,574.69
MASTER SERVICER ADVANCES THIS MONTH 1,506.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 880,826.00
(B) TWO MONTHLY PAYMENTS: 2 292,158.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 1,908,632.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,212,433.92
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 32,040,659.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
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 235,792.21
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 287,818.74
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,200.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 44,559.42
FSA GUARANTY INSURANCE POLICY 6,003,583.72
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 7.2637%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5733%
POOL TRADING FACTOR 0.161283321
................................................................................
Run: 08/22/95 11:24:03 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 11,750,570.40 7.5806 232,726.58
--------------------------------------------------------------------------------
60,404,491.94 11,750,570.40 232,726.58
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
73,872.58 0.00 306,599.16 0.00 11,517,843.82
73,872.58 0.00 306,599.16 0.00 11,517,843.82
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
194.531400 3.852803 1.222965 0.000000 5.075768 190.678598
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,187.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,448.30
SUBSERVICER ADVANCES THIS MONTH 2,623.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 117,303.35
(B) TWO MONTHLY PAYMENTS: 1 127,555.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 102,674.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,517,843.82
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,534,574.17
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 216,950.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,847.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,928.64
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2599%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5806%
POOL TRADING FACTOR 0.190678598
................................................................................
Run: 08/22/95 11:24:03 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 4,614,760.65 7.7421 6,463.23
--------------------------------------------------------------------------------
37,514,866.19 4,614,760.65 6,463.23
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
29,767.48 0.00 36,230.71 0.00 4,608,297.42
29,767.48 0.00 36,230.71 0.00 4,608,297.42
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
123.011518 0.172285 0.793485 0.000000 0.965770 122.839234
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,660.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 967.21
SUBSERVICER ADVANCES THIS MONTH 1,847.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 237,903.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,608,297.42
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,614,422.82
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 898.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,564.31
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4239%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7421%
POOL TRADING FACTOR 0.122839234
................................................................................
Run: 08/22/95 11:24:03 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 15,335,244.22 5.8014 171,438.15
--------------------------------------------------------------------------------
80,948,485.59 15,335,244.22 171,438.15
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
74,001.23 0.00 245,439.38 0.00 15,163,806.07
74,001.23 0.00 245,439.38 0.00 15,163,806.07
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
189.444486 2.117867 0.914177 0.000000 3.032044 187.326618
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,966.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,163.49
SUBSERVICER ADVANCES THIS MONTH 6,074.20
MASTER SERVICER ADVANCES THIS MONTH 1,166.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 506,107.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 333,324.23
(D) LOANS IN FORECLOSURE 1 76,195.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,163,806.07
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 15,001,807.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
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 185,890.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 145,242.77
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,660.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,534.51
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.4484%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8036%
POOL TRADING FACTOR 0.187326618
................................................................................
Run: 08/22/95 11:24:03 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 11,283,283.43 6.8630 17,090.18
--------------------------------------------------------------------------------
42,805,537.40 11,283,283.43 17,090.18
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
64,516.83 0.00 81,607.01 0.00 11,266,193.25
64,516.83 0.00 81,607.01 0.00 11,266,193.25
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
263.594014 0.399252 1.507208 0.000000 1.906460 263.194763
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,626.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,327.26
SUBSERVICER ADVANCES THIS MONTH 16,024.62
MASTER SERVICER ADVANCES THIS MONTH 1,125.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 1,558,455.94
(B) TWO MONTHLY PAYMENTS: 3 341,010.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,607.56
(D) LOANS IN FORECLOSURE 1 191,174.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,266,193.25
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,104,095.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
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 180,258.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,474.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,615.88
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6332%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8832%
POOL TRADING FACTOR 0.263194763
................................................................................
Run: 08/22/95 11:24:03 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 12,304,299.44 6.9448 223,783.13
--------------------------------------------------------------------------------
55,464,913.85 12,304,299.44 223,783.13
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
70,898.11 0.00 294,681.24 0.00 12,080,516.31
70,898.11 0.00 294,681.24 0.00 12,080,516.31
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
221.839332 4.034679 1.278252 0.000000 5.312931 217.804653
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,040.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,524.84
SUBSERVICER ADVANCES THIS MONTH 11,724.73
MASTER SERVICER ADVANCES THIS MONTH 1,080.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 836,614.04
(B) TWO MONTHLY PAYMENTS: 3 273,333.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 641,972.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,080,516.31
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,936,255.24
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 161,861.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 214,068.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 795.57
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,919.26
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6958%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9458%
POOL TRADING FACTOR 0.217804653
................................................................................
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 12:27 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 573,551.52
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 478,405.48
Total Principal Prepayments 455,644.29
Principal Payoffs-In-Full 448,722.17
Principal Curtailments 6,922.12
Principal Liquidations 0.00
Scheduled Principal Due 22,761.19
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 95,146.04
Prepayment Interest Shortfall 886.17
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 17,097,791.14
Curr Period ENDING Princ Balance 16,619,385.66
Change in Principal Balance 478,405.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.167385
Interest Distributed 0.629934
Total Distribution 3.797319
Total Principal Prepayments 3.016689
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 113.199539
ENDING Principal Balance 110.032154
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.739973%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.839738%
Prepayment Percentages 100.000000%
Trading Factors 11.003215%
Certificate Denominations 1,000
Sub-Servicer Fees 6,115.96
Master Servicer Fees 1,724.45
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 65,792.75 60.23 639,404.50
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 12,552.33 490,957.81
Total Principal Prepayments 0.00 455,644.29
Principal Payoffs-In-Full 0.00 448,722.17
Principal Curtailments 0.00 6,922.12
Principal Liquidations 0.00 0.00
Scheduled Principal Due 13,114.23 35,875.42
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 53,240.42 60.23 148,446.69
Prepayment Interest Shortfall 531.46 0.79 1,418.42
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 10,269,213.99 27,367,005.13
Curr Period ENDING Princ Balance 10,255,543.24 26,874,928.90
Change in Principal Balance 13,670.75 492,076.23
PER CERTIFICATE DATA BY CLASS
Principal Distributed 259.984990
Interest Distributed 1,102.720376
Total Distribution 1,362.705365
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 850.787541
ENDING Principal Balance 849.654942
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.729973% 0.010000%
Subordinated Unpaid Amounts 976,033.29 800.95 778,330.96
Period Ending Class Percentages 38.160262%
Prepayment Percentages 0.000000%
Trading Factors 84.965494% 16.476424%
Certificate Denominations 250,000
Sub-Servicer Fees 3,774.06 9,890.02
Master Servicer Fees 1,064.13 2,788.58
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 1,435,959.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 1,460,831.19 6
Loans Delinquent TWO Payments 185,509.69 1
Loans Delinquent THREE + Payments 773,440.27 5
Total Unpaid Princ on Delinquent Loans 2,419,781.15 12
Loans in Foreclosure, INCL in Delinq 296,403.01 2
REO/Pending Cash Liquidations 367,810.77 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.7647%
Loans in Pool 167
Current Period Sub-Servicer Fee 9,890.02
Current Period Master Servicer Fee 2,788.58
Aggregate REO Losses (710,791.19)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 12:33 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 8,601.93 1,659.02
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,871.68
Total Principal Prepayments 1,179.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,179.00
Principal Liquidations 0.00
Scheduled Principal Due 692.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,730.25 1,659.02
Prepayment Interest Shortfall 1.13 0.28
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 109,413,690.72
Curr Period BEGINNING Princ Balance 771,767.61
Curr Period ENDING Princ Balance 769,895.93
Change in Principal Balance 1,871.68
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.017106
Interest Distributed 0.061512
Total Distribution 0.078618
Total Principal Prepayments 0.010776
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.053666
ENDING Principal Balance 7.036559
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.466442% 0.282653%
Subordinated Unpaid Amounts
Period Ending Class Percentages 10.942491%
Prepayment Percentages 100.000000%
Trading Factors 0.703656%
Certificate Denominations 1,000
Sub-Servicer Fees 187.77
Master Servicer Fees 69.61
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 42,670.64 42.25 52,973.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,285.69 6,157.37
Total Principal Prepayments 0.00 1,179.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 1,179.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,977.41 5,670.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,384.95 42.25 46,816.47
Prepayment Interest Shortfall 9.13 0.02 10.56
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 6,271,570.79 7,043,338.40
Curr Period ENDING Princ Balance 6,265,941.89 7,035,837.82
Change in Principal Balance 5,628.90 7,500.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 125.275172
Interest Distributed 1,122.031972
Total Distribution 1,247.307143
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 733.298122
ENDING Principal Balance 732.639968
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.446442% 0.020000%
Subordinated Unpaid Amounts 1,626,589.13 1,809.50 1,570,238.08
Period Ending Class Percentages 89.057509%
Prepayment Percentages 0.000000%
Trading Factors 73.263997% 5.964281%
Certificate Denominations 250,000
Sub-Servicer Fees 1,528.19 1,715.96
Master Servicer Fees 566.54 636.15
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 1,271,432.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 344,058.37 2
Loans Delinquent TWO Payments 180,199.63 1
Loans Delinquent THREE + Payments 1,618,917.62 6
Total Unpaid Princ on Delinquent Loans 2,143,175.62 9
Loans in Foreclosure, INCL in Delinq 189,289.80 1
REO/Pending Cash Liquidations 953,990.98 3
Principal Balance New REO 254,047.82
Six Month Avg Delinquencies 2+ Pmts 29.6810%
Loans in Pool 31
Current Period Sub-Servicer Fee 1,715.96
Current Period Master Servicer Fee 636.15
Aggregate REO Losses (1,244,433.38)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/17/95 03:46 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 1,223,428.71
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 994,221.87
Total Principal Prepayments 944,325.29
Principal Payoffs-In-Full 935,634.83
Principal Curtailments 8,690.46
Principal Liquidations 0.00
Scheduled Principal Due 49,896.58
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 229,206.84
Prepayment Interest Shortfall 2,689.49
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 34,848,165.37
Current Period ENDING Prin Bal 33,853,943.50
Change in Principal Balance 994,221.87
PER CERTIFICATE DATA BY CLASS
Principal Distributed 7.424183
Interest Distributed 1.711563
Total Distribution 9.135746
Total Principal Prepayments 7.051589
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 260.222756
ENDING Principal Balance 252.798573
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.985373%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.429677%
Prepayment Percentages 100.000000%
Trading Factors 25.279857%
Certificate Denominations 1,000
Sub-Servicer Fees 10,692.82
Master Servicer Fees 3,564.26
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 91,898.41 88.58 1,315,415.70
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,608.68 1,010,830.55
Total Principal Prepayments 0.00 944,325.29
Principal Payoffs-In-Full 0.00 935,634.83
Principal Curtailments 0.00 8,690.46
Principal Liquidations 0.00 0.00
Scheduled Principal Due 17,564.98 67,461.56
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 75,289.73 88.58 304,585.15
Prepayment Interest Shortfall 945.59 1.19 3,636.27
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 14,221,239.46 148,137,911.05
Current Period BEGINNING Prin Bal 12,267,519.93 47,115,685.30
Current Period ENDING Prin Bal 12,249,954.95 46,103,898.45
Change in Principal Balance 17,564.98 1,011,786.85
PER CERTIFICATE DATA BY CLASS
Principal Distributed 291.969628
Interest Distributed 1,323.543743
Total Distribution 1,615.513371
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 862.619602
ENDING Principal Balance 861.384479
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.975373% 0.010000%
Subordinated Unpaid Amounts 1,821,881.50 1,490.58 1,823,372.08
Period Ending Class Percentages 26.570323%
Prepayment Percentages 0.000000%
Trading Factors 86.138448% 31.122282%
Certificate Denominations 250,000
Sub-Servicer Fees 3,869.17 14,561.99
Master Servicer Fees 1,289.72 4,853.98
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,108,839.00
Loans in Pool 211
Current Period Sub-Servicer Fee 14,561.99
Current Period Master Servicer Fee 4,853.98
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 689,016.50 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 959,663.18 4
Tot Unpaid Prin on Delinquent Loans 1,648,679.68 7
Loans in Foreclosure, INCL in Delinq 1,177,695.91 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.3920%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 08/22/95 11:24:03 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 11,419,106.14 6.3998 634,760.74
--------------------------------------------------------------------------------
69,922,443.97 11,419,106.14 634,760.74
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
60,514.26 0.00 695,275.00 0.00 10,784,345.40
60,514.26 0.00 695,275.00 0.00 10,784,345.40
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
163.311027 9.078069 0.865448 0.000000 9.943517 154.232959
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 4,184.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,325.55
SUBSERVICER ADVANCES THIS MONTH 2,888.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 257,270.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 148,165.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,784,345.40
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,799,281.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
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 382,606.25
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,448.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 233,729.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,975.65
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1017%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3998%
POOL TRADING FACTOR 0.154232959
................................................................................
Run: 08/22/95 11:24:03 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 9,759,811.34 6.0009 250,932.91
--------------------------------------------------------------------------------
74,994,327.48 9,759,811.34 250,932.91
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
48,009.64 0.00 298,942.55 0.00 9,508,878.43
48,009.64 0.00 298,942.55 0.00 9,508,878.43
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.140661 3.346025 0.640177 0.000000 3.986202 126.794636
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,680.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,004.97
SUBSERVICER ADVANCES THIS MONTH 5,729.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 503,052.27
(B) TWO MONTHLY PAYMENTS: 1 160,443.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 197,706.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,508,878.43
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,523,828.46
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 235,948.53
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 934.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,049.69
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7116%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0009%
POOL TRADING FACTOR 0.126794636
................................................................................
Run: 08/22/95 11:24:03 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 8,299,450.29 7.7029 25,017.92
--------------------------------------------------------------------------------
37,402,303.81 8,299,450.29 25,017.92
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
53,177.36 0.00 78,195.28 0.00 8,274,432.37
53,177.36 0.00 78,195.28 0.00 8,274,432.37
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
221.896767 0.668887 1.421767 0.000000 2.090654 221.227880
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 2,954.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,775.59
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,840.41
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 8,274,432.37
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,038,458.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 244,495.85
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15,189.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,828.43
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3955%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7053%
POOL TRADING FACTOR 0.221227880
................................................................................
Run: 08/22/95 11:24:03 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 4,076,765.09 7.5308 113,914.93
--------------------------------------------------------------------------------
22,040,775.69 4,076,765.09 113,914.93
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
25,444.34 0.00 139,359.27 0.00 3,962,850.16
25,444.34 0.00 139,359.27 0.00 3,962,850.16
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.964683 5.168372 1.154421 0.000000 6.322793 179.796311
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,420.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 865.02
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 3,962,850.16
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,967,244.49
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 105,796.63
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,124.65
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,993.65
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2019%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5308%
POOL TRADING FACTOR 0.179796311
................................................................................
Run: 08/22/95 11:24:03 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 2,894,830.75 8.5151 2,881.37
--------------------------------------------------------------------------------
20,728,527.60 2,894,830.75 2,881.37
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
20,541.48 0.00 23,422.85 0.00 2,891,949.38
20,541.48 0.00 23,422.85 0.00 2,891,949.38
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.654432 0.139005 0.990976 0.000000 1.129981 139.515427
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,253.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 603.09
SUBSERVICER ADVANCES THIS MONTH 3,899.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 238,060.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 218,128.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,891,949.38
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,896,077.61
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,881.37
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2846%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5151%
POOL TRADING FACTOR 0.139515427
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 12:48 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 18,862.25 5,076.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 1,562.87 0.00
Total Principal Prepayments 0.00 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 1,562.87 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 17,299.38 5,076.65
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00 0.00
Current Period Interest Shortfall 0.00 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 40,158,085.00 41,198,000.00 10,000.00
Curr Period BEGINNING Princ Balance 0.00 2,102,202.76 10,000.00
Curr Period ENDING Princ Balance 0.00 2,100,639.89 10,000.00
Change in Principal Balance 0.00 1,562.87 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.037936 0.000000
Interest Distributed 0.000000 0.419908 507.665000
Total Distribution 0.000000 0.457844 507.665000
Total Principal Prepayments 0.000000 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 51.026816 1,000.000000
ENDING Principal Balance 0.000000 50.988880 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.960280%
Subordinated Unpaid Amounts
Period Ending Class Percentages 33.294704% 33.294704% 33.294704%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 5.098888% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 637.13 3.03
Master Servicer Fees 0.00 204.20 0.97
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00 0.00 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 24,151.15 43.35 48,133.40
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,212.73 3,775.60
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,680.48 4,243.35
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,938.42 43.35 44,357.80
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,124,328.95 87,490,413.95
Curr Period BEGINNING Princ Balance 4,231,757.37 6,343,960.13
Curr Period ENDING Princ Balance 4,228,626.18 6,339,266.07
Change in Principal Balance 3,131.19 4,694.06
PER CERTIFICATE DATA BY CLASS
Principal Distributed 90.325406
Interest Distributed 895.543829
Total Distribution 985.869236
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 690.974865
ENDING Principal Balance 690.463594
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,232,147.13 1,915.38
Period Ending Class Percentages 66.705296%
Prepayment Percentages 0.000000%
Trading Factors 69.046359% 7.245669%
Certificate Denominations 250,000
Sub-Servicer Fees 1,282.55 1,922.71
Master Servicer Fees 411.05 616.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,057,622.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,183,115.36 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,202,215.87 4
Total Unpaid Princ on Delinq Loans 2,385,331.23 9
Lns in Foreclosure, INCL in Delinq 528,810.84 1
REO/Pending Cash Liquidations 673,405.03 3
Principal Balance New REO 241,126.09
Six Month Avg Delinquencies 2+ Pmts 25.2528%
Loans in Pool 26
Current Period Sub-Servicer Fee 1,922.71
Current Period Master Servicer Fee 616.22
Aggregate REO Losses (1,077,942.74)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/14/95 08:53 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 1,234,236.18 5,722.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,096,052.95 152.37
Total Principal Prepayments 1,093,783.69 152.06
Principal Payoffs-In-Full 1,086,250.72 151.01
Principal Curtailments 7,532.97 1.05
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,269.26 0.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 138,183.23 5,569.91
Prepayment Interest Shortfall 2,593.83 98.33
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 20,802,106.24 2,882.53
Current Period ENDING Prin Bal 19,714,682.16 2,730.16
Change in Principal Balance 1,087,424.08 152.37
PER CERTIFICATE DATA BY CLASS
Principal Distributed 14.159369 15.237000
Interest Distributed 1.785121 556.991000
Total Distribution 14.130054 15.206000
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 254.684289 273.016000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.6187% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.4717% 0.0105%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 25.4684% 27.3016%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 9,321.19 1.29
Master Servicer Fees 2,104.01 0.29
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 8,628.87
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 56,728.82 18.68 1,296,705.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 14,198.98 0.00 1,110,404.30
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 42,529.84 18.68 186,301.66
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 6,402,443.43 153.76 27,207,585.96
Current Period ENDING Prin Bal 6,404,400.70 155.08 26,121,968.10
Change in Principal Balance (1,957.27) (1.32) 1,085,617.86
PER CERTIFICATE DATA BY CLASS
Principal Distributed 478.165513
Interest Distributed 1,432.236876
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 862.699587
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.6187% 8.6187%
Subordinated Unpaid Amounts 1,438,530.20 473.67
Period Ending Class Percentages 24.5172% 0.0006% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.2700%
Certificate Denominations 250,000
Sub-Servicer fees 2,868.86 12,191.34
Master Servicer Fees 647.57 2,751.87
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 2,655.78 1.26 11,285.91
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 1,215,639.00
Suspense Net (charges)/Recoveries 15,564.30
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 665,001.48 3
Loans Delinquent TWO Payments 318,768.61 2
Loans Delinquent THREE + Payments 1,681,593.48 8
Tot Unpaid Principal on Delinq Loans 2,665,363.57 13
Loans in Foreclosure (incl in delinq) 694,866.97 4
REO/Pending Cash Liquidations 328,691.55 2
6 Mo Avg Delinquencies 2+ Payments 7.8108%
Loans in Pool 127
Current Period Sub-Servicer Fee 12,191.42
Current Period Master Servicer Fee 2,751.88
Aggregate REO Losses (1,302,243.70)
................................................................................
Run: 08/22/95 11:24:03 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 27,439,135.82 7.6586 310,951.11
--------------------------------------------------------------------------------
87,338,199.16 27,439,135.82 310,951.11
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
173,829.63 0.00 484,780.74 0.00 27,128,184.71
173,829.63 0.00 484,780.74 0.00 27,128,184.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
314.171074 3.560311 1.990305 0.000000 5.550616 310.610763
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 9,367.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,549.02
SUBSERVICER ADVANCES THIS MONTH 21,711.02
MASTER SERVICER ADVANCES THIS MONTH 4,880.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 789,799.75
(B) TWO MONTHLY PAYMENTS: 2 385,951.10
(C) THREE OR MORE MONTHLY PAYMENTS: 3 824,431.86
(D) LOANS IN FORECLOSURE 4 808,493.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,128,184.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 26,429,292.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
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 739,581.41
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 275,159.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,378.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,412.63
MORTGAGE POOL INSURANCE 9,675,629.35
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5055%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6957%
POOL TRADING FACTOR 0.310610763
................................................................................
Run: 08/22/95 11:24:03 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 14,925,132.61 8.3129 18,949.16
--------------------------------------------------------------------------------
62,922,765.27 14,925,132.61 18,949.16
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
103,362.26 0.00 122,311.42 0.00 14,906,183.45
103,362.26 0.00 122,311.42 0.00 14,906,183.45
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
237.197659 0.301150 1.642685 0.000000 1.943835 236.896509
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,940.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,646.55
SUBSERVICER ADVANCES THIS MONTH 11,769.62
MASTER SERVICER ADVANCES THIS MONTH 2,072.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 557,081.76
(B) TWO MONTHLY PAYMENTS: 2 537,729.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 342,559.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,906,183.45
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 14,655,697.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
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 266,448.90
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,381.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,567.57
MORTGAGE POOL INSURANCE 9,675,629.35
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1814%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3171%
POOL TRADING FACTOR 0.236896509
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 01:23 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4018
SERIES: 1989-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920CF3 760920CD8
Tot Principal and Interest Distr 128,686.43 5,930.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 72,076.31 0.00
Total Principal Prepayments 67,149.62 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 162.32 0.00
Principal Liquidations 66,987.30 0.00
Scheduled Principal Due 4,926.69 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 56,610.12 5,930.80
Prepayment Interest Shortfall 0.74 0.08
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 115,329,169.51 10,000.00
Current Period BEGINNING Prin Bal 6,793,303.05 10,000.00
Current Period ENDING Prin Bal 6,721,226.74 10,000.00
Change in Principal Balance 72,076.31 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.624962 0.000000
Interest Distributed 0.490857 593.080000
Total Distribution 1.115819 593.080000
Total Principal Prepayments 0.582243 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 58.903598 1,000.000000
ENDING Principal Balance 58.278636 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.576827%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.139940%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.827864% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,567.61 2.31
Master Servicer Fees 574.25 0.85
Per Certificate Percentage Interest in Pool
Current Period Master Servicer Advanc 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 40,790.07 26.23 175,433.53
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 40,610.71 112,687.02
Total Principal Prepayments 40,190.38 107,340.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 162.32
Principal Liquidations 40,190.38 107,177.68
Scheduled Principal Due 2,442.80 7,369.49
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 179.36 26.23 62,746.51
Prepayment Interest Shortfall 0.61 0.00 1.43
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,681,442.87 124,020,612.38
Current Period BEGINNING Prin Bal 5,534,812.45 12,338,115.50
Current Period ENDING Prin Bal 5,476,306.99 12,207,533.73
Change in Principal Balance 58,505.46 130,581.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,169.468907
Interest Distributed 5.165040
Total Distribution 1,174.633947
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 637.545225
ENDING Principal Balance 630.806085
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 3,923,919.42 2,489.15
Period Ending Class Percentages 44.860060%
Prepayment Percentages 0.000000%
Trading Factors 63.080609% 9.843149%
Certificate Denominations 250,000.00
Sub-Servicer fees 1,277.20 2,847.12
Master Servicer Fees 467.87 1,042.97
Per Certificate % Interest in Pool
Cur Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 2,232,371.00
Current Special Hazard Amount 1,280,734.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 1,276,827.40 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 5,203,081.36 19
Tot Unpaid Principal on Delinq Loans 6,479,908.76 23
Loans in Foreclosure (incl in delinq) 2,450,843.45 9
REO/Pending Cash Liquidations 2,233,780.56 8
6 Mo Avg Delinquencies 2+ Payments 51.2342%
Loans in Pool 41
Current Period Sub-Servicer Fee 2,847.12
Current Period Master Servicer Fee 1,042.96
Aggregate REO Losses (3,147,684.38)
................................................................................
Run: 08/22/95 11:24:03 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 9,318,075.35 10.0000 6,178.64
--------------------------------------------------------------------------------
120,931,254.07 9,318,075.35 6,178.64
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
77,649.13 0.00 83,827.77 0.00 9,311,896.71
77,649.13 0.00 83,827.77 0.00 9,311,896.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
77.052665 0.051092 0.642093 0.000000 0.693185 77.001572
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,183.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,947.35
SUBSERVICER ADVANCES THIS MONTH 28,436.48
MASTER SERVICER ADVANCES THIS MONTH 4,221.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,228,316.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,609,834.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,311,896.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,851,245.92
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
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 469,979.82
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 179.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,999.41
MORTGAGE POOL INSURANCE 4,000,917.60
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6450%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.077001572
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/95
MONTHLY Cutoff: Jul-95
DETERMINATION DATE: 08/21/95
RUN TIME/DATE: 08/11/95 01:30 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4019
SERIES: 1989-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920CHP NA
Tot Principal and Interest Distr 54,052.13 12,041.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,779.61
Total Principal Prepayments 817.40
Principal Payoffs-In-Full 0.00
Principal Curtailments 817.40
Principal Liquidations 0.00
Scheduled Principal Due 3,962.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 49,272.52 12,041.37
Prepayment Interest Shortfall 3.65 0.89
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 149,970,189.47
Current Period BEGINNING Prin Bal 6,074,932.45
Current Period ENDING Prin Bal 6,070,152.84
Change in Principal Balance 4,779.61
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.031870
Interest Distributed 0.328549
Total Distribution 0.360419
Total Principal Prepayments 0.005450
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.507600
ENDING Principal Balance 40.475730
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.733672% 1.309203%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.038305%
Prepayment Percentages 100.000000%
Trading Factors 4.047573%
Certificate Denominations 1,000
Sub-Servicer Fees 1,886.80
Master Servicer Fees 567.89
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 10,039.76 0.00 76,133.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 896.25 5,675.86
Total Principal Prepayments 0.00 817.40
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 817.40
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,507.16 6,469.37
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,143.51 0.00 70,457.40
Prepayment Interest Shortfall 2.98 0.00 7.52
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,599,121.61 162,569,311.08
Current Period BEGINNING Prin Bal 4,962,043.81 11,036,976.26
Current Period ENDING Prin Bal 4,958,807.45 11,028,960.29
Change in Principal Balance 3,236.36 8,015.97
PER CERTIFICATE DATA BY CLASS
Principal Distributed 17.783978
Interest Distributed 181.431497
Total Distribution 199.215475
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 393.840457
ENDING Principal Balance 393.583585
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.733672% 0.000000%
Subordinated Unpaid Amounts 8,655,751.75 0.00 8,655,751.75
Period Ending Class Percentages 44.961695%
Prepayment Percentages 0.000000%
Trading Factors 39.358358% 6.784159%
Certificate Denominations 250,000
Sub-Servicer Fees 1,541.36 3,428.16
Master Servicer Fees 463.91 1,031.80
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,965,252.00
Current Special Hazard Amount 1,392,701.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 353,164.50 2
Loans Delinquent TWO Payments 489,511.49 2
Loans Delinquent THREE + Payments 3,676,751.25 12
Tot Unpaid Principal on Delinq Loans 4,519,427.24 16
Loans in Foreclosure, INCL in Delinq 2,775,441.74 8
REO/Pending Cash Liquidations 1,147,764.55 5
Principal Balance New REO 217,891.13
6 Mo Avg Delinquencies 2+ Payments 47.2194%
Loans in Pool 35
Current Period Sub-Servicer Fee 3,428.16
Current Period Master Servicer Fee 1,031.80
Aggregate REO Losses (7,804,034.73)
................................................................................
Run: 08/22/95 08:52:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,365,359.11 9.000000 % 605,293.48
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 13,645.24 1237.750000 % 493.00
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 10,000.00 684.37 0.521128 % 24.73
B 17,727,586.62 8,401,793.59 10.000000 % 6,298.21
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
262,737,586.62 25,169,482.31 612,109.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 105,698.03 710,991.51 0.00 0.00 13,760,065.63
A-5 17,570.53 17,570.53 0.00 0.00 2,388,000.00
A-6 13,807.73 14,300.73 0.00 0.00 13,152.24
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,723.26 10,747.99 0.00 0.00 659.64
B 68,688.18 74,986.39 0.00 0.00 8,395,495.38
R-I 5.59 5.59 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
216,493.32 828,602.74 0.00 0.00 24,557,372.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 739.186946 31.146109 5.438820 36.584929 0.000000 708.040837
A-5 1000.000000 0.000000 7.357843 7.357843 0.000000 1000.000000
A-6 136.452400 4.930000 138.077300 143.007300 0.000000 131.522000
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 68.437000 2.473000 1072.326000 1074.799000 0.000000 65.964000
B 118484.7347 88.819338 968.662310 1057.481648 0.000000 118395.9154
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:29 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 7,163.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,310.90
SUBSERVICER ADVANCES THIS MONTH 64,949.33
MASTER SERVICER ADVANCES THIS MONTH 24,830.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,634,164.80
(B) TWO MONTHLY PAYMENTS: 5 992,368.58
(C) THREE OR MORE MONTHLY PAYMENTS: 2 601,838.70
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,654,958.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,557,372.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 11
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,625,019.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 593,241.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.61912440 % 33.38087560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.81273000 % 34.18727000 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5209 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,167,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.04386405
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.23
POOL TRADING FACTOR: 9.34673002
................................................................................
Run: 08/22/95 11:24:03 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 11,360,239.54 10.5000 263,601.47
--------------------------------------------------------------------------------
193,971,603.35 11,360,239.54 263,601.47
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
99,401.58 0.00 363,003.05 0.00 11,096,638.07
99,401.58 0.00 363,003.05 0.00 11,096,638.07
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
58.566508 1.358969 0.512454 0.000000 1.871423 57.207539
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,681.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,378.97
SUBSERVICER ADVANCES THIS MONTH 34,565.15
MASTER SERVICER ADVANCES THIS MONTH 13,341.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 301,702.56
(B) TWO MONTHLY PAYMENTS: 2 542,484.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 2,679,405.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,096,638.07
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,607,400.07
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
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 1,508,498.72
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 58.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 256,742.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,800.07
MORTGAGE POOL INSURANCE 3,181,612.88
SPECIAL HAZARD LOSS COVERAGE 2,121,808.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.5207%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.057207539
................................................................................
Run: 08/22/95 11:24:03 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 13,581,768.89 7.8193 671,823.91
--------------------------------------------------------------------------------
46,306,707.62 13,581,768.89 671,823.91
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
87,593.99 0.00 759,417.90 0.00 12,909,944.98
87,593.99 0.00 759,417.90 0.00 12,909,944.98
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
293.300249 14.508134 1.891605 0.000000 16.399739 278.792116
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,064.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,277.17
SUBSERVICER ADVANCES THIS MONTH 6,342.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 265,825.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 545,840.25
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,909,944.98
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 12,925,857.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 656,787.13
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 596.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,440.46
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.6543%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8193%
POOL TRADING FACTOR 0.278792116
................................................................................
Run: 08/22/95 11:24:03 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 3,722,784.50 7.5356 5,715.32
--------------------------------------------------------------------------------
19,212,019.52 3,722,784.50 5,715.32
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
23,368.61 0.00 29,083.93 0.00 3,717,069.18
23,368.61 0.00 29,083.93 0.00 3,717,069.18
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
193.773721 0.297487 1.216354 0.000000 1.513841 193.476234
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,240.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,172.61
SUBSERVICER ADVANCES THIS MONTH 2,197.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 282,403.95
(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 3,717,069.18
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,721,442.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,470.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,244.45
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3106%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5356%
POOL TRADING FACTOR 0.193476234
................................................................................
Run: 08/22/95 11:24:03 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 2,857,168.28 8.1641 3,013.79
--------------------------------------------------------------------------------
15,507,832.37 2,857,168.28 3,013.79
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
19,437.15 0.00 22,450.94 0.00 2,854,154.49
19,437.15 0.00 22,450.94 0.00 2,854,154.49
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.240338 0.194340 1.253376 0.000000 1.447716 184.045998
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,102.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 894.23
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 2,854,154.49
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,856,435.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,813.79
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0020%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.1641%
POOL TRADING FACTOR 0.184045998
................................................................................
Run: 08/22/95 11:24:03 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 20,299,766.61 9.9741 239,198.49
--------------------------------------------------------------------------------
199,971,518.09 20,299,766.61 239,198.49
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
169,008.59 0.00 408,207.08 0.00 20,060,568.12
169,008.59 0.00 408,207.08 0.00 20,060,568.12
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.513290 1.196163 0.845163 0.000000 2.041326 100.317127
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,322.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,061.44
SUBSERVICER ADVANCES THIS MONTH 50,984.63
MASTER SERVICER ADVANCES THIS MONTH 4,596.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,925,908.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 340,765.91
(D) LOANS IN FORECLOSURE 9 2,955,042.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,060,568.12
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 19,572,377.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
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 516,005.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 586.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 224,432.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,179.17
LOC AMOUNT AVAILABLE 4,152,093.22
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 10.9259%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9785%
POOL TRADING FACTOR 0.100317127
................................................................................
Run: 08/22/95 11:24:03 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 7,367,382.80 9.5000 5,709.09
S 760920DL9 0.00 0.00 0.8514 0.00
--------------------------------------------------------------------------------
100,033,801.56 7,367,382.80 5,709.09
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 58,320.83 0.00 64,029.92 0.00 7,361,673.71
S 5,226.78 0.00 5,226.78 0.00 0.00
63,547.61 0.00 69,256.70 0.00 7,361,673.71
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 73.648934 0.057072 0.583011 0.000000 0.640083 73.591862
S 0.000000 0.000000 0.052250 0.000000 0.052250 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,933.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 749.17
SUBSERVICER ADVANCES THIS MONTH 20,047.89
MASTER SERVICER ADVANCES THIS MONTH 1,989.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 785,497.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 233,180.13
(D) LOANS IN FORECLOSURE 4 1,119,561.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,361,673.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,152,359.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
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 219,943.74
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 542.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,166.46
LOC AMOUNT AVAILABLE 6,064,226.41
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,163.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8118%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.073591862
................................................................................
Run: 08/22/95 11:24:03 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 6,972,216.47 10.5000 484,954.78
S 760920ED6 0.00 0.00 0.5811 0.00
--------------------------------------------------------------------------------
95,187,660.42 6,972,216.47 484,954.78
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 61,006.75 0.00 545,961.53 0.00 6,487,261.69
S 3,376.29 0.00 3,376.29 0.00 0.00
64,383.04 0.00 549,337.82 0.00 6,487,261.69
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 73.247062 5.094723 0.640910 0.000000 5.735633 68.152339
S 0.000000 0.000000 0.035470 0.000000 0.035470 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 1,978.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 581.43
SUBSERVICER ADVANCES THIS MONTH 14,666.65
MASTER SERVICER ADVANCES THIS MONTH 8,808.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 720,117.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 736,463.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,487,261.69
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,580,672.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
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 910,332.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 481,061.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,877.27
FSA GUARANTY INSURANCE POLICY 2,933,196.85
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 11.6742%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.068152339
................................................................................
Run: 08/22/95 08:52:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4024
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920EK0 40,459,976.10 0.00 9.250000 % 0.00
B 760920EL8 40,328,000.00 0.00 9.250000 % 0.00
C 760920EM6 34,777,000.00 0.00 9.250000 % 0.00
D 760920EN4 19,280,000.00 0.00 9.250000 % 0.00
E 760920EP9 35,473,000.00 0.00 9.250000 % 0.00
F 760920EF1 18,232,000.00 16,417,694.89 6.987500 % 814,748.04
G 760920EG9 3,450,000.00 3,106,683.16 21.206094 % 154,172.92
H 760920EH7 49,250.00 4,881.09 1009.550600 % 242.23
I 760920EJ3 10,000.00 991.09 9.250000 % 49.18
Z 760920EQ7 5,000,000.00 0.00 9.250000 % 0.00
R 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
197,059,226.10 19,530,250.23 969,212.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00 0.00
D 0.00 0.00 0.00 0.00 0.00
E 0.00 0.00 0.00 0.00 0.00
F 94,477.70 909,225.74 0.00 0.00 15,602,946.85
G 54,256.64 208,429.56 0.00 0.00 2,952,510.24
H 4,058.26 4,300.49 0.00 0.00 4,638.86
I 12,167.65 12,216.83 0.00 0.00 941.91
Z 0.00 0.00 0.00 0.00 0.00
R 1.02 1.02 0.00 0.00 0.00
-------------------------------------------------------------------------------
164,961.27 1,134,173.64 0.00 0.00 18,561,037.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
C 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
D 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
E 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
F 900.487872 44.687804 5.181971 49.869775 0.000000 855.800069
G 900.487872 44.687803 15.726562 60.414365 0.000000 855.800070
H 99.108426 4.918376 82.401218 87.319594 0.000000 94.190051
I 99.109000 4.918000 1216.765000 1221.683000 0.000000 94.191000
Z 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,241.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,958.91
SUBSERVICER ADVANCES THIS MONTH 29,690.85
MASTER SERVICER ADVANCES THIS MONTH 3,193.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 621,168.51
(B) TWO MONTHLY PAYMENTS: 2 451,856.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,158,390.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,561,037.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
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 339,615.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 763,013.65
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 15,946,245.19
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 233,193.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,965.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 93,737.73
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.71373165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.71
POOL TRADING FACTOR: 9.41901490
................................................................................
Run: 08/22/95 08:52:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,122,046.70 9.500000 % 221,530.68
I 760920FV5 10,000.00 980.43 0.500000 % 20.50
B 11,825,033.00 5,661,660.63 9.500000 % 3,970.54
S 760920FW3 0.00 0.00 0.113040 % 0.00
-------------------------------------------------------------------------------
110,000,309.00 10,784,687.76 225,521.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 39,863.21 261,393.89 0.00 0.00 4,900,516.02
I 4,417.56 4,438.06 0.00 0.00 959.93
B 44,062.85 48,033.39 0.00 0.00 5,657,690.09
S 1,006.35 1,006.35 0.00 0.00 0.00
-------------------------------------------------------------------------------
89,349.97 314,871.69 0.00 0.00 10,559,166.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 52.177785 2.256711 0.406083 2.662794 0.000000 49.921074
I 98.043000 2.050000 441.756000 443.806000 0.000000 95.993000
B 478.786032 0.335774 3.726235 4.062009 0.000000 478.450258
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:34 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 3,044.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,115.10
SUBSERVICER ADVANCES THIS MONTH 8,589.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 941,849.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,559,166.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 217,958.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.50278580 % 52.49721420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 46.41915780 % 53.58084220 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1128 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,766.06
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 133,791.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,139,065.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58227517
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.22
POOL TRADING FACTOR: 9.59921489
................................................................................
Run: 08/22/95 11:24:03 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 30,133,453.25 7.3730 408,456.14
--------------------------------------------------------------------------------
190,576,742.37 30,133,453.25 408,456.14
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
183,676.61 0.00 592,132.75 0.00 29,724,997.11
183,676.61 0.00 592,132.75 0.00 29,724,997.11
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
158.117160 2.143263 0.963793 0.000000 3.107056 155.973897
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 10,285.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,859.57
SUBSERVICER ADVANCES THIS MONTH 16,981.76
MASTER SERVICER ADVANCES THIS MONTH 3,802.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 899,444.95
(B) TWO MONTHLY PAYMENTS: 1 234,910.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,054.71
(D) LOANS IN FORECLOSURE 4 888,953.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,724,997.11
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 29,259,302.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 508,996.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 368,971.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,704.78
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 35,779.40
LOC AMOUNT AVAILABLE 3,674,775.42
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,864,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1086%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3686%
POOL TRADING FACTOR 0.155973897
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3142
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920HL5 149,985,269.74 15,163,136.44 10.1089 671,317.80
--------------------------------------------------------------------------------
149,985,269.74 15,163,136.44 671,317.80
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
126,718.30 0.00 798,036.10 0.00 14,491,818.64
126,718.30 0.00 798,036.10 0.00 14,491,818.64
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.097504 4.475892 0.844872 0.000000 5.320764 96.621613
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,210.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,013.26
SUBSERVICER ADVANCES THIS MONTH 19,686.12
MASTER SERVICER ADVANCES THIS MONTH 8,546.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 663,998.83
(B) TWO MONTHLY PAYMENTS: 2 599,878.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,515.51
(D) LOANS IN FORECLOSURE 2 646,586.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,491,818.64
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 13,584,097.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
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 924,496.95
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 259,662.69
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 699.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 397,870.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,085.10
LOC AMOUNT AVAILABLE 4,791,798.87
BANKRUPTCY AMOUNT AVAILABLE 957,262.00
FRAUD AMOUNT AVAILABLE 159,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,083,931.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.6426%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0898%
POOL TRADING FACTOR 0.096621613
................................................................................
Run: 08/22/95 11:24:03 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 42,862,367.01 6.4712 268,753.29
--------------------------------------------------------------------------------
139,233,192.04 42,862,367.01 268,753.29
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
231,101.28 0.00 499,854.57 0.00 42,593,613.72
231,101.28 0.00 499,854.57 0.00 42,593,613.72
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
307.845898 1.930239 1.659815 0.000000 3.590054 305.915659
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 16,584.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,264.19
SUBSERVICER ADVANCES THIS MONTH 34,942.06
MASTER SERVICER ADVANCES THIS MONTH 1,989.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,155,629.87
(B) TWO MONTHLY PAYMENTS: 3 705,682.44
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,965.47
(D) LOANS IN FORECLOSURE 9 2,970,578.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,593,613.72
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 42,331,101.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 335,972.57
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,546.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 212,294.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 48,913.07
LOC AMOUNT AVAILABLE 3,980,982.24
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 453,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3321%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4844%
POOL TRADING FACTOR 0.305915659
................................................................................
Run: 08/22/95 08:52:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4035
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JB5 86,677,000.00 0.00 8.800000 % 0.00
A-2 760920JC3 15,400,000.00 0.00 9.500000 % 0.00
A-3 760920JD1 36,600,000.00 0.00 9.500000 % 0.00
A-4 760920JE9 17,500,000.00 6,246,427.83 9.500000 % 546,961.73
A-5 760920HY7 10,000.00 0.00 4530.940000 % 0.00
A-6 760920JF6 8,834,000.00 0.00 11.250000 % 0.00
A-7 760920HZ4 10,000.00 378.52 0.391838 % 33.14
B 16,822,037.00 13,064,002.61 9.500000 % 130,033.10
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
181,853,037.00 19,310,808.96 677,027.97
===============================================================================
_______________________________________________________________________________
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 48,409.89 595,371.62 0.00 0.00 5,699,466.10
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 6,172.85 6,205.99 0.00 0.00 345.38
B 101,246.17 231,279.27 0.00 52,245.81 12,881,726.64
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
155,828.91 832,856.88 0.00 52,245.81 18,581,538.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 356.938733 31.254956 2.766279 34.021235 0.000000 325.683777
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 37.852000 3.314000 617.285000 620.599000 0.000000 34.538000
B 776.600516 7.729926 6.018663 13.748589 0.000000 765.764969
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4035
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,125.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,835.09
SUBSERVICER ADVANCES THIS MONTH 24,977.43
MASTER SERVICER ADVANCES THIS MONTH 10,004.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 914,014.22
(B) TWO MONTHLY PAYMENTS: 1 284,025.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,582,406.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,581,538.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,156,158.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 459,836.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 32.34875540 % 67.65124460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 30.67459460 % 69.32540540 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3987 %
BANKRUPTCY AMOUNT AVAILABLE 918,960.00
FRAUD AMOUNT AVAILABLE 209,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,774,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.60911818
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.97
POOL TRADING FACTOR: 10.21788715
................................................................................
Run: 08/22/95 11:24:03 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 48,064,934.29 5.6838 503,301.74
S 760920JG4 0.00 0.00 0.5500 0.00
--------------------------------------------------------------------------------
180,816,953.83 48,064,934.29 503,301.74
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 227,236.12 0.00 730,537.86 0.00 47,561,632.55
S 21,988.79 0.00 21,988.79 0.00 0.00
249,224.91 0.00 752,526.65 0.00 47,561,632.55
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 265.820949 2.783488 1.256719 0.000000 4.040207 263.037462
S 0.000000 0.000000 0.121608 0.000000 0.121608 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 16,001.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,957.84
SUBSERVICER ADVANCES THIS MONTH 7,279.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,022,420.20
(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 47,561,632.55
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 47,620,079.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 403,793.97
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 29,413.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 70,094.21
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.9545%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.6845%
POOL TRADING FACTOR 0.263037462
................................................................................
Run: 08/22/95 08:52:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,137,966.65 10.000000 % 467.18
A-3 760920KA5 62,000,000.00 3,862,956.32 10.000000 % 575.11
A-4 760920KB3 10,000.00 589.83 0.801900 % 0.09
B 10,439,807.67 5,118,710.09 10.000000 % 760.31
R 0.00 33.23 10.000000 % 0.00
-------------------------------------------------------------------------------
122,813,807.67 12,120,256.12 1,802.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 25,830.22 26,297.40 319.50 0.00 3,137,818.97
A-3 31,797.97 32,373.08 393.32 0.00 3,862,774.53
A-4 8,099.36 8,099.45 0.00 0.00 589.74
B 42,134.58 42,894.89 521.17 0.00 5,118,470.95
R 5.13 5.13 0.06 0.00 33.29
-------------------------------------------------------------------------------
107,867.26 109,669.95 1,234.05 0.00 12,119,687.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 359.281732 0.053490 2.957433 3.010923 0.036581 359.264824
A-3 62.305747 0.009276 0.512870 0.522146 0.006344 62.302815
A-4 58.983000 0.009000 809.936000 809.945000 0.000000 58.974000
B 490.306934 0.072828 4.035954 4.108782 0.049921 490.284027
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:40 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 3,391.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 947.12
SUBSERVICER ADVANCES THIS MONTH 26,526.75
MASTER SERVICER ADVANCES THIS MONTH 26,482.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 300,118.59
(B) TWO MONTHLY PAYMENTS: 1 281,132.69
(C) THREE OR MORE MONTHLY PAYMENTS: 1 783,680.48
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,454,023.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,119,687.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 8
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,028,806.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 57.76731090 % 42.23268910 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.76730250 % 42.23269750 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8019 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,625.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.41193200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 227.38
POOL TRADING FACTOR: 9.86834275
................................................................................
Run: 08/22/95 08:52:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KS6 145,575,900.00 16,519,116.27 7.165624 % 433,628.05
R 760920KT4 100.00 0.00 7.165624 % 0.00
B 10,120,256.77 8,274,190.09 7.165624 % 10,024.74
-------------------------------------------------------------------------------
155,696,256.77 24,793,306.36 443,652.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 98,260.07 531,888.12 0.00 0.00 16,085,488.22
R 0.00 0.00 0.00 0.00 0.00
B 49,217.07 59,241.81 0.00 0.00 8,264,165.35
-------------------------------------------------------------------------------
147,477.14 591,129.93 0.00 0.00 24,349,653.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 113.474251 2.978708 0.674975 3.653683 0.000000 110.495544
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 817.586972 0.990563 4.863222 5.853785 0.000000 816.596410
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,020.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,537.61
SPREAD 4,631.66
SUBSERVICER ADVANCES THIS MONTH 17,432.88
MASTER SERVICER ADVANCES THIS MONTH 7,073.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 879,288.48
(B) TWO MONTHLY PAYMENTS: 1 181,541.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,281,797.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,349,653.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
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 935,592.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 413,614.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.62732280 % 33.37267720 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.06043970 % 33.93956030 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,399,728.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90351250
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.15
POOL TRADING FACTOR: 15.63920294
................................................................................
Run: 08/22/95 08:52:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 26,797,276.03 5.994656 % 269,591.09
R 760920KR8 100.00 0.00 5.994656 % 0.00
B 9,358,525.99 8,440,621.90 5.994656 % 12,716.33
-------------------------------------------------------------------------------
120,755,165.99 35,237,897.93 282,307.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 133,599.91 403,191.00 0.00 0.00 26,527,684.94
R 0.00 0.00 0.00 0.00 0.00
B 42,081.38 54,797.71 0.00 0.00 8,427,905.57
-------------------------------------------------------------------------------
175,681.29 457,988.71 0.00 0.00 34,955,590.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 240.557526 2.420103 1.199318 3.619421 0.000000 238.137423
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 901.917878 1.358796 4.496582 5.855378 0.000000 900.559082
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,869.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,748.39
SPREAD 6,594.30
SUBSERVICER ADVANCES THIS MONTH 11,164.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,037,796.42
(B) TWO MONTHLY PAYMENTS: 2 420,166.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,732.19
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,955,590.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 229,219.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.04674970 % 23.95325030 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.88967760 % 24.11032240 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,901,930.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.93008863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 262.75
POOL TRADING FACTOR: 28.94749075
................................................................................
Run: 08/22/95 08:52:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (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 9,689,295.59 9.000000 % 6,726.90
S 760920LY2 10,000.00 1,372.14 0.674877 % 0.95
R 0.00 0.00 9.000000 % 0.00
-------------------------------------------------------------------------------
70,625,405.90 9,690,667.73 6,727.85
===============================================================================
_______________________________________________________________________________
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 72,668.94 79,395.84 0.00 0.00 9,682,568.69
S 5,449.94 5,450.89 0.00 0.00 1,371.19
R 10.29 10.29 0.00 0.00 0.00
-------------------------------------------------------------------------------
78,129.17 84,857.02 0.00 0.00 9,683,939.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 228.687007 0.158768 1.715134 1.873902 0.000000 228.528239
S 137.214000 0.095000 544.994000 545.089000 0.000000 137.119000
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,970.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,010.26
SUBSERVICER ADVANCES THIS MONTH 9,087.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,025,092.68
(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 9,683,939.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 100.00
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 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6749 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 137,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,850,012.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.16773752
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.42
POOL TRADING FACTOR: 13.71169448
................................................................................
Run: 08/22/95 11:24:03 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 38,796,321.18 6.3986 294,559.70
S 760920ML9 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
114,708,718.07 38,796,321.18 294,559.70
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 206,705.21 0.00 501,264.91 0.00 38,501,761.48
S 8,076.20 0.00 8,076.20 0.00 0.00
214,781.41 0.00 509,341.11 0.00 38,501,761.48
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 338.215977 2.567893 1.802001 0.000000 4.369894 335.648084
S 0.000000 0.000000 0.070406 0.000000 0.070406 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 11,901.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,860.61
SUBSERVICER ADVANCES THIS MONTH 35,441.63
MASTER SERVICER ADVANCES THIS MONTH 11,518.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 652,127.67
(B) TWO MONTHLY PAYMENTS: 3 872,816.11
(C) THREE OR MORE MONTHLY PAYMENTS: 2 521,529.54
(D) LOANS IN FORECLOSURE 10 3,240,393.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,501,761.48
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 36,749,291.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 128
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 1,825,193.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 248,485.13
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,342.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 43,732.56
LOC AMOUNT AVAILABLE 16,203,812.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1899%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4282%
POOL TRADING FACTOR 0.335648084
................................................................................
Run: 08/22/95 11:24:03 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 23,807,450.76 7.5891 1,249,531.42
S 760920MN5 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
56,810,233.31 23,807,450.76 1,249,531.42
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 149,800.90 0.00 1,399,332.32 0.00 22,557,919.34
S 4,934.74 0.00 4,934.74 0.00 0.00
154,735.64 0.00 1,404,267.06 0.00 22,557,919.34
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 419.069759 21.994830 2.636865 0.000000 24.631695 397.074929
S 0.000000 0.000000 0.086864 0.000000 0.086864 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 6,618.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,087.73
SUBSERVICER ADVANCES THIS MONTH 10,990.70
MASTER SERVICER ADVANCES THIS MONTH 2,878.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,004,211.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 434,756.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,557,919.34
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 22,113,018.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
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 468,863.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,226,247.69
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 219.17
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,064.56
LOC AMOUNT AVAILABLE 16,203,812.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3441%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5976%
POOL TRADING FACTOR 0.397074929
................................................................................
Run: 08/22/95 11:24:03 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 8,721,100.16 8.1409 265,413.18
S 760920MC9 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
23,305,328.64 8,721,100.16 265,413.18
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 59,162.33 0.00 324,575.51 0.00 8,455,686.98
S 1,816.83 0.00 1,816.83 0.00 0.00
60,979.16 0.00 326,392.34 0.00 8,455,686.98
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 374.210563 11.388519 2.538575 0.000000 13.927094 362.822044
S 0.000000 0.000000 0.077958 0.000000 0.077958 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,921.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 842.29
SUBSERVICER ADVANCES THIS MONTH 11,391.68
MASTER SERVICER ADVANCES THIS MONTH 2,677.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 90,470.50
(B) TWO MONTHLY PAYMENTS: 2 312,372.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,026,699.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,455,686.98
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,075,372.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
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 400,064.51
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 350.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 257,719.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,344.09
LOC AMOUNT AVAILABLE 16,203,812.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0756%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2659%
POOL TRADING FACTOR 0.362822044
................................................................................
Run: 08/22/95 11:24:03 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 18,091,409.31 6.1949 36,457.49
S 760920NX2 0.00 0.00 0.2750 0.00
--------------------------------------------------------------------------------
56,799,660.28 18,091,409.31 36,457.49
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 93,319.11 0.00 129,776.60 0.00 18,054,951.82
S 4,142.56 0.00 4,142.56 0.00 0.00
97,461.67 0.00 133,919.16 0.00 18,054,951.82
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 318.512632 0.641861 1.642952 0.000000 2.284813 317.870771
S 0.000000 0.000000 0.072933 0.000000 0.072933 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,653.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,587.29
SUBSERVICER ADVANCES THIS MONTH 2,956.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 81,525.22
(B) TWO MONTHLY PAYMENTS: 1 195,655.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 169,223.14
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,054,951.82
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 18,076,425.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15,542.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,914.99
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.9449%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1949%
POOL TRADING FACTOR 0.317870771
................................................................................
Run: 08/22/95 11:24:03 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 36,164,945.52 7.5413 992,619.08
S 760920NY0 0.00 0.00 0.2750 0.00
--------------------------------------------------------------------------------
79,584,135.22 36,164,945.52 992,619.08
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 225,264.77 0.00 1,217,883.85 0.00 35,172,326.44
S 8,214.47 0.00 8,214.47 0.00 0.00
233,479.24 0.00 1,226,098.32 0.00 35,172,326.44
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 454.424056 12.472575 2.830524 0.000000 15.303099 441.951481
S 0.000000 0.000000 0.103217 0.000000 0.103217 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 9,214.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,846.79
SUBSERVICER ADVANCES THIS MONTH 13,476.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,756,911.93
(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 35,172,326.44
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 35,203,736.95
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 856,524.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 102,118.52
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,976.12
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3013%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5455%
POOL TRADING FACTOR 0.441951481
................................................................................
Run: 08/22/95 11:24:03 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3161
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920PH5 149,999,535.00 12,220,464.63 9.2798 9,151.78
--------------------------------------------------------------------------------
149,999,535.00 12,220,464.63 9,151.78
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
94,500.24 0.00 103,652.02 0.00 12,211,312.85
94,500.24 0.00 103,652.02 0.00 12,211,312.85
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
81.470017 0.061012 0.630004 0.000000 0.691016 81.409005
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,047.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,312.36
SUBSERVICER ADVANCES THIS MONTH 2,226.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 256,036.31
(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 12,211,312.85
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 12,219,574.93
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 342.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,809.70
FSA GUARANTY INSURANCE POLICY 8,199,364.54
BANKRUPTCY AMOUNT AVAILABLE 1,017,841.00
FRAUD AMOUNT AVAILABLE 157,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 785,575.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0023%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2798%
POOL TRADING FACTOR 0.081409005
................................................................................
Run: 08/22/95 08:52:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4046
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920PS1 47,190,000.00 0.00 8.500000 % 0.00
A-2 760920PU6 16,345,000.00 0.00 9.000000 % 0.00
A-3 760920PT9 16,345,000.00 0.00 8.000000 % 0.00
A-4 760920PW2 43,244,000.00 0.00 8.500000 % 0.00
A-5 760920PX0 38,942,000.00 0.00 8.500000 % 0.00
A-6 760920PV4 29,168,000.00 0.00 7.900000 % 0.00
A-7 760920PY8 34,990,000.00 0.00 9.000000 % 0.00
A-8 760920PZ5 20,816,000.00 0.00 8.500000 % 0.00
A-9 760920QB7 65,000,000.00 0.00 8.500000 % 0.00
A-10 760920QC5 7,500,000.00 0.00 9.000000 % 0.00
A-11 760920QA9 7,500,000.00 0.00 8.000000 % 0.00
A-12 760920QD3 10,000,000.00 2,641,713.40 7.750000 % 269,598.00
A-13 760920QJ0 15,000,000.00 3,962,570.08 9.000000 % 404,396.99
A-14 760920QE1 10,000.00 187.59 17602.505000 % 19.15
A-15 760920QF8 0.00 0.00 0.189700 % 0.00
R-I 760920QG6 0.00 0.00 8.500000 % 0.00
R-II 760920QH4 100.00 0.00 8.500000 % 0.00
M 760920QK7 10,495,302.07 9,801,224.99 9.000000 % 7,322.16
B 19,082,367.41 17,305,435.53 9.000000 % 12,928.31
-------------------------------------------------------------------------------
381,627,769.48 33,711,131.59 694,264.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 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 0.00 0.00 0.00 0.00 0.00
A-12 16,867.09 286,465.09 0.00 0.00 2,372,115.40
A-13 29,381.38 433,778.37 0.00 0.00 3,558,173.09
A-14 2,720.42 2,739.57 0.00 0.00 168.44
A-15 5,267.18 5,267.18 0.00 0.00 0.00
R-I 1.31 1.31 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 72,673.42 79,995.58 0.00 0.00 9,793,902.83
B 128,315.25 141,243.56 0.00 0.00 17,292,507.22
-------------------------------------------------------------------------------
255,226.05 949,490.66 0.00 0.00 33,016,866.98
===============================================================================
Run: 08/22/95 08:52:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4046
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 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-12 264.171340 26.959800 1.686709 28.646509 0.000000 237.211540
A-13 264.171339 26.959799 1.958758 28.918557 0.000000 237.211539
A-14 18.759000 1.915000 272.042000 273.957000 0.000000 16.844000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 933.867832 0.697661 6.924376 7.622037 0.000000 933.170171
B 906.880952 0.677501 6.724283 7.401784 0.000000 906.203452
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4046
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,378.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,430.93
SUBSERVICER ADVANCES THIS MONTH 27,083.91
MASTER SERVICER ADVANCES THIS MONTH 5,095.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,352,226.09
(B) TWO MONTHLY PAYMENTS: 2 755,417.20
(C) THREE OR MORE MONTHLY PAYMENTS: 2 450,018.44
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 644,492.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,016,866.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
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 611,877.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 669,080.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 19.59136570 % 29.07415000 % 51.33448420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 17.96190090 % 29.66333188 % 52.37476720 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1902 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 390,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,962,107.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73610214
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.19
POOL TRADING FACTOR: 8.65158922
................................................................................
Run: 08/22/95 08:52:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4045
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QW1 34,225,000.00 0.00 8.000000 % 0.00
A-2 760920QU5 0.00 0.00 0.000000 % 0.00
A-3 760920QX9 15,000,000.00 0.00 8.625000 % 0.00
A-4 760920QV3 53,340,000.00 0.00 7.750000 % 0.00
A-5 760920QZ4 7,000,000.00 0.00 8.625000 % 0.00
A-6 760920RA8 4,000,000.00 0.00 8.625000 % 0.00
A-7 760920RJ9 54,348,580.00 0.00 8.625000 % 0.00
A-8 760920RS9 14,646,298.00 4,554,604.09 8.625000 % 252,750.92
A-9 760920RM2 0.00 0.00 0.875000 % 0.00
A-10 760920RL4 0.00 0.00 0.071083 % 0.00
R-I 760920RY6 100.00 0.00 9.500000 % 0.00
R-II 760920RT7 343,608.00 0.00 8.625000 % 0.00
M 760920RX8 6,478,873.76 5,680,063.17 9.500000 % 3,974.07
B 9,967,497.89 8,579,864.32 9.500000 % 5,910.94
-------------------------------------------------------------------------------
199,349,957.65 18,814,531.58 262,635.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 32,530.72 285,281.64 0.00 0.00 4,301,853.17
A-9 3,300.22 3,300.22 0.00 0.00 0.00
A-10 1,107.50 1,107.50 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,684.90 48,658.97 0.00 0.00 5,676,089.10
B 67,497.56 73,408.50 0.00 92.00 8,573,861.39
-------------------------------------------------------------------------------
149,120.90 411,756.83 0.00 92.00 18,551,803.66
===============================================================================
_______________________________________________________________________________
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-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-8 310.973059 17.256983 2.221088 19.478071 0.000000 293.716076
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 876.705332 0.613389 6.897016 7.510405 0.000000 876.091943
B 860.784162 0.593022 6.771764 7.364786 0.000000 860.181912
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4045
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,436.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,831.52
SUBSERVICER ADVANCES THIS MONTH 14,675.23
MASTER SERVICER ADVANCES THIS MONTH 10,864.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,631.55
(B) TWO MONTHLY PAYMENTS: 1 473,373.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,035,962.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,551,803.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,213,404.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 249,564.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 24.20790580 % 30.18976700 % 45.60232760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 23.18832850 % 30.59588816 % 46.21578340 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0720 %
CLASS A-2 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 225,717.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,963,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.06911687
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.78
POOL TRADING FACTOR: 9.30614878
................................................................................
Run: 08/22/95 08:52:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4048
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QT8 15,369,000.00 0.00 7.756630 % 0.00
A-2 760920RB6 21,476,335.00 0.00 0.000000 % 0.00
A-3 760920RC4 40,985.00 0.00 0.000000 % 0.00
A-4 760920QY7 9,629,000.00 0.00 7.756630 % 0.00
A-5 760920RD2 118,166,000.00 0.00 7.756630 % 0.00
A-6 760920RE0 51,231,000.00 0.00 7.756630 % 0.00
A-7 760920RF7 10,246,000.00 0.00 7.756630 % 0.00
A-8 760920RG5 14,628,000.00 0.00 7.756630 % 0.00
A-9 760920RH3 21,521,000.00 0.00 8.000000 % 0.00
A-10 760920RK6 76,488,000.00 18,614,706.21 8.000000 % 570,434.69
A-11 760920RN0 14,158,586.00 0.00 0.000000 % 0.00
A-12 760920RP5 5,309,472.00 0.00 0.000000 % 0.00
A-13 760920RQ3 358,622.00 18,633.22 1008.000000 % 571.01
A-14 760920RR1 0.00 0.00 0.168407 % 0.00
R-I 760920RV2 100.00 0.00 9.000000 % 0.00
R-II 760920RW0 100.00 0.00 8.000000 % 0.00
M 760920RU4 9,692,000.00 8,288,011.22 9.000000 % 6,266.40
B 19,385,706.25 16,577,481.33 9.000000 % 12,398.44
-------------------------------------------------------------------------------
387,699,906.25 43,498,831.98 589,670.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 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-10 123,236.33 693,671.02 0.00 0.00 18,044,271.52
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 15,543.22 16,114.23 0.00 0.00 18,062.21
A-14 6,062.20 6,062.20 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 61,728.45 67,994.85 0.00 0.00 8,281,744.82
B 123,467.87 135,866.31 0.00 135.48 16,564,947.40
-------------------------------------------------------------------------------
330,038.07 919,708.61 0.00 135.48 42,909,025.95
===============================================================================
Run: 08/22/95 08:52:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4048
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-10 243.367668 7.457832 1.611185 9.069017 0.000000 235.909836
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 51.957827 1.592234 43.341526 44.933760 0.000000 50.365594
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 855.139416 0.646554 6.369011 7.015565 0.000000 854.492862
B 855.139406 0.639566 6.369016 7.008582 0.000000 854.492851
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4048
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,266.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,454.65
SUBSERVICER ADVANCES THIS MONTH 33,472.12
MASTER SERVICER ADVANCES THIS MONTH 6,326.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,129,963.56
(B) TWO MONTHLY PAYMENTS: 5 1,250,622.11
(C) THREE OR MORE MONTHLY PAYMENTS: 2 814,456.74
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 735,587.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,909,025.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 164
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 758,673.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 556,917.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 42.83641330 % 19.05341100 % 38.11017580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 42.09448560 % 19.30070571 % 38.60480870 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.170328 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 512,156.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,738,589.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.67422910
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.56
POOL TRADING FACTOR: 11.06758739
................................................................................
Run: 08/22/95 08:52:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,864,281.03 8.750000 % 809,087.07
A-6 760920RZ3 25,602,000.00 25,602,000.00 7.137500 % 0.00
A-7 760920SA7 5,940,500.00 5,690,801.87 17.379532 % 131.02
A-8 760920SL3 45,032,000.00 4,577,640.33 9.000000 % 109,932.58
A-9 760920SB5 0.00 0.00 0.107726 % 0.00
R-I 760920SJ8 500.00 50.82 9.000000 % 1.22
R-II 760920SK5 300,629.00 411,919.83 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,716,467.48 9.000000 % 6,860.89
B 20,284,521.53 17,225,298.38 9.000000 % 13,164.16
-------------------------------------------------------------------------------
405,690,410.53 64,088,459.74 939,176.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 13,440.17 822,527.24 0.00 0.00 1,055,193.96
A-6 150,558.44 150,558.44 0.00 0.00 25,602,000.00
A-7 81,870.46 82,001.48 0.00 0.00 5,690,670.85
A-8 33,944.49 143,877.07 0.00 0.00 4,467,707.75
A-9 5,688.31 5,688.31 0.00 0.00 0.00
R-I 0.38 1.60 0.00 0.00 49.60
R-II 0.00 0.00 3,054.50 0.00 414,974.33
M 64,635.06 71,495.95 0.00 0.00 8,709,606.59
B 127,730.42 140,894.58 0.00 394.20 17,211,740.02
-------------------------------------------------------------------------------
477,867.73 1,417,044.67 3,054.50 394.20 63,151,943.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 97.118203 42.148733 0.700155 42.848888 0.000000 54.969471
A-6 1000.000000 0.000000 5.880730 5.880730 0.000000 1000.000000
A-7 957.966816 0.022055 13.781746 13.803801 0.000000 957.944761
A-8 101.653054 2.441210 0.753786 3.194996 0.000000 99.211844
R-I 101.640000 2.440000 0.760000 3.200000 0.000000 99.200000
R-II 1370.193261 0.000000 0.000000 0.000000 10.160364 1380.353625
M 859.420630 0.676466 6.372846 7.049312 0.000000 858.744165
B 849.184357 0.648976 6.296940 6.945916 0.000000 848.515948
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:52:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,116.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,518.01
SUBSERVICER ADVANCES THIS MONTH 53,542.46
MASTER SERVICER ADVANCES THIS MONTH 12,052.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 3,371,234.39
(B) TWO MONTHLY PAYMENTS: 1 202,732.50
(C) THREE OR MORE MONTHLY PAYMENTS: 6 1,544,629.96
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,099,069.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,151,943.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 236
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 1,440,179.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 886,071.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.52193900 % 13.60068200 % 26.87737930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.95399990 % 13.79151007 % 27.25449000 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.105755 %
BANKRUPTCY AMOUNT AVAILABLE 181,247.00
FRAUD AMOUNT AVAILABLE 681,716.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,793,046.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.60141258
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.92
POOL TRADING FACTOR: 15.56653583
FIXED STRIP INTEREST ON CLASS A-7: 386.23
INVERSE LIBOR INTEREST ON CLASS A-7: 81,484.23
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 81,870.46
................................................................................
Run: 08/22/95 08:52:59 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-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4050
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SP4 20,431,000.00 0.00 6.800000 % 0.00
A-2 760920SQ2 50,820,000.00 0.00 7.200000 % 0.00
A-3 760920SR0 11,494,000.00 0.00 7.800000 % 0.00
A-4 760920SS8 31,027,000.00 5,291,398.61 8.300000 % 309,574.85
A-5 760920SM1 100,000.00 919.83 1158.999000 % 53.82
A-6 760920ST6 1,768,000.00 1,768,000.00 8.500000 % 0.00
A-7 760920SU3 60,112,800.00 0.00 8.500000 % 0.00
A-8 760920SN9 0.00 0.00 0.243112 % 0.00
R-I 760920SV1 100.00 0.00 8.500000 % 0.00
R-II 760920SW9 100.00 0.00 8.500000 % 0.00
B-1 4,162,653.00 3,568,755.45 8.500000 % 16,280.02
B-2 1,850,068.00 1,624,503.26 8.500000 % 7,410.69
B-3 2,312,585.00 2,090,376.58 8.500000 % 9,535.92
B-4 925,034.21 428,196.56 8.500000 % 1,953.36
-------------------------------------------------------------------------------
185,003,340.21 14,772,150.29 344,808.66
===============================================================================
_______________________________________________________________________________
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 36,401.98 345,976.83 0.00 0.00 4,981,823.76
A-5 883.62 937.44 0.00 0.00 866.01
A-6 12,455.97 12,455.97 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 2,976.64 2,976.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 25,142.71 41,422.73 0.00 0.00 3,552,475.43
B-2 11,445.01 18,855.70 0.00 0.00 1,617,092.57
B-3 14,727.19 24,263.11 0.00 0.00 2,080,840.66
B-4 3,016.77 4,970.13 0.00 0.00 426,243.20
-------------------------------------------------------------------------------
107,049.89 451,858.55 0.00 0.00 14,427,341.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 170.541741 9.977595 1.173236 11.150831 0.000000 160.564146
A-5 9.198300 0.538200 8.836200 9.374400 0.000000 8.660100
A-6 1000.000000 0.000000 7.045232 7.045232 0.000000 1000.000000
A-7 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-1 857.327154 3.910972 6.040069 9.951041 0.000000 853.416182
B-2 878.077595 4.005631 6.186265 10.191896 0.000000 874.071964
B-3 903.913404 4.123490 6.368281 10.491771 0.000000 899.789915
B-4 462.898080 2.111684 3.261231 5.372915 0.000000 460.786418
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,498.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,538.55
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,427,341.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 277,420.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.79479160 % 52.20520840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 46.79094700 % 53.20905300 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2386 %
BANKRUPTCY AMOUNT AVAILABLE 416,954.00
FRAUD AMOUNT AVAILABLE 85,617.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,298,636.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.23216120
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.97
POOL TRADING FACTOR: 7.79842224
................................................................................
Run: 08/22/95 08:53:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,581,405.89 8.500000 % 1,201,564.34
A-5 760920TX6 12,885,227.00 12,885,227.00 6.987500 % 0.00
A-6 760920TY4 3,789,773.00 3,789,773.00 13.641500 % 0.00
A-7 760920UA4 10,000.00 1,335.89 7590.550000 % 79.24
A-8 760920TZ1 0.00 0.00 0.066215 % 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 3,231,555.74 9.000000 % 2,578.63
B 8,174,757.92 5,621,380.45 9.000000 % 4,485.61
-------------------------------------------------------------------------------
163,495,140.92 29,110,677.97 1,208,707.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 25,229.60 1,226,793.94 0.00 0.00 2,379,841.55
A-5 74,619.40 74,619.40 0.00 0.00 12,885,227.00
A-6 42,846.28 42,846.28 0.00 0.00 3,789,773.00
A-7 8,404.02 8,483.26 0.00 0.00 1,256.65
A-8 1,597.53 1,597.53 0.00 0.00 0.00
R-I 3.14 3.14 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 24,104.16 26,682.79 0.00 0.00 3,228,977.11
B 41,929.83 46,415.44 0.00 0.00 5,616,894.84
-------------------------------------------------------------------------------
218,733.96 1,427,441.78 0.00 0.00 27,901,970.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 236.162604 79.232729 1.663673 80.896402 0.000000 156.929875
A-5 1000.000000 0.000000 5.791082 5.791082 0.000000 1000.000000
A-6 1000.000000 0.000000 11.305764 11.305764 0.000000 1000.000000
A-7 133.589000 7.924000 840.402000 848.326000 0.000000 125.665000
R-I 0.000000 0.000000 31.400000 31.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 878.335147 0.700870 6.551498 7.252368 0.000000 877.634276
B 687.650999 0.548712 5.129186 5.677898 0.000000 687.102284
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,280.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,985.86
SUBSERVICER ADVANCES THIS MONTH 10,646.57
MASTER SERVICER ADVANCES THIS MONTH 3,686.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 505,098.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 335,811.31
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 432,019.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,901,970.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 447,690.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,185,478.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.58869800 % 11.10092900 % 19.31037280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.29660450 % 11.57257747 % 20.13081800 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0690 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,887,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.49939233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.09
POOL TRADING FACTOR: 17.06593235
................................................................................
Run: 08/22/95 08:53:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,907,377.50 8.000000 % 880,602.59
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 5,328,663.36 8.000000 % 105,708.22
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 984.64 8.000000 % 19.53
A-18 760920UR7 0.00 0.00 0.169449 % 0.00
R-I 760920TR9 38,000.00 4,272.10 8.000000 % 0.00
R-II 760920TS7 702,000.00 879,388.05 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,353,716.99 8.000000 % 9,171.83
B 27,060,001.70 24,210,184.82 8.000000 % 19,557.61
-------------------------------------------------------------------------------
541,188,443.70 84,987,029.46 1,015,059.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 119,047.00 999,649.59 0.00 0.00 17,026,774.91
A-9 41,157.34 41,157.34 0.00 0.00 6,191,000.00
A-10 127,051.53 127,051.53 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 35,424.57 141,132.79 0.00 0.00 5,222,955.14
A-16 35,313.52 35,313.52 0.00 0.00 0.00
A-17 6.54 26.07 0.00 0.00 965.11
A-18 11,967.66 11,967.66 0.00 0.00 0.00
R-I 0.00 0.00 28.48 0.00 4,300.58
R-II 0.00 0.00 5,862.59 0.00 885,250.64
M 75,482.52 84,654.35 0.00 0.00 11,344,545.16
B 160,955.73 180,513.34 0.00 0.00 24,190,627.21
-------------------------------------------------------------------------------
606,406.41 1,621,466.19 5,891.07 0.00 83,977,860.75
===============================================================================
Run: 08/22/95 08:53:06
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-8 985.654860 48.469980 6.552565 55.022545 0.000000 937.184881
A-9 1000.000000 0.000000 6.647931 6.647931 0.000000 1000.000000
A-10 1000.000000 0.000000 6.647930 6.647930 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-15 302.782167 6.006490 2.012874 8.019364 0.000000 296.775677
A-17 98.464000 1.953000 0.654000 2.607000 0.000000 96.511000
R-I 112.423684 0.000000 0.000000 0.000000 0.749474 113.173158
R-II 1252.689530 0.000000 0.000000 0.000000 8.351268 1261.040798
M 932.390325 0.753209 6.198778 6.951987 0.000000 931.637116
B 894.685266 0.722750 5.948105 6.670855 0.000000 893.962516
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:09 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 25,115.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,877.19
SUBSERVICER ADVANCES THIS MONTH 32,425.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,304,044.93
(B) TWO MONTHLY PAYMENTS: 3 526,836.91
(C) THREE OR MORE MONTHLY PAYMENTS: 2 341,196.82
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,645,822.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,977,860.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 314
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 940,513.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.15373000 % 13.35935300 % 28.48691730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.68507070 % 13.50897136 % 28.80595790 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1710 %
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 9.15044094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.35
POOL TRADING FACTOR: 15.51730487
................................................................................
Run: 08/22/95 08:53:11 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-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 6,078,357.66 7.500000 % 258,747.65
A-5 760920UP1 8,110,000.00 7,324,737.09 7.500000 % 311,804.38
A-6 760920UQ9 74,560,000.00 3,395,932.35 7.500000 % 144,560.35
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 0.385517 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,403,563.40 7.500000 % 45,298.66
-------------------------------------------------------------------------------
176,318,168.76 24,202,590.50 760,411.04
===============================================================================
_______________________________________________________________________________
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 37,764.93 296,512.58 0.00 0.00 5,819,610.01
A-5 45,508.70 357,313.08 0.00 0.00 7,012,932.71
A-6 21,098.98 165,659.33 0.00 0.00 3,251,372.00
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 10,024.73 10,024.73 0.00 0.00 0.00
A-10 7,729.41 7,729.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 45,998.45 91,297.11 0.00 68,797.64 7,289,467.10
-------------------------------------------------------------------------------
168,125.20 928,536.24 0.00 68,797.64 23,373,381.82
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 405.223844 17.249843 2.517662 19.767505 0.000000 387.974001
A-5 903.173501 38.446902 5.611430 44.058332 0.000000 864.726599
A-6 45.546303 1.938846 0.282980 2.221826 0.000000 43.607457
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 839.780587 5.138192 5.217569 10.355761 0.000000 826.838730
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,242.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,499.12
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,373,381.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 456,222.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.41003730 % 30.58996270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.81295500 % 31.18704500 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3891 %
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 8.88088192
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.54
POOL TRADING FACTOR: 13.25636603
................................................................................
Run: 08/22/95 08:53:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,819,072.39 8.085539 % 60,484.50
R 100.00 0.00 8.085539 % 0.00
B 5,302,117.23 4,539,246.83 8.085539 % 21,460.08
-------------------------------------------------------------------------------
106,042,332.23 15,358,319.22 81,944.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 72,853.91 133,338.41 0.00 0.00 10,758,587.89
R 0.00 0.00 0.00 0.00 0.00
B 30,566.56 52,026.64 0.00 0.00 4,517,786.75
-------------------------------------------------------------------------------
103,420.47 185,365.05 0.00 0.00 15,276,374.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 107.395871 0.600401 0.723187 1.323588 0.000000 106.795470
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 856.119666 4.047455 5.764973 9.812428 0.000000 852.072211
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,384.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,662.86
SUBSERVICER ADVANCES THIS MONTH 7,952.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 734,034.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,276,374.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,335.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.44437760 % 29.55562240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.42631610 % 29.57368390 %
BANKRUPTCY AMOUNT AVAILABLE 175,974.00
FRAUD AMOUNT AVAILABLE 164,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,497,998.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63149033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.67
POOL TRADING FACTOR: 14.40592103
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 08/22/95 08:53:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,529,564.46 7.500000 % 103,996.28
A-5 760920VE5 6,968,000.00 6,968,000.00 7.500000 % 0.00
A-6 760920UX4 100,000.00 0.00 799.600500 % 0.00
A-7 760920UY2 15,340,000.00 0.00 7.500000 % 0.00
A-8 760920VA3 11,176,000.00 0.00 7.500000 % 0.00
A-9 760920VF2 5,427,000.00 0.00 0.000000 % 0.00
A-10 760920VB1 1,809,000.00 0.00 0.000000 % 0.00
A-11 760920VC9 0.00 0.00 0.500000 % 0.00
A-12 760920VD7 0.00 0.00 0.445886 % 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 4,740,319.23 7.500000 % 20,385.60
-------------------------------------------------------------------------------
116,500,312.92 14,237,883.69 124,381.88
===============================================================================
_______________________________________________________________________________
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 15,744.64 119,740.92 0.00 0.00 2,425,568.18
A-5 43,370.56 43,370.56 0.00 0.00 6,968,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,908.01 5,908.01 0.00 0.00 0.00
A-12 5,268.59 5,268.59 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
B 29,504.91 49,890.51 0.00 0.00 4,719,933.63
-------------------------------------------------------------------------------
99,796.71 224,178.59 0.00 0.00 14,113,501.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 224.132949 9.214627 1.395059 10.609686 0.000000 214.918322
A-5 1000.000000 0.000000 6.224248 6.224248 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 813.744994 3.499482 5.064952 8.564434 0.000000 810.245509
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,973.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,493.49
SUBSERVICER ADVANCES THIS MONTH 6,421.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 575,380.52
(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 14,113,501.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 63,152.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.70629330 % 33.29370670 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.55731730 % 33.44268270 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4462 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 162,398.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,432,084.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.90748904
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.76
POOL TRADING FACTOR: 12.11456129
................................................................................
Run: 08/22/95 08:53:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,029,570.61 7.500000 % 1,641,386.67
A-9 760920VV7 30,371,000.00 30,371,000.00 5.991000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.026851 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.147552 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,578,099.44 7.500000 % 32,502.32
B 22,976,027.86 21,284,664.44 7.500000 % 13,429.01
-------------------------------------------------------------------------------
459,500,240.86 103,387,334.49 1,687,318.00
===============================================================================
_______________________________________________________________________________
REMAINING
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-8 199,438.20 1,840,824.87 0.00 0.00 30,388,183.94
A-9 151,061.70 151,061.70 0.00 0.00 30,371,000.00
A-10 101,088.10 101,088.10 0.00 0.00 10,124,000.00
A-11 85,834.78 85,834.78 0.00 0.00 0.00
A-12 12,665.14 12,665.14 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,639.85 92,142.17 0.00 0.00 9,545,597.12
B 132,533.00 145,962.01 0.00 58,798.36 21,212,437.07
-------------------------------------------------------------------------------
742,260.77 2,429,578.77 0.00 58,798.36 101,641,218.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-8 979.977072 50.219883 6.102013 56.321896 0.000000 929.757188
A-9 1000.000000 0.000000 4.973880 4.973880 0.000000 1000.000000
A-10 1000.000000 0.000000 9.984996 9.984996 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 926.385736 3.143597 5.768316 8.911913 0.000000 923.242138
B 926.385734 0.584479 5.768317 6.352796 0.000000 923.242137
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,901.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,697.97
SUBSERVICER ADVANCES THIS MONTH 63,919.16
MASTER SERVICER ADVANCES THIS MONTH 5,813.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,899,447.56
(B) TWO MONTHLY PAYMENTS: 4 1,285,817.07
(C) THREE OR MORE MONTHLY PAYMENTS: 3 663,171.49
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,184,009.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,641,218.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 358
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 723,384.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,395,281.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.14840940 % 9.26428700 % 20.58730360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.73862100 % 9.39146273 % 20.86991620 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1445 %
BANKRUPTCY AMOUNT AVAILABLE 308,198.00
FRAUD AMOUNT AVAILABLE 1,088,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,766,156.34
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16844988
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.20
POOL TRADING FACTOR: 22.11994883
................................................................................
Run: 08/22/95 08:53:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,451,143.85 8.500000 % 822,656.34
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 5,013,958.59 8.500000 % 91,407.24
A-6 760920WW4 0.00 0.00 0.140501 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,784,252.28 8.500000 % 5,482.22
B 15,364,881.77 13,511,508.13 8.500000 % 10,918.38
-------------------------------------------------------------------------------
323,459,981.77 70,434,862.85 930,464.18
===============================================================================
_______________________________________________________________________________
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 94,309.51 916,965.85 0.00 0.00 12,628,487.51
A-4 222,074.75 222,074.75 0.00 0.00 31,674,000.00
A-5 35,154.18 126,561.42 0.00 0.00 4,922,551.35
A-6 8,162.90 8,162.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,566.18 53,048.40 0.00 0.00 6,778,770.06
B 94,732.73 105,651.11 0.00 0.00 13,500,589.75
-------------------------------------------------------------------------------
502,000.25 1,432,464.43 0.00 0.00 69,504,398.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 236.882640 14.487467 1.660847 16.148314 0.000000 222.395173
A-4 1000.000000 0.000000 7.011263 7.011263 0.000000 1000.000000
A-5 166.676371 3.038602 1.168612 4.207214 0.000000 163.637768
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 932.158873 0.753259 6.535611 7.288870 0.000000 931.405614
B 879.375991 0.710606 6.165537 6.876143 0.000000 878.665385
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,762.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,496.10
SUBSERVICER ADVANCES THIS MONTH 39,873.80
MASTER SERVICER ADVANCES THIS MONTH 6,118.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,718,977.61
(B) TWO MONTHLY PAYMENTS: 3 646,888.77
(C) THREE OR MORE MONTHLY PAYMENTS: 3 829,130.79
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,578,269.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,504,398.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
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 770,217.74
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 873,547.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.18506430 % 9.63195200 % 19.18298350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.82291160 % 9.75300872 % 19.42407960 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1385 %
BANKRUPTCY AMOUNT AVAILABLE 273,616.00
FRAUD AMOUNT AVAILABLE 752,492.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,960,505.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09032053
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.22
POOL TRADING FACTOR: 21.48778909
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/22/95 08:53:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 44,707,861.95 7.687303 % 755,619.39
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.687303 % 0.00
B 7,295,556.68 6,410,402.83 7.687303 % 26,021.95
-------------------------------------------------------------------------------
108,082,314.68 51,118,264.78 781,641.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 284,447.99 1,040,067.38 0.00 0.00 43,952,242.56
S 6,346.18 6,346.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,785.36 66,807.31 0.00 0.00 6,384,380.88
-------------------------------------------------------------------------------
331,579.53 1,113,220.87 0.00 0.00 50,336,623.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 443.589090 7.497216 2.822278 10.319494 0.000000 436.091874
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 878.672199 3.566822 5.590438 9.157260 0.000000 875.105377
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,441.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,672.30
SUBSERVICER ADVANCES THIS MONTH 35,379.50
MASTER SERVICER ADVANCES THIS MONTH 11,547.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,821,627.69
(B) TWO MONTHLY PAYMENTS: 1 365,033.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,622,175.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,336,623.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
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 1,568,276.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 574,134.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 161,656.40
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.45968450 % 12.54031550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.31662860 % 12.68337140 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 556,871.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,950,855.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.37463151
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.17
POOL TRADING FACTOR: 46.57248838
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2005
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 161,656.40
................................................................................
Run: 08/22/95 08:53:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,625,585.09 8.000000 % 1,172,889.15
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,494,388.08 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,999,321.53 8.000000 % 125,575.00
A-8 760920WJ3 0.00 0.00 0.180593 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,684,204.77 8.000000 % 4,231.50
B 10,363,398.83 9,890,848.19 8.000000 % 8,934.94
-------------------------------------------------------------------------------
218,151,398.83 54,568,247.66 1,311,630.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 30,423.29 1,203,312.44 0.00 0.00 3,452,695.94
A-5 163,600.07 163,600.07 0.00 0.00 24,873,900.00
A-6 0.00 0.00 42,714.75 0.00 6,537,102.83
A-7 26,304.25 151,879.25 0.00 0.00 3,873,746.53
A-8 8,101.97 8,101.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,808.85 35,040.35 0.00 0.00 4,679,973.27
B 65,053.88 73,988.82 0.00 0.00 9,881,913.25
-------------------------------------------------------------------------------
324,292.31 1,635,922.90 42,714.75 0.00 53,299,331.82
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 148.170449 37.570925 0.974543 38.545468 0.000000 110.599524
A-5 1000.000000 0.000000 6.577178 6.577178 0.000000 1000.000000
A-6 1298.877616 0.000000 0.000000 0.000000 8.542950 1307.420566
A-7 197.127441 6.189620 1.296542 7.486162 0.000000 190.937822
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.401950 0.862164 6.277272 7.139436 0.000000 953.539786
B 954.401963 0.862164 6.277272 7.139436 0.000000 953.539800
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,247.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,325.17
SUBSERVICER ADVANCES THIS MONTH 7,826.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 314,180.16
(B) TWO MONTHLY PAYMENTS: 2 520,994.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,386.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,299,331.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 209
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,219,621.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.29023090 % 8.58412200 % 18.12564750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.67904490 % 8.78054773 % 18.54040740 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1820 %
BANKRUPTCY AMOUNT AVAILABLE 253,682.00
FRAUD AMOUNT AVAILABLE 573,582.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,826.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69228170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.05
POOL TRADING FACTOR: 24.43226681
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/22/95 08:53:32 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-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 12,055,019.37 8.000000 % 332,017.19
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 0.214008 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,173,980.91 8.000000 % 27,801.73
-------------------------------------------------------------------------------
139,954,768.28 29,729,000.28 359,818.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 80,231.05 412,248.24 0.00 0.00 11,723,002.18
A-3 76,537.17 76,537.17 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,292.92 5,292.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,090.36 68,892.09 0.00 0.00 6,146,179.18
-------------------------------------------------------------------------------
203,151.50 562,970.42 0.00 0.00 29,369,181.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 283.001605 7.794380 1.883491 9.677871 0.000000 275.207225
A-3 1000.000000 0.000000 6.655406 6.655406 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 840.263969 3.783750 5.592298 9.376048 0.000000 836.480220
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,881.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,184.53
SUBSERVICER ADVANCES THIS MONTH 25,924.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 771,611.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 795,100.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 787,125.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,369,181.36
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 225,947.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.23246380 % 20.76753630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.07269150 % 20.92730850 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2157 %
BANKRUPTCY AMOUNT AVAILABLE 224,994.00
FRAUD AMOUNT AVAILABLE 317,679.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,774,216.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69897394
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.23
POOL TRADING FACTOR: 20.98476652
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 08/22/95 08:53:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 37,888,677.12 8.500000 % 1,461,241.78
A-10 760920XQ6 6,395,000.00 6,239,971.43 8.500000 % 240,655.20
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 0.191074 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,818,158.85 8.500000 % 5,385.21
B 15,395,727.87 14,018,250.28 8.500000 % 11,072.08
-------------------------------------------------------------------------------
324,107,827.87 64,965,057.68 1,718,354.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 266,079.06 1,727,320.84 0.00 0.00 36,427,435.34
A-10 43,821.16 284,476.36 0.00 0.00 5,999,316.23
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 10,255.66 10,255.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,881.57 53,266.78 0.00 0.00 6,812,773.64
B 98,445.31 109,517.39 0.00 0.00 14,007,178.20
-------------------------------------------------------------------------------
466,482.76 2,184,837.03 0.00 0.00 63,246,703.41
===============================================================================
Run: 08/22/95 08:53:35
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-9 975.757845 37.631774 6.852409 44.484183 0.000000 938.126071
A-10 975.757847 37.631774 6.852410 44.484184 0.000000 938.126073
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 935.019041 0.738509 6.566315 7.304824 0.000000 934.280532
B 910.528583 0.719165 6.394327 7.113492 0.000000 909.809417
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,698.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,727.05
SUBSERVICER ADVANCES THIS MONTH 31,596.70
MASTER SERVICER ADVANCES THIS MONTH 8,976.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 912,787.40
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 785,420.67
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,247,028.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,246,703.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 241
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 1,112,563.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,667,042.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.92674420 % 10.49511700 % 21.57813870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.08136440 % 10.77174504 % 22.14689060 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1884 %
BANKRUPTCY AMOUNT AVAILABLE 350,508.00
FRAUD AMOUNT AVAILABLE 651,966.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14839736
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.87
POOL TRADING FACTOR: 19.51409314
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/22/95 08:53:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,584,725.70 7.930230 % 64,721.79
R 760920XF0 100.00 0.00 7.930230 % 0.00
B 5,010,927.54 4,387,188.23 7.930230 % 19,582.69
-------------------------------------------------------------------------------
105,493,196.54 17,971,913.93 84,304.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 89,754.67 154,476.46 0.00 0.00 13,520,003.91
R 0.00 0.00 0.00 0.00 0.00
B 28,986.28 48,568.97 0.00 0.00 4,367,605.54
-------------------------------------------------------------------------------
118,740.95 203,045.43 0.00 0.00 17,887,609.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 135.195387 0.644112 0.893240 1.537352 0.000000 134.551275
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 875.524181 3.907997 5.784614 9.692611 0.000000 871.616184
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,548.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,898.98
SUBSERVICER ADVANCES THIS MONTH 10,736.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 884,516.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 94,991.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,887,609.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,084.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.58864210 % 24.41135790 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.58306740 % 24.41693260 %
BANKRUPTCY AMOUNT AVAILABLE 169,778.00
FRAUD AMOUNT AVAILABLE 187,818.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,786,547.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.35912312
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.01
POOL TRADING FACTOR: 16.95617351
................................................................................
Run: 08/22/95 11:24:03 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 37,056,242.12 8.4200 268,062.30
--------------------------------------------------------------------------------
149,986,318.83 37,056,242.12 268,062.30
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
258,561.46 0.00 526,623.76 0.00 36,788,179.82
258,561.46 0.00 526,623.76 0.00 36,788,179.82
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
247.064148 1.787245 1.723900 0.000000 3.511145 245.276903
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 10,631.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,986.95
SUBSERVICER ADVANCES THIS MONTH 15,775.13
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 6 1,947,472.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,788,179.82
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 36,825,133.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 233,943.17
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,102.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,017.13
FSA GUARANTY INSURANCE POLICY 8,815,617.72
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 8.9930%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4201%
POOL TRADING FACTOR 0.245276903
................................................................................
Run: 08/22/95 08:53:41 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-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 33,522,884.33 8.232446 % 1,535,266.90
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.232446 % 0.00
B 6,546,994.01 4,553,256.04 8.232446 % 0.00
-------------------------------------------------------------------------------
93,528,473.01 38,076,140.37 1,535,266.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 226,293.01 1,761,559.91 0.00 0.00 31,987,617.43
S 4,683.23 4,683.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 92,576.81 4,491,415.55
-------------------------------------------------------------------------------
230,976.24 1,766,243.14 0.00 92,576.81 36,479,032.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 385.402999 17.650524 2.601626 20.252150 0.000000 367.752475
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 695.472767 0.000000 0.000000 0.000000 0.000000 686.027136
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,667.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,470.86
SUBSERVICER ADVANCES THIS MONTH 17,982.71
MASTER SERVICER ADVANCES THIS MONTH 4,281.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 217,791.77
(B) TWO MONTHLY PAYMENTS: 1 188,388.05
(C) THREE OR MORE MONTHLY PAYMENTS: 2 359,059.11
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,460,405.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,479,032.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 153
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 623,528.73
REMAINING SUBCLASS INTEREST SHORTFALL 30,736.32
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,338,776.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.04170800 % 11.95829200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.68767920 % 12.31232080 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 392,351.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.06254647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.72
POOL TRADING FACTOR: 39.00313114
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2349
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:53:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,475,000.00 436,086.26 8.000000 % 44,492.10
A-5 760920ZE1 19,600,000.00 5,851,753.75 8.000000 % 86,900.96
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 0.00
A-7 760920ZG6 37,500,000.00 892,591.29 8.000000 % 91,067.44
A-8 760920ZH4 10,000,000.00 2,500,000.00 8.000000 % 0.00
A-9 760920ZJ0 9,350,000.00 300,000.00 8.000000 % 0.00
A-10 760920ZC5 60,000,000.00 7,868,101.33 8.000000 % 106,530.49
A-11 760920ZD3 15,000,000.00 1,967,025.31 8.000000 % 26,632.62
A-12 760920ZB7 0.00 0.00 0.259151 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 7,210,226.26 8.000000 % 31,666.48
-------------------------------------------------------------------------------
208,639,599.90 33,475,784.20 387,290.09
===============================================================================
_______________________________________________________________________________
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 2,905.55 47,397.65 0.00 0.00 391,594.16
A-5 38,988.97 125,889.93 0.00 0.00 5,764,852.79
A-6 42,974.96 42,974.96 0.00 0.00 6,450,000.00
A-7 5,947.15 97,014.59 0.00 0.00 801,523.85
A-8 16,656.97 16,656.97 0.00 0.00 2,500,000.00
A-9 1,998.84 1,998.84 0.00 0.00 300,000.00
A-10 52,423.47 158,953.96 0.00 0.00 7,761,570.84
A-11 13,105.86 39,738.48 0.00 0.00 1,940,392.69
A-12 7,225.18 7,225.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 48,040.17 79,706.65 0.00 0.00 7,178,559.78
-------------------------------------------------------------------------------
230,267.12 617,557.21 0.00 0.00 33,088,494.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 58.339299 5.952120 0.388702 6.340822 0.000000 52.387179
A-5 298.558865 4.433722 1.989233 6.422955 0.000000 294.125142
A-6 1000.000000 0.000000 6.662784 6.662784 0.000000 1000.000000
A-7 23.802434 2.428465 0.158591 2.587056 0.000000 21.373969
A-8 250.000000 0.000000 1.665697 1.665697 0.000000 250.000000
A-9 32.085561 0.000000 0.213780 0.213780 0.000000 32.085562
A-10 131.135022 1.775508 0.873725 2.649233 0.000000 129.359514
A-11 131.135021 1.775508 0.873724 2.649232 0.000000 129.359513
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 863.955419 3.794389 5.756350 9.550739 0.000000 860.161027
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,412.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,545.53
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 6,010.35
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 33,088,494.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
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 525,233.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 240,268.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.46136710 % 21.53863290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.30496680 % 21.69503320 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2609 %
BANKRUPTCY AMOUNT AVAILABLE 331,112.00
FRAUD AMOUNT AVAILABLE 334,903.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,699.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69196762
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.01
POOL TRADING FACTOR: 15.85916294
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 08/22/95 08:53:47 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-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 9,937,326.46 8.250000 % 769,859.75
A-8 760920YK8 20,625,000.00 20,625,000.00 6.391000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.013856 % 0.00
A-10 760920XZ6 23,595,000.00 3,052,408.34 7.920000 % 67,261.20
A-11 760920YA0 6,435,000.00 832,474.99 9.459998 % 18,343.96
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.221705 % 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 6,681,268.95 8.750000 % 4,725.40
B 15,327,940.64 13,696,264.87 8.750000 % 0.00
-------------------------------------------------------------------------------
322,682,743.64 59,199,743.61 860,190.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 67,600.81 837,460.56 0.00 0.00 9,167,466.71
A-8 108,690.40 108,690.40 0.00 0.00 20,625,000.00
A-9 61,377.50 61,377.50 0.00 0.00 4,375,000.00
A-10 19,934.09 87,195.29 0.00 0.00 2,985,147.14
A-11 6,493.68 24,837.64 0.00 0.00 814,131.03
A-12 16,005.85 16,005.85 0.00 0.00 0.00
A-13 10,822.40 10,822.40 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 96,920.55 101,645.95 0.00 0.00 6,676,543.55
B 59,790.22 59,790.22 0.00 0.00 13,686,578.05
-------------------------------------------------------------------------------
447,635.51 1,307,825.82 0.00 0.00 58,329,866.48
===============================================================================
Run: 08/22/95 08:53:47
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-7 331.244215 25.661992 2.253360 27.915352 0.000000 305.582224
A-8 1000.000000 0.000000 5.269838 5.269838 0.000000 1000.000000
A-9 1000.000000 0.000000 14.029143 14.029143 0.000000 1000.000000
A-10 129.366745 2.850655 0.844844 3.695499 0.000000 126.516090
A-11 129.366743 2.850654 1.009119 3.859773 0.000000 126.516089
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 920.208549 0.650827 13.348829 13.999656 0.000000 919.557721
B 893.548924 0.000000 3.900734 3.900734 0.000000 892.916953
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,761.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,183.03
SUBSERVICER ADVANCES THIS MONTH 71,248.22
MASTER SERVICER ADVANCES THIS MONTH 4,940.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,409,781.56
(B) TWO MONTHLY PAYMENTS: 3 2,139,708.78
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,411,098.53
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,753,008.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,329,866.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
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 612,680.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 828,007.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.57834110 % 11.28597600 % 23.13568280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.08971680 % 11.44618350 % 23.46409970 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2204 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,293,738.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42353220
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.95
POOL TRADING FACTOR: 18.07653729
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 08/22/95 11:24:03 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 7,263,913.95 8.0000 5,608.45
S 760920YS1 0.00 0.00 0.5848 0.00
--------------------------------------------------------------------------------
32,200,599.87 7,263,913.95 5,608.45
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 48,425.84 0.00 54,034.29 0.00 7,258,305.50
S 3,539.93 0.00 3,539.93 0.00 0.00
51,965.77 0.00 57,574.22 0.00 7,258,305.50
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 225.583187 0.174172 1.503880 0.000000 1.678052 225.409015
S 0.000000 0.000000 0.109934 0.000000 0.109934 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 2,215.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 756.93
SUBSERVICER ADVANCES THIS MONTH 8,248.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 444,833.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 585,911.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,258,305.50
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,264,815.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 36.68
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,571.77
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0758%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.225409015
................................................................................
Run: 08/22/95 11:24:03 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 9,308,115.14 7.5543 385,943.10
S 760920YU6 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
63,951,716.07 9,308,115.14 385,943.10
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 57,552.70 0.00 443,495.80 0.00 8,922,172.04
S 1,904.63 0.00 1,904.63 0.00 0.00
59,457.33 0.00 445,400.43 0.00 8,922,172.04
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 145.549107 6.034914 0.899940 0.000000 6.934854 139.514193
S 0.000000 0.000000 0.029782 0.000000 0.029782 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 3,289.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 930.02
SUBSERVICER ADVANCES THIS MONTH 7,782.24
MASTER SERVICER ADVANCES THIS MONTH 1,710.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,760.99
(B) TWO MONTHLY PAYMENTS: 1 255,773.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 243,422.65
(D) LOANS IN FORECLOSURE 1 277,896.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,922,172.04
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,696,076.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,024.05
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 377,879.95
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 333.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,729.89
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3780%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5581%
POOL TRADING FACTOR 0.139514193
................................................................................
Run: 08/22/95 11:24:03 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 16,513,708.64 7.7078 14,013.70
S 760920YW2 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
75,606,730.04 16,513,708.64 14,013.70
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 106,069.97 0.00 120,083.67 0.00 16,499,694.94
S 3,440.35 0.00 3,440.35 0.00 0.00
109,510.32 0.00 123,524.02 0.00 16,499,694.94
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 218.415856 0.185350 1.402917 0.000000 1.588267 218.230506
S 0.000000 0.000000 0.045503 0.000000 0.045503 0.000000
Determination Date 21-Aug-95
Distribution Date 25-Aug-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/22/95 11:24:03 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 5,131.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,698.23
SUBSERVICER ADVANCES THIS MONTH 8,773.89
MASTER SERVICER ADVANCES THIS MONTH 1,663.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 569,745.93
(B) TWO MONTHLY PAYMENTS: 1 610,273.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,499,694.94
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 16,300,457.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
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 213,781.30
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 52.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,960.99
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4551%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7023%
POOL TRADING FACTOR 0.218230506
................................................................................
Run: 08/22/95 08:53:52 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-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 4,122,301.21 7.750000 % 230,218.90
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,505.57 1008.000000 % 57.55
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 0.384944 % 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 6,270,938.41 8.000000 % 28,076.71
-------------------------------------------------------------------------------
157,858,019.23 25,382,745.19 258,353.16
===============================================================================
_______________________________________________________________________________
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 26,467.45 256,686.35 0.00 0.00 3,892,082.31
A-4 62,569.31 62,569.31 0.00 0.00 9,500,000.00
A-5 1,257.28 1,314.83 0.00 0.00 1,448.02
A-6 36,372.64 36,372.64 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 8,094.82 8,094.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,561.68 69,638.39 0.00 0.00 6,242,861.70
-------------------------------------------------------------------------------
176,323.18 434,676.34 0.00 0.00 25,124,392.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 177.547644 9.915535 1.139954 11.055489 0.000000 167.632109
A-4 1000.000000 0.000000 6.586243 6.586243 0.000000 1000.000000
A-5 36.102199 1.379997 30.148431 31.528428 0.000000 34.722202
A-6 1000.000000 0.000000 6.627668 6.627668 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 882.752306 3.952323 5.850588 9.802911 0.000000 878.799982
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,481.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,681.62
SUBSERVICER ADVANCES THIS MONTH 12,501.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 835,593.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 293,469.27
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,124,392.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 144,707.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.29448310 % 24.70551690 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.15218800 % 24.84781200 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3837 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 261,243.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,563,841.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86445369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.21
POOL TRADING FACTOR: 15.91581609
................................................................................
Run: 08/22/95 08:53:55 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-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 25,180,262.31 8.500000 % 490,866.91
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 0.174532 % 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 6,098,381.43 8.500000 % 4,880.41
B 12,805,385.16 12,198,082.36 8.500000 % 9,761.89
-------------------------------------------------------------------------------
320,111,585.16 52,580,726.10 505,509.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 177,939.96 668,806.87 0.00 0.00 24,689,395.40
A-7 64,334.73 64,334.73 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 7,629.49 7,629.49 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 43,095.10 47,975.51 0.00 0.00 6,093,501.02
B 86,199.51 95,961.40 0.00 0.00 12,188,320.47
-------------------------------------------------------------------------------
379,198.79 884,708.00 0.00 0.00 52,075,216.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-6 747.188793 14.565784 5.280118 19.845902 0.000000 732.623009
A-7 1000.000000 0.000000 7.066644 7.066644 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 952.574419 0.762326 6.731506 7.493832 0.000000 951.812093
B 952.574421 0.762327 6.731505 7.493832 0.000000 951.812094
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:53:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,909.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,505.52
SUBSERVICER ADVANCES THIS MONTH 28,196.25
MASTER SERVICER ADVANCES THIS MONTH 7,520.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 204,755.37
(B) TWO MONTHLY PAYMENTS: 2 631,706.83
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,859,672.22
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 815,152.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,075,216.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 947,144.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 463,429.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.20309790 % 11.59813100 % 23.19877120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.89343190 % 11.70134545 % 23.40522270 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1750 %
BANKRUPTCY AMOUNT AVAILABLE 239,571.00
FRAUD AMOUNT AVAILABLE 531,131.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,803.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.10067088
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.73
POOL TRADING FACTOR: 16.26783263
................................................................................
Run: 08/22/95 08:53:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,259,037.57 8.100000 % 932,699.06
A-6 760920D70 2,829,000.00 1,551,006.70 8.100000 % 39,780.45
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 5,912,993.30 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,512,583.29 8.100000 % 73,871.03
A-12 760920F37 10,000,000.00 1,407,285.01 8.100000 % 29,595.77
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.256363 % 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 8,065,413.07 8.500000 % 6,382.34
B 16,895,592.50 16,130,437.10 8.500000 % 12,764.37
-------------------------------------------------------------------------------
375,449,692.50 73,465,756.04 1,095,093.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 190,116.47 1,122,815.53 0.00 0.00 27,326,338.51
A-6 10,434.61 50,215.06 0.00 0.00 1,511,226.25
A-7 17,020.91 17,020.91 0.00 0.00 2,530,000.00
A-8 41,018.39 41,018.39 0.00 0.00 6,097,000.00
A-9 0.00 0.00 39,780.45 0.00 5,952,773.75
A-10 0.00 0.00 0.00 0.00 0.00
A-11 23,631.38 97,502.41 0.00 0.00 3,438,712.26
A-12 9,467.70 39,063.47 0.00 0.00 1,377,689.24
A-13 16,368.88 16,368.88 0.00 0.00 0.00
A-14 15,642.93 15,642.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,940.71 63,323.05 0.00 0.00 8,059,030.73
B 113,878.67 126,643.04 0.00 0.00 16,117,672.73
-------------------------------------------------------------------------------
494,520.65 1,589,613.67 39,780.45 0.00 72,410,443.47
===============================================================================
Run: 08/22/95 08:53:59
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-5 735.816627 24.285876 4.950305 29.236181 0.000000 711.530752
A-6 548.252633 14.061665 3.688445 17.750110 0.000000 534.190969
A-7 1000.000000 0.000000 6.727632 6.727632 0.000000 1000.000000
A-8 1000.000000 0.000000 6.727635 6.727635 0.000000 1000.000000
A-9 1275.726710 0.000000 0.000000 0.000000 8.582621 1284.309331
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 432.052065 9.086228 2.906689 11.992917 0.000000 422.965838
A-12 140.728501 2.959577 0.946770 3.906347 0.000000 137.768924
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.712721 0.755485 6.740141 7.495626 0.000000 953.957236
B 954.712722 0.755485 6.740141 7.495626 0.000000 953.957236
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,412.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,660.63
SUBSERVICER ADVANCES THIS MONTH 30,213.94
MASTER SERVICER ADVANCES THIS MONTH 4,968.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 533,820.30
(B) TWO MONTHLY PAYMENTS: 3 1,306,818.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 490,485.15
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,365,292.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,410,443.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 253
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 552,575.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 997,177.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.06513150 % 10.97846600 % 21.95640250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.61157940 % 11.12965250 % 22.25876820 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2588 %
BANKRUPTCY AMOUNT AVAILABLE 377,683.00
FRAUD AMOUNT AVAILABLE 736,504.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,492,198.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20464788
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.72
POOL TRADING FACTOR: 19.28632382
................................................................................
Run: 08/22/95 08:54:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 48,610,512.58 6.417277 % 746,702.92
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.417277 % 0.00
B 7,968,810.12 4,420,189.19 6.417277 % 0.00
-------------------------------------------------------------------------------
113,840,137.12 53,030,701.77 746,702.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 259,309.37 1,006,012.29 0.00 0.00 47,863,809.66
S 6,612.35 6,612.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 342,520.96 4,101,247.42
-------------------------------------------------------------------------------
265,921.72 1,012,624.64 0.00 342,520.96 51,965,057.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 459.147532 7.052935 2.449290 9.502225 0.000000 452.094597
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 554.686223 0.000000 0.000000 0.000000 0.000000 514.662460
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,650.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,377.44
SUBSERVICER ADVANCES THIS MONTH 37,510.15
MASTER SERVICER ADVANCES THIS MONTH 10,249.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,268,949.88
(B) TWO MONTHLY PAYMENTS: 3 640,545.58
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,755,913.17
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 2,075,440.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,965,057.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 174
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,670,138.12
REMAINING SUBCLASS INTEREST SHORTFALL 23,579.19
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 223,106.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.66487240 % 8.33512760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.10768230 % 7.89231770 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 515,470.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,360,517.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24338387
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.81
POOL TRADING FACTOR: 45.64739502
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.3023
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 09:00:41 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-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 10,924,307.79 8.500000 % 1,205,833.85
A-6 760920G51 20,500,000.00 20,500,000.00 8.500000 % 0.00
A-7 760920H50 2,975,121.40 2,975,121.40 8.500000 % 0.00
A-8 760920G85 12,518,180.60 0.00 0.000000 % 0.00
A-9 760920G93 1,390,910.00 0.00 0.000000 % 0.00
A-10 760920G69 4,090,909.00 0.00 0.000000 % 0.00
A-11 760920G77 3,661,879.00 1,026,137.30 0.111654 % 13,869.85
R-I 760920H35 100.00 0.00 8.500000 % 0.00
R-II 760920H43 100.00 0.00 8.500000 % 0.00
M 760920H27 4,320,000.00 4,126,015.77 8.500000 % 3,422.23
B 10,804,782.23 10,228,027.89 8.500000 % 8,483.41
-------------------------------------------------------------------------------
216,050,982.23 49,779,610.15 1,231,609.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 76,880.40 1,282,714.25 0.00 0.00 9,718,473.94
A-6 144,269.84 144,269.84 0.00 0.00 20,500,000.00
A-7 20,937.58 20,937.58 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 4,601.80 18,471.65 0.00 0.00 1,012,267.45
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 29,037.06 32,459.29 0.00 0.00 4,122,593.54
B 71,980.28 80,463.69 0.00 0.00 10,219,544.48
-------------------------------------------------------------------------------
347,706.96 1,579,316.30 0.00 0.00 48,548,000.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 603.753056 66.642746 4.248944 70.891690 0.000000 537.110310
A-6 1000.000000 0.000000 7.037553 7.037553 0.000000 1000.000000
A-7 1000.000000 0.000000 7.037555 7.037555 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-11 280.221520 3.787632 1.256677 5.044309 0.000000 276.433888
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 955.096243 0.792183 6.721542 7.513725 0.000000 954.304060
B 946.620457 0.785152 6.661892 7.447044 0.000000 945.835304
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,253.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,190.11
SUBSERVICER ADVANCES THIS MONTH 27,003.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 826,586.26
(B) TWO MONTHLY PAYMENTS: 1 203,886.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 541,016.35
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,892,130.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,548,000.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,190,320.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.16481300 % 8.28856600 % 20.54662110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.45781950 % 8.49178848 % 21.05039200 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1144 %
BANKRUPTCY AMOUNT AVAILABLE 193,542.00
FRAUD AMOUNT AVAILABLE 505,177.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,908,824.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86034900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.97
POOL TRADING FACTOR: 22.47062259
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 08/22/95 08:54:06 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-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 10,311,001.88 8.000000 % 60,675.10
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,444,028.49 8.000000 % 8,497.39
A-9 760920K31 37,500,000.00 5,633,401.13 8.000000 % 33,149.75
A-10 760920J74 17,000,000.00 8,431,323.71 8.000000 % 49,614.13
A-11 760920J66 0.00 0.00 0.331209 % 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 7,322,246.99 8.000000 % 31,189.69
-------------------------------------------------------------------------------
183,771,178.70 33,142,002.20 183,126.06
===============================================================================
_______________________________________________________________________________
REMAINING
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 68,673.54 129,348.64 0.00 0.00 10,250,326.78
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,617.55 18,114.94 0.00 0.00 1,435,531.10
A-9 37,519.70 70,669.45 0.00 0.00 5,600,251.38
A-10 56,154.47 105,768.60 0.00 0.00 8,381,709.58
A-11 9,138.59 9,138.59 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
B 48,767.78 79,957.47 0.00 0.00 7,291,057.30
-------------------------------------------------------------------------------
229,871.63 412,997.69 0.00 0.00 32,958,876.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 938.900189 5.524959 6.253282 11.778241 0.000000 933.375230
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 144.402849 0.849739 0.961755 1.811494 0.000000 143.553110
A-9 150.224030 0.883993 1.000525 1.884518 0.000000 149.340037
A-10 495.960218 2.918478 3.303204 6.221682 0.000000 493.041740
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 885.400949 3.771435 5.896966 9.668401 0.000000 881.629514
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,625.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,655.66
SUBSERVICER ADVANCES THIS MONTH 10,732.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 343,331.41
(B) TWO MONTHLY PAYMENTS: 1 194,963.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 461,588.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,958,876.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 41,955.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.90644350 % 22.09355650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.87831940 % 22.12168060 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3312 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 332,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76882142
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.42
POOL TRADING FACTOR: 17.93473622
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,435,531.10 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,600,251.38 0.00
ENDING A-10 PRINCIPAL COMPONENT: 8,381,709.58 0.00
................................................................................
Run: 08/22/95 08:54:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920K80 41,803,000.00 0.00 8.125000 % 0.00
A-2 760920K98 63,713,000.00 0.00 8.125000 % 0.00
A-3 760920L22 62,468,000.00 0.00 8.125000 % 0.00
A-4 760920L30 16,820,000.00 0.00 8.125000 % 0.00
A-5 760920L55 39,009,000.00 0.00 8.125000 % 0.00
A-6 760920L63 56,332,000.00 0.00 8.125000 % 0.00
A-7 760920L71 23,000,000.00 0.00 8.125000 % 0.00
A-8 760920L89 27,721,000.00 23,484,886.75 8.125000 % 1,028,279.38
A-9 760920M47 29,187,000.00 29,187,000.00 8.125000 % 0.00
A-10 760920L48 10,749,000.00 0.00 8.125000 % 0.00
A-11 760920M39 29,251,000.00 14,505,266.60 8.125000 % 283,177.00
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.217818 % 0.00
R-I 760920K64 100.00 0.00 8.500000 % 0.00
R-II 760920K72 168,000.00 0.00 8.500000 % 0.00
M 760920M54 9,708,890.00 9,195,240.09 8.500000 % 35,908.28
B 21,576,273.86 20,295,831.67 8.500000 % 0.00
-------------------------------------------------------------------------------
431,506,263.86 96,668,225.11 1,347,364.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 158,793.39 1,187,072.77 0.00 0.00 22,456,607.37
A-9 197,348.31 197,348.31 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 98,077.56 381,254.56 0.00 0.00 14,222,089.60
A-12 20,963.97 20,963.97 0.00 0.00 0.00
A-13 17,522.61 17,522.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 65,043.30 100,951.58 0.00 0.00 9,159,331.81
B 0.00 0.00 0.00 427,454.60 20,011,941.34
-------------------------------------------------------------------------------
557,749.14 1,905,113.80 0.00 427,454.60 95,036,970.12
===============================================================================
Run: 08/22/95 08:54:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 847.187574 37.093878 5.728271 42.822149 0.000000 810.093697
A-9 1000.000000 0.000000 6.761514 6.761514 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 495.889597 9.680934 3.352964 13.033898 0.000000 486.208663
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 947.094888 3.698495 6.699355 10.397850 0.000000 943.396393
B 940.655083 0.000000 0.000000 0.000000 0.000000 927.497559
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,128.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,920.87
SUBSERVICER ADVANCES THIS MONTH 44,568.75
MASTER SERVICER ADVANCES THIS MONTH 9,846.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,510,005.96
(B) TWO MONTHLY PAYMENTS: 4 1,051,739.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,309.66
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,736,893.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,036,970.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 344
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 1,240,421.68
REMAINING SUBCLASS INTEREST SHORTFALL 143,564.27
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 582,993.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.49248660 % 9.51216400 % 20.99534950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.30534180 % 9.63765132 % 21.05700690 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2156 %
BANKRUPTCY AMOUNT AVAILABLE 257,117.00
FRAUD AMOUNT AVAILABLE 952,558.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,472,255.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16144401
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.76
POOL TRADING FACTOR: 22.02447058
................................................................................
Run: 08/22/95 08:54:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 57,397,672.25 7.889921 % 3,939,214.10
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.889921 % 0.00
B 8,084,552.09 7,399,686.08 7.889921 % 58,468.07
-------------------------------------------------------------------------------
134,742,525.09 64,797,358.33 3,997,682.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 362,748.57 4,301,962.67 0.00 0.00 53,458,458.15
S 7,785.51 7,785.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,765.41 105,233.48 0.00 0.00 7,341,218.01
-------------------------------------------------------------------------------
417,299.49 4,414,981.66 0.00 0.00 60,799,676.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 453.170979 31.101218 2.864003 33.965221 0.000000 422.069761
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 915.287081 7.232073 5.784539 13.016612 0.000000 908.055008
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,875.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,033.05
SUBSERVICER ADVANCES THIS MONTH 31,426.79
MASTER SERVICER ADVANCES THIS MONTH 6,215.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 2,120,839.55
(B) TWO MONTHLY PAYMENTS: 1 194,515.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,949,303.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,799,676.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 198
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 970,913.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,485,690.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 458,038.40
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.58026580 % 11.41973420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.92556400 % 12.07443600 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 638,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,931,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51827807
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.26
POOL TRADING FACTOR: 45.12285644
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1467
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 458,038.40
................................................................................
Run: 08/22/95 08:54:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,978,295.76 8.500000 % 11,833.60
A-11 760920T24 20,000,000.00 17,984,506.81 8.500000 % 107,578.23
A-12 760920P44 39,837,000.00 35,822,439.88 8.500000 % 214,279.69
A-13 760920P77 4,598,000.00 5,860,632.48 8.500000 % 0.00
A-14 760920M62 2,400,000.00 1,137,367.52 8.500000 % 41,412.58
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 0.098221 % 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 8,046,821.66 8.500000 % 6,243.78
B 17,878,726.36 16,987,474.58 8.500000 % 13,181.12
-------------------------------------------------------------------------------
376,384,926.36 99,819,538.69 394,529.00
===============================================================================
_______________________________________________________________________________
REMAINING
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 13,979.10 25,812.70 0.00 0.00 1,966,462.16
A-11 127,082.70 234,660.93 0.00 0.00 17,876,928.58
A-12 253,129.67 467,409.36 0.00 0.00 35,608,160.19
A-13 0.00 0.00 41,412.58 0.00 5,902,045.06
A-14 8,036.90 49,449.48 0.00 0.00 1,095,954.94
A-15 26,145.05 26,145.05 0.00 0.00 3,700,000.00
A-16 28,264.92 28,264.92 0.00 0.00 4,000,000.00
A-17 30,398.93 30,398.93 0.00 0.00 4,302,000.00
A-18 8,150.57 8,150.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,860.71 63,104.49 0.00 0.00 8,040,577.88
B 120,037.46 133,218.58 0.00 0.00 16,974,293.46
-------------------------------------------------------------------------------
672,086.01 1,066,615.01 41,412.58 0.00 99,466,422.27
===============================================================================
Run: 08/22/95 08:54:16
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-10 899.225345 5.378909 6.354136 11.733045 0.000000 893.846436
A-11 899.225341 5.378912 6.354135 11.733047 0.000000 893.846429
A-12 899.225340 5.378911 6.354135 11.733046 0.000000 893.846429
A-13 1274.604715 0.000000 0.000000 0.000000 9.006651 1283.611366
A-14 473.903133 17.255242 3.348708 20.603950 0.000000 456.647892
A-15 1000.000000 0.000000 7.066230 7.066230 0.000000 1000.000000
A-16 1000.000000 0.000000 7.066230 7.066230 0.000000 1000.000000
A-17 1000.000000 0.000000 7.066232 7.066232 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 950.150155 0.737251 6.713982 7.451233 0.000000 949.412904
B 950.150153 0.737253 6.713981 7.451234 0.000000 949.412901
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,017.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,326.15
SUBSERVICER ADVANCES THIS MONTH 43,844.30
MASTER SERVICER ADVANCES THIS MONTH 13,709.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,621,723.93
(B) TWO MONTHLY PAYMENTS: 3 784,277.83
(C) THREE OR MORE MONTHLY PAYMENTS: 3 897,490.33
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,288,065.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,466,422.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 354
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 1,681,343.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 275,663.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.92044490 % 8.06136900 % 17.01818580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.85093890 % 8.08371076 % 17.06535040 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0983 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 1,074,256.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,171,752.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04329287
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.70
POOL TRADING FACTOR: 26.42678155
................................................................................
Run: 08/22/95 08:54:21 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-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 1,048.07 952.000000 % 312.19
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 1,993,723.53 7.500000 % 593,869.37
A-7 760920Q84 16,484,000.00 16,484,000.00 8.000000 % 0.00
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 0.184613 % 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 6,594,852.56 8.000000 % 27,550.16
-------------------------------------------------------------------------------
157,499,405.19 38,094,624.16 621,731.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 823.09 1,135.28 0.00 0.00 735.88
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 12,335.18 606,204.55 0.00 0.00 1,399,854.16
A-7 108,785.74 108,785.74 0.00 0.00 16,484,000.00
A-8 85,931.76 85,931.76 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 5,801.56 5,801.56 0.00 0.00 0.00
R-I 6.18 6.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 43,522.56 71,072.72 0.00 0.00 6,567,302.40
-------------------------------------------------------------------------------
257,206.07 878,937.79 0.00 0.00 37,472,892.44
===============================================================================
_______________________________________________________________________________
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 14.972429 4.459857 11.758429 16.218286 0.000000 10.512571
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 99.437583 29.619420 0.615221 30.234641 0.000000 69.818163
A-7 1000.000000 0.000000 6.599475 6.599475 0.000000 1000.000000
A-8 1000.000000 0.000000 6.599475 6.599475 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 61.800000 61.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 881.499183 3.682485 5.817431 9.499916 0.000000 877.816698
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,682.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,070.15
SUBSERVICER ADVANCES THIS MONTH 5,781.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 195,062.19
(B) TWO MONTHLY PAYMENTS: 1 334,999.62
(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 37,472,892.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 169
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 462,590.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.68823300 % 17.31176700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.47452500 % 17.52547500 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1817 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 434,823.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,453,118.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64632252
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.01
POOL TRADING FACTOR: 23.79240251
................................................................................
Run: 08/22/95 08:54:25 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-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 1,025,830.08 7.125000 % 59,318.44
A-4 760920S74 14,926,190.00 327,357.00 12.375000 % 18,929.36
A-5 760920S33 15,000,000.00 328,975.79 6.375000 % 19,022.97
A-6 760920S58 54,705,000.00 3,553,000.81 7.500000 % 205,451.63
A-7 760920S66 7,815,000.00 507,571.54 11.500000 % 29,350.23
A-8 760920S82 8,967,000.00 8,967,000.00 8.000000 % 0.00
A-9 760920S90 833,000.00 833,000.00 8.000000 % 0.00
A-10 760920S25 47,400,000.00 47,400,000.00 8.000000 % 0.00
A-11 760920T65 5,603,000.00 5,603,000.00 8.000000 % 0.00
A-12 760920T32 13,680,000.00 0.00 0.000000 % 0.00
A-13 760920T40 3,420,000.00 0.00 0.000000 % 0.00
A-14 760920T57 0.00 0.00 0.274070 % 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 6,995,693.17 8.000000 % 5,994.15
B 16,432,384.46 15,573,288.97 8.000000 % 13,343.73
-------------------------------------------------------------------------------
365,162,840.46 91,114,717.36 351,410.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 6,082.28 65,400.72 0.00 0.00 966,511.64
A-4 3,371.11 22,300.47 0.00 0.00 308,427.64
A-5 1,745.21 20,768.18 0.00 0.00 309,952.82
A-6 22,174.94 227,626.57 0.00 0.00 3,347,549.18
A-7 4,857.37 34,207.60 0.00 0.00 478,221.31
A-8 59,695.68 59,695.68 0.00 0.00 8,967,000.00
A-9 5,545.50 5,545.50 0.00 0.00 833,000.00
A-10 315,554.28 315,554.28 0.00 0.00 47,400,000.00
A-11 37,300.64 37,300.64 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 20,780.51 20,780.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,572.17 52,566.32 0.00 0.00 6,989,699.02
B 103,675.48 117,019.21 0.00 0.00 15,559,945.24
-------------------------------------------------------------------------------
627,355.17 978,765.68 0.00 0.00 90,763,306.85
===============================================================================
Run: 08/22/95 08:54:25
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 21.931719 1.268198 0.130036 1.398234 0.000000 20.663522
A-4 21.931719 1.268198 0.225852 1.494050 0.000000 20.663521
A-5 21.931719 1.268198 0.116347 1.384545 0.000000 20.663521
A-6 64.948374 3.755628 0.405355 4.160983 0.000000 61.192746
A-7 64.948374 3.755628 0.621544 4.377172 0.000000 61.192746
A-8 1000.000000 0.000000 6.657263 6.657263 0.000000 1000.000000
A-9 1000.000000 0.000000 6.657263 6.657263 0.000000 1000.000000
A-10 1000.000000 0.000000 6.657263 6.657263 0.000000 1000.000000
A-11 1000.000000 0.000000 6.657262 6.657262 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 957.886889 0.820750 6.376905 7.197655 0.000000 957.066139
B 947.719365 0.812039 6.309218 7.121257 0.000000 946.907327
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:27 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 22,661.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,642.74
SUBSERVICER ADVANCES THIS MONTH 15,305.59
MASTER SERVICER ADVANCES THIS MONTH 1,667.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,624,169.33
(B) TWO MONTHLY PAYMENTS: 1 119,590.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,760.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,763,306.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 338
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 215,299.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 273,340.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.23014640 % 7.67789600 % 17.09195770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.15555010 % 7.70101847 % 17.14343140 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2738 %
BANKRUPTCY AMOUNT AVAILABLE 243,996.00
FRAUD AMOUNT AVAILABLE 976,770.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,961,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69838333
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.62
POOL TRADING FACTOR: 24.85557039
................................................................................
Run: 08/22/95 08:54:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 28,569,353.52 7.253446 % 280,081.62
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.253446 % 0.00
B 6,095,852.88 5,237,345.19 7.253446 % 4,739.80
-------------------------------------------------------------------------------
116,111,466.88 33,806,698.71 284,821.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 171,818.90 451,900.52 0.00 0.00 28,289,271.90
S 7,007.59 7,007.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 31,497.92 36,237.72 0.00 0.00 5,232,605.39
-------------------------------------------------------------------------------
210,324.41 495,145.83 0.00 0.00 33,521,877.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 259.684771 2.545837 1.561770 4.107607 0.000000 257.138933
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 859.165287 0.777547 5.167105 5.944652 0.000000 858.387742
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,807.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,409.23
SPREAD 4,439.97
SUBSERVICER ADVANCES THIS MONTH 12,034.38
MASTER SERVICER ADVANCES THIS MONTH 8,846.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 777,725.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 859,666.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,521,877.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,174,680.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,226.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.50796620 % 15.49203380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.39047630 % 15.60952370 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 382,832.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,963,408.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22206526
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.57
POOL TRADING FACTOR: 28.87042787
................................................................................
Run: 08/22/95 08:54:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 2,217,348.03 6.500000 % 84,590.30
A-4 760920Z50 26,677,000.00 6,911,917.98 7.000000 % 263,684.91
A-5 760920Y85 11,517,000.00 4,823,841.84 7.000000 % 217,595.92
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 31,563,458.34 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,738,699.82 7.000000 % 0.00
A-9 760920Z76 50,000.00 12,595.83 4623.730000 % 84.62
A-10 7609202B3 20,035,000.00 20,035,000.00 8.000000 % 0.00
A-11 7609202L1 15,811,000.00 15,811,000.00 8.000000 % 0.00
A-12 7609202A5 24,277,000.00 0.00 7.000000 % 0.00
A-13 7609202G2 9,443,000.00 0.00 7.700000 % 0.00
A-14 7609202F4 10,000.00 0.00 2718.990000 % 0.00
A-15 7609202J6 5,128,000.00 0.00 8.000000 % 0.00
A-16 7609202M9 4,587,000.00 0.00 8.000000 % 0.00
A-17 7609202C1 12,800,000.00 0.00 0.000000 % 0.00
A-18 7609202D9 4,000,000.00 0.00 0.000000 % 0.00
A-19 760920Z92 10,298,000.00 0.00 8.000000 % 0.00
A-20 7609202E7 8,762,000.00 0.00 8.000000 % 0.00
A-21 7609202H0 6,304,000.00 0.00 8.000000 % 0.00
A-22 7609202N7 9,012,000.00 0.00 8.000000 % 0.00
A-23 7609202K3 0.00 0.00 0.132986 % 0.00
R-I 7609202Q0 100.00 0.00 8.000000 % 0.00
R-II 7609202R8 100.00 0.00 8.000000 % 0.00
M 7609202P2 6,430,878.00 6,197,532.52 8.000000 % 18,583.17
B 14,467,386.02 13,861,970.39 8.000000 % 0.00
-------------------------------------------------------------------------------
321,497,464.02 112,948,364.75 584,538.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 11,999.34 96,589.64 0.00 0.00 2,132,757.73
A-4 40,281.58 303,966.49 0.00 0.00 6,648,233.07
A-5 28,112.61 245,708.53 0.00 0.00 4,606,245.92
A-6 33,655.80 33,655.80 0.00 0.00 5,775,000.00
A-7 0.00 0.00 184,120.17 0.00 31,747,578.51
A-8 0.00 0.00 33,475.75 0.00 5,772,175.57
A-9 48,487.43 48,572.05 0.00 0.00 12,511.21
A-10 133,440.99 133,440.99 0.00 0.00 20,035,000.00
A-11 105,307.48 105,307.48 0.00 0.00 15,811,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 0.00 0.00 0.00 0.00 0.00
A-19 0.00 0.00 0.00 0.00 0.00
A-20 0.00 0.00 0.00 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00
A-22 0.00 0.00 0.00 0.00 0.00
A-23 12,509.46 12,509.46 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,291.66 59,874.83 0.00 0.00 6,178,949.35
B 72,380.95 72,380.95 0.00 61,540.55 13,820,405.55
-------------------------------------------------------------------------------
527,467.30 1,112,006.22 217,595.92 61,540.55 112,539,856.91
===============================================================================
Run: 08/22/95 08:54:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_____________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 88.693921 3.383612 0.479974 3.863586 0.000000 85.310309
A-4 259.096524 9.884354 1.509974 11.394328 0.000000 249.212170
A-5 418.845345 18.893455 2.440966 21.334421 0.000000 399.951890
A-6 1000.000000 0.000000 5.827844 5.827844 0.000000 1000.000000
A-7 1218.666345 0.000000 0.000000 0.000000 7.108887 1225.775232
A-8 1218.666345 0.000000 0.000000 0.000000 7.108887 1225.775233
A-9 251.916600 1.692400 969.748600 971.441000 0.000000 250.224200
A-10 1000.000000 0.000000 6.660394 6.660394 0.000000 1000.000000
A-11 1000.000000 0.000000 6.660393 6.660393 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-19 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-20 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-22 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 963.714833 2.889679 6.420843 9.310522 0.000000 960.825155
B 958.153074 0.000000 5.003045 5.003045 0.000000 955.280071
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,170.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,175.72
SUBSERVICER ADVANCES THIS MONTH 26,003.56
MASTER SERVICER ADVANCES THIS MONTH 2,375.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,809,313.63
(B) TWO MONTHLY PAYMENTS: 1 194,291.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 369,899.83
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,052,859.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,539,856.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 306,691.06
REMAINING SUBCLASS INTEREST SHORTFALL 19,975.75
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 69,834.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.24011220 % 5.48704900 % 12.27283850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.22909160 % 5.49045424 % 12.28045420 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1333 %
BANKRUPTCY AMOUNT AVAILABLE 289,753.00
FRAUD AMOUNT AVAILABLE 1,211,795.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,939,142.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56977687
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.11
POOL TRADING FACTOR: 35.00489724
................................................................................
Run: 08/22/95 08:54:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,212,675.53 7.000000 % 490,046.87
A-4 760920X52 24,469,000.00 24,469,000.00 7.500000 % 0.00
A-5 760920Y36 20,936,000.00 20,936,000.00 7.500000 % 0.00
A-6 760920X86 25,256,000.00 0.00 5.800000 % 0.00
A-7 760920Y44 36,900,000.00 3,326,190.38 7.500000 % 159,604.52
A-8 760920Y51 15,000,000.00 7,562,579.69 7.500000 % 98,107.48
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 1,638.86 3123.270000 % 78.64
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.217168 % 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 10,404,120.96 7.500000 % 44,196.87
-------------------------------------------------------------------------------
261,801,192.58 76,912,205.42 792,034.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 59,300.39 549,347.26 0.00 0.00 9,722,628.66
A-4 152,229.03 152,229.03 0.00 0.00 24,469,000.00
A-5 130,249.17 130,249.17 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 20,693.23 180,297.75 0.00 0.00 3,166,585.86
A-8 47,049.09 145,156.57 0.00 0.00 7,464,472.21
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 4,245.91 4,324.55 0.00 0.00 1,560.22
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,855.17 13,855.17 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
B 64,727.22 108,924.09 0.00 0.00 10,359,924.09
-------------------------------------------------------------------------------
492,349.21 1,284,383.59 0.00 0.00 76,120,171.04
===============================================================================
Run: 08/22/95 08:54:37
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-3 340.763281 16.351247 1.978658 18.329905 0.000000 324.412034
A-4 1000.000000 0.000000 6.221302 6.221302 0.000000 1000.000000
A-5 1000.000000 0.000000 6.221302 6.221302 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 90.140661 4.325326 0.560792 4.886118 0.000000 85.815335
A-8 504.171979 6.540499 3.136606 9.677105 0.000000 497.631481
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 32.777200 1.572800 84.918200 86.491000 0.000000 31.204400
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 881.631006 3.745186 5.484893 9.230079 0.000000 877.885824
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,344.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,607.02
SUBSERVICER ADVANCES THIS MONTH 8,411.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 614,671.14
(B) TWO MONTHLY PAYMENTS: 1 186,102.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,120,171.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 465,310.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.47273100 % 13.52726910 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.39004100 % 13.60995900 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2169 %
BANKRUPTCY AMOUNT AVAILABLE 100,166.00
FRAUD AMOUNT AVAILABLE 849,560.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,593,837.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12949239
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.72
POOL TRADING FACTOR: 29.07556314
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: 159,604.52 0.00 0.00
CLASS A-7 ENDING BAL: 3,166,585.86 0.00 0.00
CLASS A-8 PRIN DIST: 98,107.48 N/A 0.00
CLASS A-8 ENDING BAL: 7,464,472.21 N/A 0.00
................................................................................
Run: 08/22/95 08:54:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,267,085.01 7.750000 % 657,854.49
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 847,326.89 7.750000 % 55,643.01
A-12 760920U63 2,475,000.00 2,475,000.00 7.750000 % 0.00
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 8,642,673.11 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,432,247.80 7.750000 % 73,094.34
A-17 760920W38 0.00 0.00 0.334643 % 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 8,250,508.46 7.750000 % 6,885.49
B 20,436,665.48 19,592,689.19 7.750000 % 16,351.15
-------------------------------------------------------------------------------
430,245,573.48 142,166,530.46 809,828.48
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 91,853.95 749,708.44 0.00 0.00 13,609,230.52
A-10 422,994.36 422,994.36 0.00 0.00 65,701,000.00
A-11 5,455.24 61,098.25 0.00 0.00 791,683.88
A-12 15,934.48 15,934.48 0.00 0.00 2,475,000.00
A-13 70,549.50 70,549.50 0.00 0.00 10,958,000.00
A-14 0.00 0.00 55,643.01 0.00 8,698,316.12
A-15 0.00 0.00 0.00 0.00 0.00
A-16 73,602.78 146,697.12 0.00 0.00 11,359,153.46
A-17 39,522.12 39,522.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 53,118.19 60,003.68 0.00 0.00 8,243,622.97
B 126,141.11 142,492.26 0.00 0.00 19,576,338.04
-------------------------------------------------------------------------------
899,171.73 1,709,000.21 55,643.01 0.00 141,412,344.99
===============================================================================
Run: 08/22/95 08:54:41
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-9 546.150328 25.182961 3.516210 28.699171 0.000000 520.967367
A-10 1000.000000 0.000000 6.438172 6.438172 0.000000 1000.000000
A-11 335.974183 22.063049 2.163061 24.226110 0.000000 313.911134
A-12 1000.000000 0.000000 6.438174 6.438174 0.000000 1000.000000
A-13 1000.000000 0.000000 6.438173 6.438173 0.000000 1000.000000
A-14 1240.337702 0.000000 0.000000 0.000000 7.985507 1248.323209
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 699.990681 4.475529 4.506661 8.982190 0.000000 695.515152
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 958.702842 0.800089 6.172293 6.972382 0.000000 957.902754
B 958.702838 0.800089 6.172294 6.972383 0.000000 957.902749
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,720.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,792.83
SUBSERVICER ADVANCES THIS MONTH 43,388.88
MASTER SERVICER ADVANCES THIS MONTH 5,377.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,213,503.66
(B) TWO MONTHLY PAYMENTS: 4 1,998,455.44
(C) THREE OR MORE MONTHLY PAYMENTS: 1 246,853.90
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,228,625.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,412,344.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 508
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 714,419.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 635,539.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.41508250 % 5.80341100 % 13.78150620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.32706340 % 5.82949315 % 13.84344350 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3353 %
BANKRUPTCY AMOUNT AVAILABLE 193,432.00
FRAUD AMOUNT AVAILABLE 1,504,384.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,577,030.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.58232707
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.52
POOL TRADING FACTOR: 32.86782101
................................................................................
Run: 08/22/95 08:54:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,141,915.47 7.000000 % 354,472.79
A-4 7609203Q9 70,830,509.00 6,143,385.62 6.787500 % 354,557.64
A-5 7609203R7 355,932.00 30,871.27 639.287500 % 1,781.70
A-6 7609203S5 17,000,000.00 5,013,202.52 6.823529 % 289,330.57
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,584,682.78 8.000000 % 51,058.34
A-9 7609204J4 15,000,000.00 15,000,000.00 8.000000 % 0.00
A-10 7609203X4 32,000,000.00 32,000,000.00 8.000000 % 0.00
A-11 7609204F2 1,500,000.00 1,500,000.00 8.000000 % 0.00
A-12 7609204G0 6,000,000.00 0.00 8.000000 % 0.00
A-13 7609203Z9 0.00 0.00 0.195235 % 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 6,990,049.26 8.000000 % 5,779.06
B 15,322,642.27 14,615,423.56 8.000000 % 12,083.38
-------------------------------------------------------------------------------
322,581,934.27 123,819,530.48 1,069,063.48
===============================================================================
_______________________________________________________________________________
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 35,679.40 390,152.19 0.00 0.00 5,787,442.68
A-4 34,604.56 389,162.20 0.00 0.00 5,788,827.98
A-5 16,378.21 18,159.91 0.00 0.00 29,089.57
A-6 28,388.34 317,718.91 0.00 0.00 4,723,871.95
A-7 78,340.75 78,340.75 0.00 0.00 11,800,000.00
A-8 163,218.86 214,277.20 0.00 0.00 24,533,624.44
A-9 99,585.70 99,585.70 0.00 0.00 15,000,000.00
A-10 212,449.49 212,449.49 0.00 0.00 32,000,000.00
A-11 9,958.57 9,958.57 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 20,061.41 20,061.41 0.00 0.00 0.00
R-I 0.02 0.02 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,407.26 52,186.32 0.00 0.00 6,984,270.20
B 97,032.46 109,115.84 0.00 0.00 14,603,340.18
-------------------------------------------------------------------------------
842,105.03 1,911,168.51 0.00 0.00 122,750,467.00
===============================================================================
Run: 08/22/95 08:54:45
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 86.733608 5.005719 0.503850 5.509569 0.000000 81.727889
A-4 86.733608 5.005719 0.488554 5.494273 0.000000 81.727889
A-5 86.733618 5.005731 46.014997 51.020728 0.000000 81.727886
A-6 294.894266 17.019445 1.669902 18.689347 0.000000 277.874821
A-7 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-8 669.882365 1.391235 4.447380 5.838615 0.000000 668.491129
A-9 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-10 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-11 1000.000000 0.000000 6.639047 6.639047 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 962.937136 0.796113 6.392984 7.189097 0.000000 962.141023
B 953.844859 0.788596 6.332621 7.121217 0.000000 953.056263
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:48 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 31,423.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,657.56
SUBSERVICER ADVANCES THIS MONTH 28,545.02
MASTER SERVICER ADVANCES THIS MONTH 22,157.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 826,103.82
(B) TWO MONTHLY PAYMENTS: 1 341,774.08
(C) THREE OR MORE MONTHLY PAYMENTS: 2 571,864.93
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,933,205.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 122,750,467.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,917,437.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 966,694.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.55083610 % 5.64535300 % 11.80381120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.41341890 % 5.68981151 % 11.89676950 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1939 %
BANKRUPTCY AMOUNT AVAILABLE 203,537.00
FRAUD AMOUNT AVAILABLE 1,292,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,750.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63294550
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.43
POOL TRADING FACTOR: 38.05249270
................................................................................
Run: 08/22/95 08:54:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,903,736.77 7.300000 % 772,871.64
A-4 7609203H9 72,404,250.00 789,520.44 6.537500 % 77,203.73
A-5 7609203J5 76,215.00 831.07 2823.875000 % 81.27
A-6 7609203N6 44,428,000.00 44,428,000.00 7.500000 % 0.00
A-7 7609203P1 15,000,000.00 15,000,000.00 7.500000 % 0.00
A-8 7609204B1 7,005,400.00 7,277,043.42 7.500000 % 0.00
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 13,292,533.20 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278541 % 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 11,418,170.41 7.500000 % 10,093.95
B 16,042,796.83 15,496,957.24 7.500000 % 13,699.69
-------------------------------------------------------------------------------
427,807,906.83 186,144,792.55 873,950.28
===============================================================================
_______________________________________________________________________________
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 47,988.80 820,860.44 0.00 0.00 7,130,865.13
A-4 4,292.99 81,496.72 0.00 0.00 712,316.71
A-5 1,951.95 2,033.22 0.00 0.00 749.80
A-6 277,142.11 277,142.11 0.00 0.00 44,428,000.00
A-7 93,570.08 93,570.08 0.00 0.00 15,000,000.00
A-8 36,180.44 36,180.44 9,213.80 0.00 7,286,257.22
A-9 190,496.21 190,496.21 0.00 0.00 30,538,000.00
A-10 249,520.22 249,520.22 0.00 0.00 40,000,000.00
A-11 0.00 0.00 82,918.89 0.00 13,375,452.09
A-12 43,124.59 43,124.59 0.00 0.00 0.00
R-I 0.04 0.04 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,226.61 81,320.56 0.00 0.00 11,408,076.46
B 96,670.10 110,369.79 0.00 0.00 15,483,257.55
-------------------------------------------------------------------------------
1,112,164.14 1,986,114.42 92,132.69 0.00 185,362,974.96
===============================================================================
Run: 08/22/95 08:54:50
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-3 159.839362 15.629988 0.970490 16.600478 0.000000 144.209374
A-4 10.904338 1.066287 0.059292 1.125579 0.000000 9.838051
A-5 10.904284 1.066326 25.611100 26.677426 0.000000 9.837958
A-6 1000.000000 0.000000 6.238006 6.238006 0.000000 1000.000000
A-7 1000.000000 0.000000 6.238005 6.238005 0.000000 1000.000000
A-8 1038.776290 0.000000 5.164649 5.164649 1.315243 1040.091533
A-9 1000.000000 0.000000 6.238005 6.238005 0.000000 1000.000000
A-10 1000.000000 0.000000 6.238006 6.238006 0.000000 1000.000000
A-11 1225.355433 0.000000 0.000000 0.000000 7.643773 1232.999206
R-I 0.000000 0.000000 0.400000 0.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 970.508261 0.857954 6.054036 6.911990 0.000000 969.650307
B 965.976033 0.853946 6.025764 6.879710 0.000000 965.122086
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:52 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 52,334.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,728.59
SUBSERVICER ADVANCES THIS MONTH 34,135.57
MASTER SERVICER ADVANCES THIS MONTH 2,047.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,986,168.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,360.48
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,374,287.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 185,362,974.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 688
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 276,861.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 617,260.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.54075710 % 6.13402600 % 8.32521660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.49260770 % 6.15445262 % 8.35293970 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2782 %
BANKRUPTCY AMOUNT AVAILABLE 220,491.00
FRAUD AMOUNT AVAILABLE 1,928,497.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,288,466.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24181571
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.04
POOL TRADING FACTOR: 43.32855284
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,486,257.22 5,800,000.00
................................................................................
Run: 08/22/95 08:54:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,860,127.31 5.750000 % 613,357.64
A-4 7609202W7 10,000,000.00 10,000,000.00 6.500000 % 0.00
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 6.637500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.845833 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 7,790.18 2775.250000 % 276.96
A-11 7609203B2 0.00 0.00 0.452499 % 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 5,257,231.87 7.000000 % 22,586.26
-------------------------------------------------------------------------------
146,754,518.99 60,605,149.36 636,220.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 8,902.16 622,259.80 0.00 0.00 1,246,769.67
A-4 54,100.12 54,100.12 0.00 0.00 10,000,000.00
A-5 112,528.26 112,528.26 0.00 0.00 20,800,000.00
A-6 18,244.22 18,244.22 0.00 0.00 3,680,000.00
A-7 15,468.47 15,468.47 0.00 0.00 2,800,000.00
A-8 7,836.19 7,836.19 0.00 0.00 1,200,000.00
A-9 87,392.50 87,392.50 0.00 0.00 15,000,000.00
A-10 17,994.28 18,271.24 0.00 0.00 7,513.22
A-11 22,825.06 22,825.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,629.52 53,215.78 0.00 0.00 5,234,645.61
-------------------------------------------------------------------------------
375,920.78 1,012,141.64 0.00 0.00 59,968,928.50
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 96.379653 31.780189 0.461252 32.241441 0.000000 64.599465
A-4 1000.000000 0.000000 5.410012 5.410012 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410013 5.410013 0.000000 1000.000000
A-6 1000.000000 0.000000 4.957668 4.957668 0.000000 1000.000000
A-7 176.211454 0.000000 0.973472 0.973472 0.000000 176.211454
A-8 176.211454 0.000000 1.150689 1.150689 0.000000 176.211454
A-9 403.225806 0.000000 2.349261 2.349261 0.000000 403.225807
A-10 389.509000 13.848000 899.714000 913.562000 0.000000 375.661000
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 890.404444 3.825381 5.187645 9.013026 0.000000 886.579065
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:54:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,333.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,485.80
SUBSERVICER ADVANCES THIS MONTH 5,220.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 309,565.15
(B) TWO MONTHLY PAYMENTS: 1 180,610.36
(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 59,968,928.50
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 375,847.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.32543700 % 8.67456300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.27107030 % 8.72892970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4502 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 661,876.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,517,236.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87868663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.50
POOL TRADING FACTOR: 40.86342888
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 08/22/95 08:54:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,588,581.66 5.700000 % 684,656.01
A-3 7609204R6 19,990,000.00 17,818,980.19 6.400000 % 145,948.62
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 0.349230 % 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 9,096,380.40 7.000000 % 39,863.19
-------------------------------------------------------------------------------
260,444,078.54 133,763,942.25 870,467.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 211,695.84 896,351.85 0.00 0.00 43,903,925.65
A-3 94,989.72 240,938.34 0.00 0.00 17,673,031.57
A-4 216,595.26 216,595.26 0.00 0.00 38,524,000.00
A-5 103,930.11 103,930.11 0.00 0.00 17,825,000.00
A-6 34,464.56 34,464.56 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 65,208.84 65,208.84 0.00 0.00 0.00
A-12 38,910.32 38,910.32 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 53,037.20 92,900.39 0.00 0.00 9,056,517.21
-------------------------------------------------------------------------------
818,831.85 1,689,299.67 0.00 0.00 132,893,474.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 814.061338 12.499882 3.864967 16.364849 0.000000 801.561456
A-3 891.394707 7.301082 4.751862 12.052944 0.000000 884.093625
A-4 1000.000000 0.000000 5.622346 5.622346 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830581 5.830581 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830580 5.830580 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 873.134174 3.826349 5.090880 8.917229 0.000000 869.307826
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,078.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,301.15
SUBSERVICER ADVANCES THIS MONTH 7,488.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 326,635.95
(B) TWO MONTHLY PAYMENTS: 1 135,381.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 256,132.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,893,474.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 528
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,272.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.19967680 % 6.80032320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.18513020 % 6.81486980 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3493 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,421,099.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,949,733.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76227226
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.25
POOL TRADING FACTOR: 51.02572313
................................................................................
Run: 08/22/95 08:55:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,436,007.88 7.650000 % 1,094,908.59
A-8 7609206T0 26,191,000.00 26,191,000.00 7.650000 % 0.00
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 0.00
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 10,902,000.00 7.650000 % 0.00
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.103460 % 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 9,047,992.24 8.000000 % 23,321.53
B 16,935,768.50 16,286,388.31 8.000000 % 12,477.24
-------------------------------------------------------------------------------
376,350,379.50 143,779,040.43 1,130,707.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 53,662.80 1,148,571.39 0.00 0.00 7,341,099.29
A-8 166,605.17 166,605.17 0.00 0.00 26,191,000.00
A-9 326,270.31 326,270.31 0.00 0.00 51,291,000.00
A-10 137,557.90 137,557.90 0.00 0.00 21,624,652.00
A-11 69,349.38 69,349.38 0.00 0.00 10,902,000.00
A-12 34,471.37 34,471.37 0.00 0.00 0.00
A-13 12,369.29 12,369.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 60,189.01 83,510.54 0.00 0.00 9,024,670.71
B 108,340.20 120,817.44 0.00 29,501.50 16,244,409.55
-------------------------------------------------------------------------------
968,815.43 2,099,522.79 0.00 29,501.50 142,618,831.55
===============================================================================
Run: 08/22/95 08:55:02
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-7 174.951946 22.706995 1.112897 23.819892 0.000000 152.244951
A-8 1000.000000 0.000000 6.361161 6.361161 0.000000 1000.000000
A-9 1000.000000 0.000000 6.361161 6.361161 0.000000 1000.000000
A-10 1000.000000 0.000000 6.361161 6.361161 0.000000 1000.000000
A-11 1000.000000 0.000000 6.361161 6.361161 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 961.656286 2.478704 6.397125 8.875829 0.000000 959.177582
B 961.656290 0.736739 6.397125 7.133864 0.000000 959.177586
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,580.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,663.83
SUBSERVICER ADVANCES THIS MONTH 31,311.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,847,025.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,264,242.94
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,009,705.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,618,831.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 504
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 789,613.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.37964280 % 6.29298400 % 11.32737310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.28208720 % 6.32782544 % 11.39008740 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1036 %
BANKRUPTCY AMOUNT AVAILABLE 166,914.00
FRAUD AMOUNT AVAILABLE 1,498,227.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,475.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53551192
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.90
POOL TRADING FACTOR: 37.89522725
................................................................................
Run: 08/22/95 08:55:06 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-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 46,187,558.89 7.500000 % 1,634,540.18
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 9,737,304.22 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,265,865.35 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.198557 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,379,086.69 7.500000 % 8,215.37
B 18,182,304.74 17,716,056.36 7.500000 % 15,517.92
-------------------------------------------------------------------------------
427,814,328.74 216,824,871.51 1,658,273.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 287,662.70 1,922,202.88 0.00 0.00 44,553,018.71
A-6 287,628.08 287,628.08 0.00 0.00 46,182,000.00
A-7 475,562.29 475,562.29 0.00 0.00 76,357,000.00
A-8 52,845.79 52,845.79 7,799.53 0.00 9,745,103.75
A-9 0.00 0.00 70,165.42 0.00 11,336,030.77
A-10 35,751.33 35,751.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,414.29 66,629.66 0.00 0.00 9,370,871.32
B 110,338.12 125,856.04 0.00 0.00 17,700,538.44
-------------------------------------------------------------------------------
1,308,202.60 2,966,476.07 77,964.95 0.00 215,244,562.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 659.652645 23.344571 4.108411 27.452982 0.000000 636.308074
A-6 1000.000000 0.000000 6.228143 6.228143 0.000000 1000.000000
A-7 1000.000000 0.000000 6.228143 6.228143 0.000000 1000.000000
A-8 1023.578705 0.000000 5.555113 5.555113 0.819881 1024.398586
A-9 1218.194783 0.000000 0.000000 0.000000 7.587091 1225.781874
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 974.357027 0.853463 6.068435 6.921898 0.000000 973.503564
B 974.357025 0.853463 6.068434 6.921897 0.000000 973.503563
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,918.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,741.57
SUBSERVICER ADVANCES THIS MONTH 36,403.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,423,558.78
(B) TWO MONTHLY PAYMENTS: 1 586,309.09
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,388,025.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 587,650.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,244,562.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 798
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,390,386.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.50367390 % 4.32565100 % 8.17067540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.42295300 % 4.35359258 % 8.22345440 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1982 %
BANKRUPTCY AMOUNT AVAILABLE 211,909.00
FRAUD AMOUNT AVAILABLE 2,267,498.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,267,498.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16145724
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.95
POOL TRADING FACTOR: 50.31261193
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,260,103.75 8,485,000.00
................................................................................
Run: 08/22/95 08:55:09 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-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 3,869,188.35 7.500000 % 801,779.58
A-7 7609205M6 29,879,000.00 29,879,000.00 7.500000 % 0.00
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 0.155231 % 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 7,815,510.12 7.500000 % 32,422.70
-------------------------------------------------------------------------------
183,802,829.51 61,128,698.47 834,202.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 24,002.13 825,781.71 0.00 0.00 3,067,408.77
A-7 185,351.42 185,351.42 0.00 0.00 29,879,000.00
A-8 121,369.54 121,369.54 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 7,848.60 7,848.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 48,482.75 80,905.45 0.00 0.00 7,783,087.42
-------------------------------------------------------------------------------
387,054.44 1,221,256.72 0.00 0.00 60,294,496.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 293.565125 60.833049 1.821102 62.654151 0.000000 232.732077
A-7 1000.000000 0.000000 6.203401 6.203401 0.000000 1000.000000
A-8 1000.000000 0.000000 6.203401 6.203401 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 895.162380 3.713588 5.553052 9.266640 0.000000 891.448792
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,343.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,762.61
SUBSERVICER ADVANCES THIS MONTH 8,011.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 194,407.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 589,372.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,294,496.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 233
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 580,609.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.21466300 % 12.78533700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.09154580 % 12.90845420 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1544 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 658,502.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,852,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14197776
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.50
POOL TRADING FACTOR: 32.80389989
................................................................................
Run: 08/22/95 08:55:13 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-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 69,918,837.89 7.774755 % 1,106,645.77
R 7609206F0 100.00 0.00 7.774755 % 0.00
B 11,237,146.51 9,744,135.00 7.774755 % 75,991.31
-------------------------------------------------------------------------------
187,272,146.51 79,662,972.89 1,182,637.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 450,566.23 1,557,212.00 0.00 0.00 68,812,192.12
R 0.00 0.00 0.00 0.00 0.00
B 62,792.49 138,783.80 0.00 357.87 9,667,785.82
-------------------------------------------------------------------------------
513,358.72 1,695,995.80 0.00 357.87 78,479,977.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 397.187364 6.286513 2.559528 8.846041 0.000000 390.900851
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 867.136064 6.762509 5.587939 12.350448 0.000000 860.341708
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,186.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,297.53
SUBSERVICER ADVANCES THIS MONTH 29,606.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,566,700.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,490,686.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,479,977.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,117,607.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.76830110 % 12.23169890 %
CURRENT PREPAYMENT PERCENTAGE 93.88415050 % 6.11584950 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.68120730 % 12.31879270 %
BANKRUPTCY AMOUNT AVAILABLE 220,997.00
FRAUD AMOUNT AVAILABLE 1,010,757.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,999,049.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33972376
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.62
POOL TRADING FACTOR: 41.90691430
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:55:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,997,116.92 6.000000 % 883,900.23
A-5 7609207R3 14,917,608.00 2,022,756.28 6.587500 % 298,129.05
A-6 7609207S1 74,963.00 10,164.61 679.081400 % 1,498.14
A-7 7609208A9 6,200,000.00 6,200,000.00 7.000000 % 0.00
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 0.403221 % 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 5,591,368.02 7.000000 % 23,799.13
-------------------------------------------------------------------------------
156,959,931.35 73,721,405.83 1,207,326.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 29,755.21 913,655.44 0.00 0.00 5,113,216.69
A-5 11,018.78 309,147.83 0.00 0.00 1,724,627.23
A-6 5,707.97 7,206.11 0.00 0.00 8,666.47
A-7 35,888.81 35,888.81 0.00 0.00 6,200,000.00
A-8 81,039.25 81,039.25 0.00 0.00 14,000,000.00
A-9 81,618.09 81,618.09 0.00 0.00 14,100,000.00
A-10 56,148.62 56,148.62 0.00 0.00 9,700,000.00
A-11 93,195.13 93,195.13 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 24,581.39 24,581.39 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.05 0.05 0.00 0.00 0.00
B 32,365.73 56,164.86 0.00 0.00 5,567,568.89
-------------------------------------------------------------------------------
451,319.03 1,658,645.58 0.00 0.00 72,514,079.28
===============================================================================
Run: 08/22/95 08:55:16
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-4 355.311412 52.368470 1.762908 54.131378 0.000000 302.942942
A-5 135.595216 19.985044 0.738643 20.723687 0.000000 115.610172
A-6 135.595027 19.985059 76.143831 96.128890 0.000000 115.609968
A-7 1000.000000 0.000000 5.788518 5.788518 0.000000 1000.000000
A-8 1000.000000 0.000000 5.788518 5.788518 0.000000 1000.000000
A-9 1000.000000 0.000000 5.788517 5.788517 0.000000 1000.000000
A-10 1000.000000 0.000000 5.788518 5.788518 0.000000 1000.000000
A-11 1000.000000 0.000000 5.788517 5.788517 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 0.500000 0.500000 0.000000 0.000000
B 890.496759 3.790317 5.154656 8.944973 0.000000 886.706444
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,583.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,925.28
SUBSERVICER ADVANCES THIS MONTH 11,916.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 465,067.35
(B) TWO MONTHLY PAYMENTS: 1 381,095.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,576.08
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,514,079.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 299
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 893,538.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.41554340 % 7.58445660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.32208570 % 7.67791430 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.399730 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 780,074.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,418,789.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84591237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.14
POOL TRADING FACTOR: 46.19910232
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 08/22/95 08:55:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 56,213,476.16 7.673631 % 1,679,587.96
M 760944AB4 5,352,000.00 5,075,053.63 7.673631 % 19,551.71
R 760944AC2 100.00 0.00 7.673631 % 0.00
B 8,362,385.57 7,611,840.27 7.673631 % 29,324.70
-------------------------------------------------------------------------------
133,787,485.57 68,900,370.06 1,728,464.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 355,875.46 2,035,463.42 0.00 0.00 54,533,888.20
M 32,129.08 51,680.79 0.00 0.00 5,055,501.92
R 0.00 0.00 0.00 0.00 0.00
B 48,188.93 77,513.63 0.00 0.00 7,582,515.57
-------------------------------------------------------------------------------
436,193.47 2,164,657.84 0.00 0.00 67,171,905.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 468.160837 13.988057 2.963826 16.951883 0.000000 454.172780
M 948.253668 3.653160 6.003191 9.656351 0.000000 944.600508
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 910.247465 3.506739 5.762582 9.269321 0.000000 906.740727
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,757.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,066.11
SUBSERVICER ADVANCES THIS MONTH 18,906.74
MASTER SERVICER ADVANCES THIS MONTH 5,007.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,934,600.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,377.51
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 435,814.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,171,905.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 233
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 696,927.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,463,024.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 208,735.67
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.58660990 % 7.36578600 % 11.04760430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.18556060 % 7.52621482 % 11.28822460 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 818,293.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,483.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19136255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.77
POOL TRADING FACTOR: 50.20791399
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:55:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,967,155.24 7.000000 % 322,255.05
A-4 760944AZ1 11,666,667.00 2,946,960.15 8.000000 % 193,353.03
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 15,934,310.51 8.500000 % 644,510.10
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 0.153597 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,103,997.49 8.000000 % 20,005.32
B 16,938,486.28 16,390,278.63 8.000000 % 0.00
-------------------------------------------------------------------------------
376,347,086.28 155,176,035.02 1,180,123.50
===============================================================================
_______________________________________________________________________________
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 46,334.60 368,589.65 0.00 0.00 7,644,900.19
A-4 19,587.02 212,940.05 0.00 0.00 2,753,607.12
A-5 33,232.58 33,232.58 0.00 0.00 5,000,000.00
A-6 112,526.88 757,036.98 0.00 0.00 15,289,800.41
A-7 99,697.75 99,697.75 0.00 0.00 15,000,000.00
A-8 30,657.06 30,657.06 0.00 0.00 4,612,500.00
A-9 258,521.79 258,521.79 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 99,697.75 99,697.75 0.00 0.00 15,000,000.00
A-12 8,141.99 8,141.99 0.00 0.00 1,225,000.00
A-13 19,802.15 19,802.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,509.87 80,515.19 0.00 0.00 9,083,992.17
B 104,418.44 104,418.44 0.00 40,536.13 16,354,262.25
-------------------------------------------------------------------------------
1,047,127.88 2,227,251.38 0.00 40,536.13 153,959,895.14
===============================================================================
Run: 08/22/95 08:55:23
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-3 354.095788 14.322447 2.059316 16.381763 0.000000 339.773342
A-4 252.596577 16.573116 1.678887 18.252003 0.000000 236.023461
A-5 1000.000000 0.000000 6.646516 6.646516 0.000000 1000.000000
A-6 354.095789 14.322447 2.500597 16.823044 0.000000 339.773342
A-7 1000.000000 0.000000 6.646517 6.646517 0.000000 1000.000000
A-8 1000.000000 0.000000 6.646517 6.646517 0.000000 1000.000000
A-9 1000.000000 0.000000 6.646516 6.646516 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.646517 6.646517 0.000000 1000.000000
A-12 1000.000000 0.000000 6.646522 6.646522 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 967.635382 2.126303 6.431405 8.557708 0.000000 965.509079
B 967.635381 0.000000 6.164569 6.164569 0.000000 965.509077
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,364.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,159.98
SUBSERVICER ADVANCES THIS MONTH 37,174.52
MASTER SERVICER ADVANCES THIS MONTH 5,793.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 971,184.98
(B) TWO MONTHLY PAYMENTS: 4 1,188,436.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,723,515.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,959,895.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 533
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 762,933.30
REMAINING SUBCLASS INTEREST SHORTFALL 4,519.79
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 875,152.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.57073880 % 5.86688400 % 10.56237750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.47735010 % 5.90023276 % 10.62241710 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1534 %
BANKRUPTCY AMOUNT AVAILABLE 242,868.00
FRAUD AMOUNT AVAILABLE 1,615,582.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,672.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57850597
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.08
POOL TRADING FACTOR: 40.90901743
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 465.47
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 73,149.20
................................................................................
Run: 08/22/95 08:55:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,886,173.07 7.500000 % 343,569.46
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 2,292,008.12 7.500000 % 38,174.38
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.151090 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,937,567.42 7.500000 % 2,606.42
B 5,682,302.33 5,549,189.83 7.500000 % 4,923.63
-------------------------------------------------------------------------------
133,690,335.33 73,156,838.44 389,273.89
===============================================================================
_______________________________________________________________________________
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 74,107.49 417,676.95 0.00 0.00 11,542,603.61
A-6 26,111.20 26,111.20 0.00 0.00 4,188,000.00
A-7 68,744.52 68,744.52 0.00 0.00 11,026,000.00
A-8 118,915.67 118,915.67 0.00 0.00 19,073,000.00
A-9 75,003.60 75,003.60 0.00 0.00 12,029,900.00
A-10 14,290.13 52,464.51 0.00 0.00 2,253,833.74
A-11 26,030.14 26,030.14 0.00 0.00 4,175,000.00
A-12 9,188.59 9,188.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,315.05 20,921.47 0.00 0.00 2,934,961.00
B 34,597.89 39,521.52 0.00 0.00 5,544,266.20
-------------------------------------------------------------------------------
465,304.28 854,578.17 0.00 0.00 72,767,564.55
===============================================================================
_______________________________________________________________________________
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-5 797.248177 23.044434 4.970655 28.015089 0.000000 774.203743
A-6 1000.000000 0.000000 6.234766 6.234766 0.000000 1000.000000
A-7 1000.000000 0.000000 6.234765 6.234765 0.000000 1000.000000
A-8 1000.000000 0.000000 6.234765 6.234765 0.000000 1000.000000
A-9 1000.000000 0.000000 6.234765 6.234765 0.000000 1000.000000
A-10 275.316291 4.585511 1.716532 6.302043 0.000000 270.730780
A-11 1000.000000 0.000000 6.234764 6.234764 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 976.574200 0.866487 6.088713 6.955200 0.000000 975.707713
B 976.574196 0.866483 6.088712 6.955195 0.000000 975.707711
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,025.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,708.92
SUBSERVICER ADVANCES THIS MONTH 4,079.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 565,741.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,767,564.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 324,363.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.39922910 % 4.01543800 % 7.58533300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.34751820 % 4.03333686 % 7.61914490 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1516 %
BANKRUPTCY AMOUNT AVAILABLE 137,505.00
FRAUD AMOUNT AVAILABLE 757,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,492.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10603183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.24
POOL TRADING FACTOR: 54.42993644
................................................................................
Run: 08/22/95 08:55:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,561,667.63 7.866155 % 623,679.36
R 760944CB2 100.00 0.00 7.866155 % 0.00
B 3,851,896.47 3,485,118.39 7.866155 % 14,115.15
-------------------------------------------------------------------------------
154,075,839.47 54,046,786.02 637,794.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 329,894.59 953,573.95 0.00 0.00 49,937,988.27
R 0.00 0.00 0.00 0.00 0.00
B 22,739.00 36,854.15 0.00 0.00 3,471,003.24
-------------------------------------------------------------------------------
352,633.59 990,428.10 0.00 0.00 53,408,991.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 336.575517 4.151667 2.196020 6.347687 0.000000 332.423850
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 904.779871 3.664468 5.903326 9.567794 0.000000 901.115403
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:32 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 11,520.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,723.70
SUBSERVICER ADVANCES THIS MONTH 18,229.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,584,918.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,408,991.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 252
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 418,898.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.55166390 % 6.44833610 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.50108820 % 6.49891180 %
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 8.24698559
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.40
POOL TRADING FACTOR: 34.66409250
................................................................................
Run: 08/22/95 08:55:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,171,819.38 8.000000 % 1,359,151.56
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 0.253492 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,221,631.24 8.000000 % 0.00
M-2 760944CK2 4,813,170.00 4,681,211.68 8.000000 % 0.00
M-3 760944CL0 3,208,780.00 3,138,224.95 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,419,013.10 8.000000 % 0.00
-------------------------------------------------------------------------------
320,878,029.09 111,943,167.74 1,359,151.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 127,549.75 1,486,701.31 0.00 0.00 17,812,667.82
A-4 208,751.88 208,751.88 0.00 0.00 31,377,195.00
A-5 273,929.03 273,929.03 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 23,598.71 23,598.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00 6,221,631.24
M-2 0.00 0.00 0.00 0.00 4,681,211.68
M-3 0.00 0.00 0.00 0.00 3,138,224.95
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,235,565.60
-------------------------------------------------------------------------------
633,829.37 1,992,980.93 0.00 0.00 110,400,568.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 432.900235 30.689681 2.880077 33.569758 0.000000 402.210554
A-4 1000.000000 0.000000 6.652981 6.652981 0.000000 1000.000000
A-5 1000.000000 0.000000 6.652981 6.652981 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-1 969.469747 0.000000 0.000000 0.000000 0.000000 969.469747
M-2 972.583906 0.000000 0.000000 0.000000 0.000000 972.583906
M-3 978.011877 0.000000 0.000000 0.000000 0.000000 978.011877
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 884.471295 0.000000 0.000000 0.000000 0.000000 770.128413
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,998.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,733.19
SUBSERVICER ADVANCES THIS MONTH 38,736.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,310,532.49
(B) TWO MONTHLY PAYMENTS: 3 724,607.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 351,176.04
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 654,010.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,400,568.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 443
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 593,015.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.93701880 % 12.54303200 % 5.51994880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.85079470 % 12.71829306 % 5.43091220 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2480 %
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 8.69741790
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.30
POOL TRADING FACTOR: 34.40577374
................................................................................
Run: 08/22/95 08:55:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,644,055.06 7.500000 % 405,647.67
A-4 760944BV9 37,600,000.00 22,341,427.94 7.500000 % 329,825.68
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 0.201740 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,615,404.24 7.500000 % 2,233.66
B-1 3,744,527.00 3,662,472.60 7.500000 % 3,127.89
B-2 534,817.23 523,097.69 7.500000 % 446.74
-------------------------------------------------------------------------------
106,963,444.23 57,786,457.53 741,281.64
===============================================================================
_______________________________________________________________________________
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 60,009.98 465,657.65 0.00 0.00 9,238,407.39
A-4 139,019.20 468,844.88 0.00 0.00 22,011,602.26
A-5 62,224.85 62,224.85 0.00 0.00 10,000,000.00
A-6 56,002.37 56,002.37 0.00 0.00 9,000,000.00
A-7 9,672.08 9,672.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,274.32 18,507.98 0.00 0.00 2,613,170.58
B-1 22,789.68 25,917.57 0.00 0.00 3,659,344.71
B-2 3,254.97 3,701.71 0.00 0.00 522,650.95
-------------------------------------------------------------------------------
369,247.45 1,110,529.09 0.00 0.00 57,045,175.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 901.313557 37.910997 5.608409 43.519406 0.000000 863.402560
A-4 594.186913 8.771960 3.697319 12.469279 0.000000 585.414954
A-5 1000.000000 0.000000 6.222485 6.222485 0.000000 1000.000000
A-6 1000.000000 0.000000 6.222486 6.222486 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 978.086851 0.835325 6.086133 6.921458 0.000000 977.251526
B-1 978.086845 0.835324 6.086131 6.921455 0.000000 977.251521
B-2 978.086832 0.835324 6.086135 6.921459 0.000000 977.251527
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:39 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 16,464.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,049.41
SUBSERVICER ADVANCES THIS MONTH 2,988.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 87,509.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 320,836.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,045,175.89
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 691,929.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.23085060 % 4.52598100 % 7.24316820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.08809660 % 4.58087917 % 7.33102420 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2006 %
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 8.16932435
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.90
POOL TRADING FACTOR: 53.33146880
................................................................................
Run: 08/22/95 08:55:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 57,446,008.35 7.665341 % 1,213,628.19
R 760944BR8 100.00 0.00 7.665341 % 0.00
B 7,272,473.94 6,839,450.65 7.665341 % 5,716.62
-------------------------------------------------------------------------------
121,207,887.94 64,285,459.00 1,219,344.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 365,107.16 1,578,735.35 0.00 0.00 56,232,380.16
R 0.00 0.00 0.00 0.00 0.00
B 43,469.20 49,185.82 0.00 0.00 6,833,734.03
-------------------------------------------------------------------------------
408,576.36 1,627,921.17 0.00 0.00 63,066,114.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 504.198447 10.651905 3.204513 13.856418 0.000000 493.546541
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 940.457224 0.786061 5.977225 6.763286 0.000000 939.671161
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,339.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,679.26
SUBSERVICER ADVANCES THIS MONTH 15,372.65
MASTER SERVICER ADVANCES THIS MONTH 2,555.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 372,800.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,979.75
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,543,345.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,066,114.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 227
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 430,101.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,165,613.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.36081230 % 10.63918770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.16417460 % 10.83582540 %
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 8.17615558
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.82
POOL TRADING FACTOR: 52.03136138
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/22/95 08:55:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 68,113,569.45 6.898687 % 946,944.11
R 760944BK3 100.00 0.00 6.898687 % 0.00
B 11,897,842.91 10,687,528.65 6.898687 % 0.00
-------------------------------------------------------------------------------
153,520,242.91 78,801,098.10 946,944.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 391,355.05 1,338,299.16 0.00 0.00 67,166,625.34
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 10,508,257.67
-------------------------------------------------------------------------------
391,355.05 1,338,299.16 0.00 0.00 77,674,883.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 480.952290 6.686405 2.763372 9.449777 0.000000 474.265884
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 898.274480 0.000000 0.000000 0.000000 0.000000 883.206960
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,522.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,266.91
SPREAD 15,708.52
SUBSERVICER ADVANCES THIS MONTH 27,274.34
MASTER SERVICER ADVANCES THIS MONTH 5,014.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,334,877.66
(B) TWO MONTHLY PAYMENTS: 1 582,699.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,859,014.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,674,883.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
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 737,982.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,003.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.43733540 % 13.56266460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.47148570 % 13.52851430 %
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 7.62900494
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.13
POOL TRADING FACTOR: 50.59585729
................................................................................
Run: 08/22/95 08:55:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,131,535.64 8.000000 % 324,999.55
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 2,384,160.04 8.000000 % 723,386.09
A-5 760944ET1 38,663,000.00 38,663,000.00 8.000000 % 0.00
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,439,961.49 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 2,435,331.34 8.000000 % 116,487.79
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 15,449,146.28 8.000000 % 179,205.09
A-11 760944EF1 2,607,000.00 1,493,038.51 8.000000 % 42,798.24
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 0.221952 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,396,362.72 8.000000 % 7,591.03
M-2 760944EZ7 4,032,382.00 3,936,732.84 8.000000 % 3,180.37
M-3 760944FA1 2,419,429.00 2,373,665.80 8.000000 % 1,917.61
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,260,735.83 8.000000 % 0.00
-------------------------------------------------------------------------------
322,590,531.66 137,771,793.04 1,399,565.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 54,039.98 379,039.53 0.00 0.00 7,806,536.09
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 15,844.48 739,230.57 0.00 0.00 1,660,773.95
A-5 256,943.78 256,943.78 0.00 0.00 38,663,000.00
A-6 156,818.58 156,818.58 0.00 0.00 23,596,900.00
A-7 0.00 0.00 42,798.24 0.00 6,482,759.73
A-8 16,184.55 132,672.34 0.00 0.00 2,318,843.55
A-9 50,554.05 50,554.05 0.00 0.00 7,607,000.00
A-10 102,670.83 281,875.92 0.00 0.00 15,269,941.19
A-11 9,922.33 52,720.57 0.00 0.00 1,450,240.27
A-12 25,818.65 25,818.65 0.00 0.00 3,885,000.00
A-13 38,458.83 38,458.83 0.00 0.00 5,787,000.00
A-14 25,402.28 25,402.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,445.67 70,036.70 0.00 0.00 9,388,771.69
M-2 26,162.46 29,342.83 0.00 0.00 3,933,552.47
M-3 15,774.74 17,692.35 0.00 0.00 2,371,748.19
B-1 46,159.81 46,159.81 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,255,732.72
-------------------------------------------------------------------------------
903,201.02 2,302,766.79 42,798.24 0.00 136,410,022.40
===============================================================================
Run: 08/22/95 08:55:45
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-1 154.427523 6.172128 1.026283 7.198411 0.000000 148.255395
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-4 196.989180 59.769156 1.309137 61.078293 0.000000 137.220024
A-5 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
A-6 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
A-7 1209.155368 0.000000 0.000000 0.000000 8.035719 1217.191087
A-8 132.398137 6.332923 0.879882 7.212805 0.000000 126.065214
A-9 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
A-10 386.228657 4.480127 2.566771 7.046898 0.000000 381.748530
A-11 572.703686 16.416663 3.806034 20.222697 0.000000 556.287023
A-12 1000.000000 0.000000 6.645727 6.645727 0.000000 1000.000000
A-13 1000.000000 0.000000 6.645728 6.645728 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.908256 0.784367 6.452392 7.236759 0.000000 970.123889
M-2 976.279737 0.788708 6.488091 7.276799 0.000000 975.491030
M-3 981.085124 0.792588 6.520026 7.312614 0.000000 980.292536
B-1 986.414326 0.000000 9.231680 9.231680 0.000000 986.414326
B-2 868.480128 0.000000 0.000000 0.000000 0.000000 865.033647
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,052.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,485.21
SUBSERVICER ADVANCES THIS MONTH 44,023.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,924,133.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,205,466.05
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,651,922.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,410,022.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 505
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,250,469.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.10435170 % 11.40056400 % 4.49508440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.95863640 % 11.50507278 % 4.53629080 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2214 %
BANKRUPTCY AMOUNT AVAILABLE 231,073.00
FRAUD AMOUNT AVAILABLE 1,400,297.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,083.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.72281793
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.28
POOL TRADING FACTOR: 42.28581096
................................................................................
Run: 08/22/95 08:55:49 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-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 6,139,187.79 6.587500 % 52,508.78
A-4 760944DE5 0.00 0.00 3.412500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 43,851,344.32 7.150000 % 375,062.76
A-7 760944DY1 1,986,000.00 1,546,609.73 7.500000 % 13,228.23
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 4,546,609.74 7.500000 % 13,228.23
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 0.327882 % 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 3,063,024.23 7.500000 % 12,531.95
M-2 760944EB0 6,051,700.00 5,543,695.30 7.500000 % 22,681.29
B 1,344,847.83 1,119,973.80 7.500000 % 4,582.23
-------------------------------------------------------------------------------
268,959,047.83 96,892,444.91 493,823.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 33,668.54 86,177.32 0.00 0.00 6,086,679.01
A-4 17,441.20 17,441.20 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 261,024.74 636,087.50 0.00 0.00 43,476,281.56
A-7 9,656.83 22,885.06 0.00 0.00 1,533,381.50
A-8 194,072.02 194,072.02 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 28,388.45 41,616.68 0.00 0.00 4,533,381.51
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 26,448.41 26,448.41 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 19,125.13 31,657.08 0.00 0.00 3,050,492.28
M-2 34,614.13 57,295.42 0.00 0.00 5,521,014.01
B 6,992.97 11,575.20 0.00 0.00 1,115,391.57
-------------------------------------------------------------------------------
631,432.42 1,125,255.89 0.00 0.00 96,398,621.44
===============================================================================
Run: 08/22/95 08:55:49
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-3 145.621990 1.245512 0.798620 2.044132 0.000000 144.376478
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 778.756160 6.660741 4.635539 11.296280 0.000000 772.095420
A-7 778.756158 6.660740 4.862452 11.523192 0.000000 772.095418
A-8 1000.000000 0.000000 6.243872 6.243872 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-11 121.356192 0.353082 0.757733 1.110815 0.000000 121.003110
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-1 910.936574 3.726974 5.687771 9.414745 0.000000 907.209600
M-2 916.055869 3.747920 5.719737 9.467657 0.000000 912.307948
B 832.788495 3.407241 5.199830 8.607071 0.000000 829.381247
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,971.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,712.72
SUBSERVICER ADVANCES THIS MONTH 12,547.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 950,540.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,830.06
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,398,621.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 388
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 97,400.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.96135010 % 8.88275600 % 1.15589380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.95120710 % 8.89173119 % 1.15706170 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3281 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 506,665.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,705,302.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22548318
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.72
POOL TRADING FACTOR: 35.84137519
................................................................................
Run: 08/22/95 08:55:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,793,390.94 7.811347 % 2,158,438.93
R 760944DC9 100.00 0.00 7.811347 % 0.00
B 6,746,402.77 5,986,380.91 7.811347 % 4,653.37
-------------------------------------------------------------------------------
112,439,802.77 60,779,771.85 2,163,092.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 349,784.62 2,508,223.55 0.00 0.00 52,634,952.01
R 0.00 0.00 0.00 0.00 0.00
B 38,215.26 42,868.63 0.00 0.00 5,981,727.54
-------------------------------------------------------------------------------
387,999.88 2,551,092.18 0.00 0.00 58,616,679.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 518.418773 20.421720 3.309430 23.731150 0.000000 497.997054
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 887.344132 0.689756 5.664539 6.354295 0.000000 886.654376
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,428.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,230.00
SUBSERVICER ADVANCES THIS MONTH 30,880.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 525,342.19
(B) TWO MONTHLY PAYMENTS: 2 1,106,317.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,613,786.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,616,679.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 193
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,115,846.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.15070190 % 9.84929810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.79517850 % 10.20482150 %
BANKRUPTCY AMOUNT AVAILABLE 198,491.00
FRAUD AMOUNT AVAILABLE 655,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,943,999.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29439536
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.11
POOL TRADING FACTOR: 52.13161008
................................................................................
Run: 08/22/95 08:55:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4102
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DL9 2,600,000.00 232,116.33 5.500000 % 91,978.83
A-2 760944DM7 5,250,000.00 5,250,000.00 5.500000 % 0.00
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 8,801.06 2969.500000 % 46.57
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 4,477,001.85 6.687500 % 455,648.96
A-8 760944EJ3 15,077,940.00 1,918,715.06 7.729165 % 195,278.12
A-9 760944EK0 0.00 0.00 0.220143 % 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 3,968,327.33 7.000000 % 16,950.99
B-2 677,492.20 610,359.48 7.000000 % 2,607.20
-------------------------------------------------------------------------------
135,502,292.20 88,765,321.11 762,510.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,062.50 93,041.33 0.00 0.00 140,137.50
A-2 24,031.61 24,031.61 0.00 0.00 5,250,000.00
A-3 89,135.41 89,135.41 0.00 0.00 17,850,000.00
A-4 21,751.00 21,797.57 0.00 0.00 8,754.49
A-5 195,748.36 195,748.36 0.00 0.00 33,600,000.00
A-6 121,468.85 121,468.85 0.00 0.00 20,850,000.00
A-7 24,917.93 480,566.89 0.00 0.00 4,021,352.89
A-8 12,342.52 207,620.64 0.00 0.00 1,723,436.94
A-9 16,263.32 16,263.32 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 23,118.86 40,069.85 0.00 0.00 3,951,376.34
B-2 3,555.88 6,163.08 0.00 0.00 607,752.28
-------------------------------------------------------------------------------
533,396.24 1,295,906.91 0.00 0.00 88,002,810.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 89.275512 35.376473 0.408654 35.785127 0.000000 53.899039
A-2 1000.000000 0.000000 4.577450 4.577450 0.000000 1000.000000
A-3 1000.000000 0.000000 4.993580 4.993580 0.000000 1000.000000
A-4 880.106000 4.657000 2175.100000 2179.757000 0.000000 875.449000
A-5 1000.000000 0.000000 5.825844 5.825844 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825844 5.825844 0.000000 1000.000000
A-7 127.253131 12.951247 0.708261 13.659508 0.000000 114.301884
A-8 127.253130 12.951247 0.818581 13.769828 0.000000 114.301883
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-1 900.909764 3.848300 5.248561 9.096861 0.000000 897.061465
B-2 900.909974 3.848295 5.248562 9.096857 0.000000 897.061678
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:55:58 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 21,148.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,565.54
SUBSERVICER ADVANCES THIS MONTH 1,962.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 195,617.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,002,810.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 357
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 383,343.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.84180670 % 5.15819330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.81933750 % 5.18066250 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2196 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 463,877.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,780,858.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63093893
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.24
POOL TRADING FACTOR: 64.94562491
................................................................................
Run: 08/22/95 08:56:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,780,901.34 8.000000 % 200,936.44
A-5 760944CU0 20,606,000.00 24,990,102.72 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.369712 % 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 3,627,287.00 8.500000 % 3,122.88
A-10 760944FD5 0.00 0.00 0.147968 % 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 3,279,966.77 8.500000 % 2,424.40
M-2 760944CY2 2,016,155.00 1,972,185.53 8.500000 % 1,457.75
M-3 760944EE4 1,344,103.00 1,314,790.02 8.500000 % 0.00
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 602,275.85 8.500000 % 0.00
-------------------------------------------------------------------------------
134,410,378.59 49,051,938.07 207,941.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 25,203.51 226,139.95 0.00 0.00 3,579,964.90
A-5 0.00 0.00 169,707.65 0.00 25,159,810.37
A-6 8,863.28 8,863.28 0.00 0.00 0.00
A-7 51,188.33 51,188.33 0.00 0.00 7,500,864.00
A-8 1,944.62 1,944.62 0.00 0.00 1,000.00
A-9 25,690.74 28,813.62 0.00 0.00 3,624,164.12
A-10 6,047.83 6,047.83 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 23,230.80 25,655.20 0.00 0.00 3,277,542.37
M-2 27,854.09 29,311.84 0.00 0.00 1,970,727.78
M-3 16,616.24 16,616.24 0.00 0.00 1,314,790.02
B-1 0.00 0.00 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 599,393.42
-------------------------------------------------------------------------------
186,639.44 394,580.91 169,707.65 0.00 49,010,821.82
===============================================================================
Run: 08/22/95 08:56:00
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-4 259.267732 13.778814 1.728280 15.507094 0.000000 245.488919
A-5 1212.758552 0.000000 0.000000 0.000000 8.235837 1220.994389
A-7 1000.000000 0.000000 6.824325 6.824325 0.000000 1000.000000
A-8 1000.000000 0.000000 1944.620000 1944.620000 0.000000 1000.000000
A-9 695.844085 0.599081 4.928408 5.527489 0.000000 695.245004
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.105345 0.721492 6.913396 7.634888 0.000000 975.383853
M-2 978.191424 0.723035 13.815451 14.538486 0.000000 977.468389
M-3 978.191418 0.000000 12.362326 12.362326 0.000000 978.191418
B-1 983.339495 0.000000 0.000000 0.000000 0.000000 983.339495
B-2 896.169690 0.000000 0.000000 0.000000 0.000000 891.880715
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,260.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,065.60
SUBSERVICER ADVANCES THIS MONTH 19,688.05
MASTER SERVICER ADVANCES THIS MONTH 6,023.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 608,588.35
(B) TWO MONTHLY PAYMENTS: 1 392,498.77
(C) THREE OR MORE MONTHLY PAYMENTS: 2 349,839.30
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,149,077.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,010,821.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 194
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 757,561.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,859.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.34266790 % 13.38773300 % 5.26959950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.34081800 % 13.39104289 % 5.26813910 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1480 %
BANKRUPTCY AMOUNT AVAILABLE 121,328.00
FRAUD AMOUNT AVAILABLE 506,211.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,617,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07598844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.77
POOL TRADING FACTOR: 36.46356951
................................................................................
Run: 08/29/95 14:11:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 31,091,988.04 7.470000 % 79,721.36
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 66,128,818.47 79,721.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,423.25 254,144.61 0.00 0.00 31,012,266.68
A-2 196,553.45 196,553.45 0.00 0.00 35,036,830.43
S-1 2,463.23 2,463.23 0.00 0.00 0.00
S-2 11,589.13 11,589.13 0.00 0.00 0.00
S-3 1,549.02 1,549.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
386,578.08 466,299.44 0.00 0.00 66,049,097.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 939.675654 2.409374 5.271496 7.680870 0.000000 937.266280
A-2 1000.000000 0.000000 5.609909 5.609909 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:19 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 1,653.22
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,049,097.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,055,533.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 100.06266920 % 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: 96.95290211
................................................................................
Run: 08/22/95 08:56:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,536,490.85 10.000000 % 109,597.48
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 50,359,927.02 7.250000 % 876,779.81
A-6 7609208K7 48,625,000.00 12,589,981.73 6.687500 % 219,194.95
A-7 7609208L5 0.00 0.00 3.312500 % 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 0.169515 % 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 8,483,814.71 8.000000 % 6,771.95
M-2 7609208S0 5,252,983.00 5,103,776.73 8.000000 % 4,073.94
M-3 7609208T8 3,501,988.00 3,404,225.59 8.000000 % 2,717.32
B-1 5,252,983.00 5,139,072.09 8.000000 % 0.00
B-2 1,750,995.34 1,623,793.59 8.000000 % 0.00
-------------------------------------------------------------------------------
350,198,858.34 150,656,082.31 1,219,135.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,994.89 205,592.37 0.00 0.00 11,426,893.37
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-5 303,806.80 1,180,586.61 0.00 0.00 49,483,147.21
A-6 70,058.90 289,253.85 0.00 0.00 12,370,786.78
A-7 34,702.07 34,702.07 0.00 0.00 0.00
A-8 43,245.29 43,245.29 0.00 0.00 6,663,000.00
A-9 231,056.93 231,056.93 0.00 0.00 35,600,000.00
A-10 65,890.17 65,890.17 0.00 0.00 10,152,000.00
A-11 21,250.53 21,250.53 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 56,474.91 63,246.86 0.00 0.00 8,477,042.76
M-2 33,974.73 38,048.67 0.00 0.00 5,099,702.79
M-3 22,661.19 25,378.51 0.00 0.00 3,401,508.27
B-1 50,417.19 50,417.19 0.00 0.00 5,139,072.09
B-2 0.00 0.00 0.00 0.00 1,618,395.33
-------------------------------------------------------------------------------
1,029,533.60 2,248,669.05 0.00 0.00 149,431,548.60
===============================================================================
Run: 08/22/95 08:56:04
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-1 390.352942 3.708381 3.248118 6.956499 0.000000 386.644562
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-5 849.985266 14.798471 5.127714 19.926185 0.000000 835.186795
A-6 258.919933 4.507865 1.440800 5.948665 0.000000 254.412068
A-8 1000.000000 0.000000 6.490363 6.490363 0.000000 1000.000000
A-9 1000.000000 0.000000 6.490363 6.490363 0.000000 1000.000000
A-10 1000.000000 0.000000 6.490363 6.490363 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-1 969.028305 0.773498 6.450611 7.224109 0.000000 968.254808
M-2 971.595897 0.775548 6.467702 7.243250 0.000000 970.820349
M-3 972.083739 0.775936 6.470950 7.246886 0.000000 971.307803
B-1 978.315005 0.000000 9.597821 9.597821 0.000000 978.315005
B-2 927.354604 0.000000 0.000000 0.000000 0.000000 924.271637
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,105.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,869.09
SUBSERVICER ADVANCES THIS MONTH 36,151.69
MASTER SERVICER ADVANCES THIS MONTH 1,779.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,157,535.50
(B) TWO MONTHLY PAYMENTS: 1 265,382.72
(C) THREE OR MORE MONTHLY PAYMENTS: 2 325,173.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,040,672.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,431,548.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 572
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,143.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,104,276.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.23251000 % 11.27854700 % 4.48894300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.11599060 % 11.36189378 % 4.52211560 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1704 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,536,649.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,200,598.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65619423
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.38
POOL TRADING FACTOR: 42.67048422
................................................................................
Run: 08/22/95 08:56:08 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-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 20,194,936.91 7.500000 % 227,094.49
A-6 760944GG7 20,505,000.00 18,819,177.48 7.000000 % 211,623.91
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 3,977,533.46 7.500000 % 136,546.67
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 21,847,466.54 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,763,835.52 6.637500 % 42,324.78
A-14 760944GU6 0.00 0.00 3.362500 % 0.00
A-15 760944GV4 0.00 0.00 0.165629 % 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 7,922,335.88 7.500000 % 6,761.63
M-2 760944GX0 3,698,106.00 3,600,833.47 7.500000 % 3,073.27
M-3 760944GY8 2,218,863.00 2,160,989.42 7.500000 % 1,844.38
B-1 4,437,728.00 4,338,141.22 7.500000 % 3,702.56
B-2 1,479,242.76 1,422,703.57 7.500000 % 1,214.26
-------------------------------------------------------------------------------
295,848,488.76 154,597,953.47 634,185.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 126,166.56 353,261.05 0.00 0.00 19,967,842.42
A-6 109,733.49 321,357.40 0.00 0.00 18,607,553.57
A-7 144,640.61 144,640.61 0.00 0.00 23,152,000.00
A-8 62,474.35 62,474.35 0.00 0.00 10,000,000.00
A-9 24,849.38 161,396.05 0.00 0.00 3,840,986.79
A-10 21,260.02 21,260.02 0.00 0.00 3,403,000.00
A-11 187,391.81 187,391.81 0.00 0.00 29,995,000.00
A-12 0.00 0.00 136,546.67 0.00 21,984,013.21
A-13 20,810.18 63,134.96 0.00 0.00 3,721,510.74
A-14 10,542.25 10,542.25 0.00 0.00 0.00
A-15 21,330.91 21,330.91 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 49,497.56 56,259.19 0.00 0.00 7,915,574.25
M-2 22,497.47 25,570.74 0.00 0.00 3,597,760.20
M-3 13,501.53 15,345.91 0.00 0.00 2,159,145.04
B-1 27,104.05 30,806.61 0.00 0.00 4,334,438.66
B-2 8,888.83 10,103.09 0.00 0.00 1,421,489.31
-------------------------------------------------------------------------------
850,689.00 1,484,874.95 136,546.67 0.00 154,100,314.19
===============================================================================
Run: 08/22/95 08:56:08
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-5 917.784808 10.320600 5.733801 16.054401 0.000000 907.464207
A-6 917.784808 10.320600 5.351548 15.672148 0.000000 907.464207
A-7 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-9 532.111500 18.267113 3.324332 21.591445 0.000000 513.844387
A-10 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-11 1000.000000 0.000000 6.247435 6.247435 0.000000 1000.000000
A-12 1190.597632 0.000000 0.000000 0.000000 7.441235 1198.038867
A-13 159.965809 1.798835 0.884448 2.683283 0.000000 158.166974
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-1 973.696664 0.831040 6.083510 6.914550 0.000000 972.865624
M-2 973.696663 0.831039 6.083511 6.914550 0.000000 972.865624
M-3 973.917461 0.831228 6.084887 6.916115 0.000000 973.086234
B-1 977.559062 0.834337 6.107641 6.941978 0.000000 976.724725
B-2 961.778289 0.820859 6.009047 6.829906 0.000000 960.957423
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,145.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,286.71
SUBSERVICER ADVANCES THIS MONTH 11,166.54
MASTER SERVICER ADVANCES THIS MONTH 2,410.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,210,925.42
(B) TWO MONTHLY PAYMENTS: 1 122,451.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 204,551.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,100,314.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
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 333,233.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 365,691.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.42221150 % 8.85144900 % 3.72633960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.39236350 % 8.87245400 % 3.73518250 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1655 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 1,570,250.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,480,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23559353
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.64
POOL TRADING FACTOR: 52.08757862
................................................................................
Run: 08/22/95 08:56:13 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-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 1,220,334.13 5.500000 % 47,970.78
A-4 760944FS2 15,000,000.00 5,397,627.52 7.228260 % 212,178.28
A-5 760944FJ2 18,249,728.00 9,991,733.52 6.687500 % 65,190.97
A-6 760944FK9 0.00 0.00 1.812500 % 0.00
A-7 760944FN3 6,666,667.00 6,666,667.00 6.250000 % 0.00
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 5,699,604.59 10.000000 % 35,363.05
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 0.277411 % 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 2,076,117.38 7.500000 % 8,690.16
M-2 760944FW3 4,582,565.00 4,152,235.68 7.500000 % 17,380.32
B-1 458,256.00 415,223.07 7.500000 % 1,738.03
B-2 917,329.35 831,186.89 7.500000 % 3,479.18
-------------------------------------------------------------------------------
183,302,633.35 81,150,730.78 391,990.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 5,589.63 53,560.41 0.00 0.00 1,172,363.35
A-4 32,492.10 244,670.38 0.00 0.00 5,185,449.24
A-5 55,647.52 120,838.49 0.00 0.00 9,926,542.55
A-6 15,082.04 15,082.04 0.00 0.00 0.00
A-7 34,700.03 34,700.03 0.00 0.00 6,666,667.00
A-8 202,995.21 202,995.21 0.00 0.00 32,500,001.00
A-9 65,122.26 65,122.26 0.00 0.00 12,000,000.00
A-10 47,466.35 82,829.40 0.00 0.00 5,664,241.54
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 1,085.38 1,085.38 0.00 0.00 200,000.00
A-15 18,748.09 18,748.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,967.44 21,657.60 0.00 0.00 2,067,427.22
M-2 25,934.89 43,315.21 0.00 0.00 4,134,855.36
B-1 2,593.48 4,331.51 0.00 0.00 413,485.04
B-2 5,191.63 8,670.81 0.00 0.00 827,707.71
-------------------------------------------------------------------------------
525,616.05 917,606.82 0.00 0.00 80,758,740.01
===============================================================================
Run: 08/22/95 08:56:13
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-3 359.841834 14.145219 1.648223 15.793442 0.000000 345.696615
A-4 359.841835 14.145219 2.166140 16.311359 0.000000 345.696616
A-5 547.500408 3.572161 3.049225 6.621386 0.000000 543.928247
A-7 1000.000000 0.000000 5.205004 5.205004 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246006 6.246006 0.000000 1000.000000
A-9 1000.000000 0.000000 5.426855 5.426855 0.000000 1000.000000
A-10 142.490115 0.884076 1.186659 2.070735 0.000000 141.606039
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 5.426900 5.426900 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-1 906.094221 3.792706 5.659469 9.452175 0.000000 902.301515
M-2 906.094225 3.792706 5.659470 9.452176 0.000000 902.301519
B-1 906.094126 3.792705 5.659457 9.452162 0.000000 902.301421
B-2 906.094294 3.792705 5.659472 9.452177 0.000000 902.301567
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,622.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,789.33
SUBSERVICER ADVANCES THIS MONTH 13,807.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 653,758.56
(B) TWO MONTHLY PAYMENTS: 1 218,741.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 463,261.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,758,740.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 335
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 52,312.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.78903790 % 7.67504200 % 1.53591960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.78307150 % 7.68001405 % 1.53691450 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2775 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 838,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,117,662.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22244355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.78
POOL TRADING FACTOR: 44.05759946
................................................................................
Run: 08/22/95 08:56:18 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-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 1,449,085.89 7.500000 % 465,484.60
A-5 760944HC5 33,306,000.00 1,292,223.49 6.200000 % 415,096.25
A-6 760944HQ4 32,628,000.00 32,628,000.00 7.500000 % 0.00
A-7 760944HD3 36,855,000.00 36,855,000.00 7.000000 % 0.00
A-8 760944HW1 29,999,000.00 8,042,344.97 10.000190 % 215,833.65
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 1,312,097.84 7.500000 % 421,697.88
A-15 760944HL5 29,559,000.00 29,559,000.00 7.500000 % 0.00
A-16 760944HM3 0.00 0.00 0.296396 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,938,993.00 7.500000 % 11,174.93
M-2 760944HT8 6,032,300.00 5,898,235.08 7.500000 % 5,094.09
M-3 760944HU5 3,619,400.00 3,538,960.61 7.500000 % 3,056.47
B-1 4,825,900.00 4,726,166.99 7.500000 % 4,081.82
B-2 2,413,000.00 2,372,102.53 7.500000 % 2,048.70
B-3 2,412,994.79 2,284,493.29 7.500000 % 1,973.03
-------------------------------------------------------------------------------
482,582,094.79 248,013,703.69 1,545,541.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 9,038.36 474,522.96 0.00 0.00 983,601.29
A-5 6,662.91 421,759.16 0.00 0.00 877,127.24
A-6 203,510.12 203,510.12 0.00 0.00 32,628,000.00
A-7 214,550.11 214,550.11 0.00 0.00 36,855,000.00
A-8 66,884.46 282,718.11 0.00 0.00 7,826,511.32
A-9 594,824.88 594,824.88 0.00 0.00 95,366,000.00
A-10 52,181.12 52,181.12 0.00 0.00 8,366,000.00
A-11 8,638.64 8,638.64 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 8,183.93 429,881.81 0.00 0.00 890,399.96
A-15 184,367.89 184,367.89 0.00 0.00 29,559,000.00
A-16 61,134.00 61,134.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,704.19 91,879.12 0.00 0.00 12,927,818.07
M-2 36,788.97 41,883.06 0.00 0.00 5,893,140.99
M-3 22,073.50 25,129.97 0.00 0.00 3,535,904.14
B-1 29,478.44 33,560.26 0.00 0.00 4,722,085.17
B-2 14,795.48 16,844.18 0.00 0.00 2,370,053.83
B-3 14,249.05 16,222.08 0.00 0.00 2,282,520.26
-------------------------------------------------------------------------------
1,608,066.05 3,153,607.47 0.00 0.00 246,468,162.27
===============================================================================
Run: 08/22/95 08:56:18
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 38.798519 12.463107 0.241997 12.705104 0.000000 26.335412
A-5 38.798519 12.463107 0.200051 12.663158 0.000000 26.335412
A-6 1000.000000 0.000000 6.237285 6.237285 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821465 5.821465 0.000000 1000.000000
A-8 268.087102 7.194695 2.229556 9.424251 0.000000 260.892407
A-9 1000.000000 0.000000 6.237285 6.237285 0.000000 1000.000000
A-10 1000.000000 0.000000 6.237284 6.237284 0.000000 1000.000000
A-11 1000.000000 0.000000 6.237285 6.237285 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 35.998185 11.569532 0.224531 11.794063 0.000000 24.428653
A-15 1000.000000 0.000000 6.237284 6.237284 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.945786 0.842025 6.081015 6.923040 0.000000 974.103761
M-2 977.775489 0.844469 6.098664 6.943133 0.000000 976.931020
M-3 977.775490 0.844469 6.098663 6.943132 0.000000 976.931022
B-1 979.333801 0.845815 6.108382 6.954197 0.000000 978.487986
B-2 983.051194 0.849026 6.131571 6.980597 0.000000 982.202167
B-3 946.746052 0.817669 5.905123 6.722792 0.000000 945.928383
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,061.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,010.93
SUBSERVICER ADVANCES THIS MONTH 51,813.99
MASTER SERVICER ADVANCES THIS MONTH 2,742.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,035,274.34
(B) TWO MONTHLY PAYMENTS: 2 414,189.54
(C) THREE OR MORE MONTHLY PAYMENTS: 1 334,283.73
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,359,979.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,468,162.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 862
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 381,159.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,331,341.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.19467880 % 9.02215800 % 3.78316310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.12550860 % 9.07089297 % 3.80359850 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2968 %
BANKRUPTCY AMOUNT AVAILABLE 260,890.00
FRAUD AMOUNT AVAILABLE 2,541,463.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,757,392.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27172547
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.00
POOL TRADING FACTOR: 51.07279465
................................................................................
Run: 08/22/95 08:56:23 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-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 2,721,341.81 5.500000 % 589,834.33
A-3 760944HY7 23,719,181.00 23,719,181.00 5.600000 % 0.00
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 26,260,386.19 6.687500 % 480,321.72
A-11 760944JE9 0.00 0.00 1.812500 % 0.00
A-12 760944JN9 2,200,013.00 1,028,706.77 7.500000 % 13,846.41
A-13 760944JP4 9,999,984.00 4,675,875.37 9.500000 % 62,937.31
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 6.941000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.165200 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.321802 % 0.00
R-I 760944JL3 100.00 0.00 7.000000 % 0.00
R-II 760944JM1 100.00 0.00 7.000000 % 0.00
M-1 760944JJ8 5,772,016.00 5,255,115.21 7.000000 % 21,587.30
M-2 760944JK5 5,050,288.00 4,642,364.67 7.000000 % 19,070.20
B-1 1,442,939.00 1,341,283.20 7.000000 % 5,509.81
B-2 721,471.33 521,120.59 7.000000 % 2,140.71
-------------------------------------------------------------------------------
288,587,914.33 159,164,070.80 1,195,247.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 12,443.90 602,278.23 0.00 0.00 2,131,507.48
A-3 110,432.86 110,432.86 0.00 0.00 23,719,181.00
A-4 51,374.08 51,374.08 0.00 0.00 10,298,695.00
A-5 222,815.50 222,815.50 0.00 0.00 40,000,000.00
A-6 67,337.78 67,337.78 0.00 0.00 11,700,000.00
A-7 7,399.13 7,399.13 0.00 0.00 0.00
A-8 103,315.22 103,315.22 0.00 0.00 18,141,079.00
A-9 2,320.58 2,320.58 0.00 0.00 10,000.00
A-10 146,007.61 626,329.33 0.00 0.00 25,780,064.47
A-11 39,572.15 39,572.15 0.00 0.00 0.00
A-12 6,414.51 20,260.92 0.00 0.00 1,014,860.36
A-13 36,931.52 99,868.83 0.00 0.00 4,612,938.06
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 37,626.81 37,626.81 0.00 0.00 6,520,258.32
A-17 13,872.21 13,872.21 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 42,583.83 42,583.83 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 30,583.76 52,171.06 0.00 0.00 5,233,527.91
M-2 27,017.67 46,087.87 0.00 0.00 4,623,294.47
B-1 7,806.01 13,315.82 0.00 0.00 1,335,773.39
B-2 3,032.84 5,173.55 0.00 0.00 518,979.88
-------------------------------------------------------------------------------
968,888.14 2,164,135.93 0.00 0.00 157,968,823.01
===============================================================================
Run: 08/22/95 08:56:23
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-2 286.230308 62.038683 1.308847 63.347530 0.000000 224.191625
A-3 1000.000000 0.000000 4.655846 4.655846 0.000000 1000.000000
A-4 1000.000000 0.000000 4.988407 4.988407 0.000000 1000.000000
A-5 1000.000000 0.000000 5.570388 5.570388 0.000000 1000.000000
A-6 1000.000000 0.000000 5.755366 5.755366 0.000000 1000.000000
A-8 1000.000000 0.000000 5.695098 5.695098 0.000000 1000.000000
A-9 1000.000000 0.000000 232.058000 232.058000 0.000000 1000.000000
A-10 826.146406 15.110824 4.593370 19.704194 0.000000 811.035583
A-12 467.591223 6.293786 2.915669 9.209455 0.000000 461.297438
A-13 467.588285 6.293741 3.693158 9.986899 0.000000 461.294544
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 0.958256 0.958256 0.000000 166.053934
A-17 211.173371 0.000000 1.257992 1.257992 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 910.447097 3.739993 5.298627 9.038620 0.000000 906.707104
M-2 919.227709 3.776062 5.349729 9.125791 0.000000 915.451648
B-1 929.549482 3.818464 5.409799 9.228263 0.000000 925.731018
B-2 722.302562 2.967117 4.203660 7.170777 0.000000 719.335417
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,928.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,900.72
SUBSERVICER ADVANCES THIS MONTH 37,608.88
MASTER SERVICER ADVANCES THIS MONTH 3,060.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,642,305.18
(B) TWO MONTHLY PAYMENTS: 2 750,911.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 379,052.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,968,823.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 623
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 295,552.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 541,423.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.61147090 % 6.21841300 % 1.17011570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58614740 % 6.23972642 % 1.17412620 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3220 %
BANKRUPTCY AMOUNT AVAILABLE 254,437.00
FRAUD AMOUNT AVAILABLE 1,624,691.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,850,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.77942222
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.93
POOL TRADING FACTOR: 54.73854419
................................................................................
Run: 08/29/95 14:11:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 30,021,146.59 7.470000 % 45,302.11
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 54,089,667.17 45,302.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 186,474.00 231,776.11 0.00 0.00 29,975,844.48
A-2 149,499.72 149,499.72 0.00 0.00 24,068,520.58
S-1 4,030.63 4,030.63 0.00 0.00 0.00
S-2 6,691.05 6,691.05 0.00 0.00 0.00
S-3 3,527.21 3,527.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
350,222.61 395,524.72 0.00 0.00 54,044,365.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 941.013277 1.419995 5.845030 7.265025 0.000000 939.593282
A-2 1000.000000 0.000000 6.211421 6.211421 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:22 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 1,352.24
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 54,044,365.06
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 4,512,597.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.55672732
................................................................................
Run: 08/22/95 08:56:28 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 28,458,488.33 7.000000 % 392,136.63
A-2 760944KV9 20,040,000.00 14,096,693.07 7.000000 % 107,363.22
A-3 760944KS6 30,024,000.00 21,119,716.22 6.000000 % 160,851.96
A-4 760944LF3 10,008,000.00 7,039,905.39 10.000000 % 53,617.32
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 0.240061 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,793,001.94 7.000000 % 5,381.33
M-2 760944LC0 2,689,999.61 2,633,182.37 7.000000 % 2,446.06
M-3 760944LD8 1,613,999.76 1,579,909.41 7.000000 % 1,467.63
B-1 2,151,999.69 2,106,545.91 7.000000 % 1,956.85
B-2 1,075,999.84 1,053,272.94 7.000000 % 978.42
B-3 1,075,999.84 1,053,272.96 7.000000 % 978.43
-------------------------------------------------------------------------------
215,199,968.62 175,035,988.54 727,177.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 165,718.80 557,855.43 0.00 0.00 28,066,351.70
A-2 82,087.53 189,450.75 0.00 0.00 13,989,329.85
A-3 105,414.71 266,266.67 0.00 0.00 20,958,864.26
A-4 58,563.73 112,181.05 0.00 0.00 6,986,288.07
A-5 130,037.35 130,037.35 0.00 0.00 22,331,000.00
A-6 106,424.37 106,424.37 0.00 0.00 18,276,000.00
A-7 197,376.56 197,376.56 0.00 0.00 33,895,000.00
A-8 81,757.39 81,757.39 0.00 0.00 14,040,000.00
A-9 9,084.15 9,084.15 0.00 0.00 1,560,000.00
A-10 34,955.06 34,955.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,733.67 39,115.00 0.00 0.00 5,787,620.61
M-2 15,333.48 17,779.54 0.00 0.00 2,630,736.31
M-3 9,200.09 10,667.72 0.00 0.00 1,578,441.78
B-1 12,266.78 14,223.63 0.00 0.00 2,104,589.06
B-2 6,133.39 7,111.81 0.00 0.00 1,052,294.52
B-3 6,133.42 7,111.85 0.00 0.00 1,052,294.53
-------------------------------------------------------------------------------
1,054,220.48 1,781,398.33 0.00 0.00 174,308,810.69
===============================================================================
Run: 08/22/95 08:56:28
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-1 567.286376 7.816781 3.303409 11.120190 0.000000 559.469595
A-2 703.427798 5.357446 4.096184 9.453630 0.000000 698.070352
A-3 703.427798 5.357446 3.511015 8.868461 0.000000 698.070352
A-4 703.427797 5.357446 5.851692 11.209138 0.000000 698.070351
A-5 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-8 1000.000000 0.000000 5.823176 5.823176 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823173 5.823173 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.878347 0.909316 5.700181 6.609497 0.000000 977.969031
M-2 978.878346 0.909316 5.700179 6.609495 0.000000 977.969030
M-3 978.878343 0.909312 5.700181 6.609493 0.000000 977.969030
B-1 978.878352 0.909317 5.700177 6.609494 0.000000 977.969035
B-2 978.878343 0.909312 5.700177 6.609489 0.000000 977.969030
B-3 978.878361 0.909312 5.700177 6.609489 0.000000 977.969049
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,713.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,324.70
SUBSERVICER ADVANCES THIS MONTH 13,148.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,679,464.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,598.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 174,308,810.69
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 564,580.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.87642170 % 5.71659200 % 2.40698600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.85010970 % 5.73510809 % 2.41478220 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2401 %
BANKRUPTCY AMOUNT AVAILABLE 106,262.00
FRAUD AMOUNT AVAILABLE 1,772,420.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,302,252.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63778645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.15
POOL TRADING FACTOR: 80.99852979
................................................................................
Run: 08/22/95 08:56:32 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-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 4,637,035.13 5.250000 % 325,776.51
A-3 760944JY5 21,283,000.00 21,283,000.00 5.650000 % 0.00
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 26,352,552.68 6.537500 % 228,017.43
A-8 760944KE7 0.00 0.00 11.850000 % 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 8,260,754.38 7.000000 % 31,878.67
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 0.144282 % 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 3,748,543.84 7.000000 % 15,267.03
M-2 760944KM9 2,343,800.00 2,142,051.17 7.000000 % 8,724.12
M-3 760944MF2 1,171,900.00 1,071,025.58 7.000000 % 4,362.06
B-1 1,406,270.00 1,285,221.55 7.000000 % 5,234.44
B-2 351,564.90 321,303.14 7.000000 % 1,308.61
-------------------------------------------------------------------------------
234,376,334.90 135,095,487.47 620,568.87
===============================================================================
_______________________________________________________________________________
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 20,276.49 346,053.00 0.00 0.00 4,311,258.62
A-3 100,155.39 100,155.39 0.00 0.00 21,283,000.00
A-4 37,510.67 37,510.67 0.00 0.00 7,444,000.00
A-5 150,881.56 150,881.56 0.00 0.00 28,305,000.00
A-6 71,659.00 71,659.00 0.00 0.00 12,746,000.00
A-7 143,491.91 371,509.34 0.00 0.00 26,124,535.25
A-8 65,024.05 65,024.05 0.00 0.00 0.00
A-9 85,886.18 85,886.18 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 48,162.69 80,041.36 0.00 0.00 8,228,875.71
A-14 14,639.72 14,639.72 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 16,234.74 16,234.74 0.00 0.00 0.00
R-I 4.98 4.98 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,855.15 37,122.18 0.00 0.00 3,733,276.81
M-2 12,488.81 21,212.93 0.00 0.00 2,133,327.05
M-3 6,244.40 10,606.46 0.00 0.00 1,066,663.52
B-1 7,493.23 12,727.67 0.00 0.00 1,279,987.11
B-2 1,873.29 3,181.90 0.00 0.00 319,994.53
-------------------------------------------------------------------------------
803,882.26 1,424,451.13 0.00 0.00 134,474,918.60
===============================================================================
Run: 08/22/95 08:56:32
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-2 464.912285 32.662574 2.032935 34.695509 0.000000 432.249711
A-3 1000.000000 0.000000 4.705887 4.705887 0.000000 1000.000000
A-4 1000.000000 0.000000 5.039048 5.039048 0.000000 1000.000000
A-5 1000.000000 0.000000 5.330562 5.330562 0.000000 1000.000000
A-6 1000.000000 0.000000 5.622078 5.622078 0.000000 1000.000000
A-7 562.199784 4.864476 3.061226 7.925702 0.000000 557.335309
A-9 1000.000000 0.000000 5.830302 5.830302 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-13 240.277905 0.927245 1.400893 2.328138 0.000000 239.350661
A-14 461.333333 0.000000 2.439953 2.439953 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 49.800000 49.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 913.922333 3.722213 5.328445 9.050658 0.000000 910.200120
M-2 913.922336 3.722212 5.328445 9.050657 0.000000 910.200124
M-3 913.922331 3.722212 5.328441 9.050653 0.000000 910.200120
B-1 913.922326 3.722216 5.328443 9.050659 0.000000 910.200111
B-2 913.922693 3.722215 5.328461 9.050676 0.000000 910.200478
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,091.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,490.31
SUBSERVICER ADVANCES THIS MONTH 2,908.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,858.74
(B) TWO MONTHLY PAYMENTS: 1 110,873.15
(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 134,474,918.60
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 70,353.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.65771170 % 5.15311100 % 1.18917720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.65439360 % 5.15580708 % 1.18979930 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1443 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,377,096.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,847,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61671633
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.57
POOL TRADING FACTOR: 57.37563848
................................................................................
Run: 08/22/95 08:56:37 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-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 16,918,121.77 7.500000 % 468,911.73
A-3 760944LY2 81,356,000.00 36,950,596.89 6.250000 % 875,299.85
A-4 760944LN6 40,678,000.00 18,475,298.43 10.000000 % 437,649.93
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 0.143881 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,466,146.18 7.500000 % 11,771.19
M-2 760944LV8 6,257,900.00 6,120,877.70 7.500000 % 5,350.45
M-3 760944LW6 3,754,700.00 3,672,487.54 7.500000 % 3,210.24
B-1 5,757,200.00 5,631,141.03 7.500000 % 4,922.36
B-2 2,753,500.00 2,693,209.70 7.500000 % 2,354.22
B-3 2,753,436.49 2,693,147.57 7.500000 % 2,354.18
-------------------------------------------------------------------------------
500,624,336.49 293,646,026.81 1,811,824.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 105,449.19 574,360.92 0.00 0.00 16,449,210.04
A-3 191,924.90 1,067,224.75 0.00 0.00 36,075,297.04
A-4 153,539.92 591,189.85 0.00 0.00 18,037,648.50
A-5 415,062.18 415,062.18 0.00 0.00 66,592,000.00
A-6 327,645.56 327,645.56 0.00 0.00 52,567,000.00
A-7 333,086.90 333,086.90 0.00 0.00 53,440,000.00
A-8 89,916.01 89,916.01 0.00 0.00 14,426,000.00
A-9 35,112.13 35,112.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 83,933.32 95,704.51 0.00 0.00 13,454,374.99
M-2 38,150.91 43,501.36 0.00 0.00 6,115,527.25
M-3 22,890.30 26,100.54 0.00 0.00 3,669,277.30
B-1 35,098.41 40,020.77 0.00 0.00 5,626,218.67
B-2 16,786.54 19,140.76 0.00 0.00 2,690,855.48
B-3 16,786.14 19,140.32 0.00 0.00 2,690,793.39
-------------------------------------------------------------------------------
1,865,382.41 3,677,206.56 0.00 0.00 291,834,202.66
===============================================================================
Run: 08/22/95 08:56:37
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-2 237.667478 6.587319 1.481361 8.068680 0.000000 231.080159
A-3 454.184042 10.758885 2.359075 13.117960 0.000000 443.425157
A-4 454.184041 10.758885 3.774520 14.533405 0.000000 443.425156
A-5 1000.000000 0.000000 6.232914 6.232914 0.000000 1000.000000
A-6 1000.000000 0.000000 6.232913 6.232913 0.000000 1000.000000
A-7 1000.000000 0.000000 6.232914 6.232914 0.000000 1000.000000
A-8 1000.000000 0.000000 6.232913 6.232913 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.104113 0.854992 6.096438 6.951430 0.000000 977.249120
M-2 978.104108 0.854991 6.096440 6.951431 0.000000 977.249117
M-3 978.104120 0.854992 6.096439 6.951431 0.000000 977.249128
B-1 978.104118 0.854992 6.096438 6.951430 0.000000 977.249126
B-2 978.104122 0.854992 6.096437 6.951429 0.000000 977.249130
B-3 978.104118 0.854986 6.096436 6.951422 0.000000 977.249121
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 78,598.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,702.42
SUBSERVICER ADVANCES THIS MONTH 28,378.37
MASTER SERVICER ADVANCES THIS MONTH 10,833.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,769,356.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,186,993.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 291,834,202.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,010
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 1,430,027.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,555,138.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.32709910 % 7.92093500 % 3.75196570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.26489600 % 7.96314460 % 3.77195940 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1440 %
BANKRUPTCY AMOUNT AVAILABLE 238,887.00
FRAUD AMOUNT AVAILABLE 2,950,417.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,961,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09253487
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.55
POOL TRADING FACTOR: 58.29405033
................................................................................
Run: 08/29/95 14:15:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,303,938.18 6.915959 % 499,345.34
A-2 760944LJ5 5,265,582.31 2,700,124.48 6.915959 % 31,871.61
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 45,004,062.66 531,216.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,701.40 742,046.74 0.00 0.00 41,804,592.84
A-2 15,490.85 47,362.46 0.00 0.00 2,668,252.87
S-1 3,359.95 3,359.95 0.00 0.00 0.00
S-2 5,361.00 5,361.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
266,913.20 798,130.15 0.00 0.00 44,472,845.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 512.787439 6.052818 2.941906 8.994724 0.000000 506.734622
A-2 512.787441 6.052818 2.941906 8.994724 0.000000 506.734624
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/29/95 14:15:29 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 12,358.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,972.14
SUBSERVICER ADVANCES THIS MONTH 3,084.12
MASTER SERVICER ADVANCES THIS MONTH 5,476.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 221,191.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,210.85
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,472,845.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 772,731.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 491,910.15
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 7,679,313.00
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92700806
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.68
POOL TRADING FACTOR: 50.67346219
................................................................................
Run: 08/22/95 08:56:41 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-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 8,560,110.64 6.437500 % 436,741.49
A-2 760944NF1 0.00 0.00 1.562500 % 0.00
A-3 760944NG9 14,581,000.00 4,320,501.70 5.000030 % 220,434.34
A-4 760944NH7 7,938,000.00 7,938,000.00 5.249810 % 0.00
A-5 760944NJ3 21,873,000.00 21,873,000.00 5.750030 % 0.00
A-6 760944NR5 12,561,000.00 12,561,000.00 6.004100 % 0.00
A-7 760944NS3 23,816,000.00 23,816,000.00 6.981720 % 0.00
A-8 760944NT1 18,040,000.00 18,040,000.00 6.981720 % 0.00
A-9 760944NU8 35,577,000.00 35,577,000.00 6.637500 % 0.00
A-10 760944NK0 0.00 0.00 1.862500 % 0.00
A-11 760944NL8 37,000,000.00 13,426,950.36 7.250000 % 47,319.08
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,659,579.94 6.341000 % 32,606.56
A-14 760944NP9 13,505,000.00 3,776,309.93 8.080275 % 12,747.19
A-15 760944NQ7 0.00 0.00 0.096548 % 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 3,587,530.42 7.000000 % 14,682.20
M-2 760944NW4 1,958,800.00 1,793,765.20 7.000000 % 7,341.10
M-3 760944NX2 1,305,860.00 1,195,837.35 7.000000 % 4,894.04
B-1 1,567,032.00 1,435,004.83 7.000000 % 5,872.85
B-2 783,516.00 717,502.42 7.000000 % 2,936.42
B-3 914,107.69 837,091.37 7.000000 % 3,425.85
-------------------------------------------------------------------------------
261,172,115.69 171,515,184.16 789,001.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,898.09 482,639.58 0.00 0.00 8,123,369.15
A-2 11,140.31 11,140.31 0.00 0.00 0.00
A-3 17,993.05 238,427.39 0.00 0.00 4,100,067.36
A-4 34,709.84 34,709.84 0.00 0.00 7,938,000.00
A-5 104,755.40 104,755.40 0.00 0.00 21,873,000.00
A-6 62,815.98 62,815.98 0.00 0.00 12,561,000.00
A-7 138,493.44 138,493.44 0.00 0.00 23,816,000.00
A-8 104,905.17 104,905.17 0.00 0.00 18,040,000.00
A-9 196,685.26 196,685.26 0.00 0.00 35,577,000.00
A-10 55,190.40 55,190.40 0.00 0.00 0.00
A-11 81,079.93 128,399.01 0.00 0.00 13,379,631.28
A-12 14,117.40 14,117.40 0.00 0.00 2,400,000.00
A-13 51,016.89 83,623.45 0.00 0.00 9,626,973.38
A-14 25,415.10 38,162.29 0.00 0.00 3,763,562.74
A-15 13,792.46 13,792.46 0.00 0.00 0.00
R-I 2.89 2.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,916.62 35,598.82 0.00 0.00 3,572,848.22
M-2 10,458.31 17,799.41 0.00 0.00 1,786,424.10
M-3 6,972.17 11,866.21 0.00 0.00 1,190,943.31
B-1 8,366.61 14,239.46 0.00 0.00 1,429,131.98
B-2 4,183.30 7,119.72 0.00 0.00 714,566.00
B-3 4,880.54 8,306.39 0.00 0.00 833,665.52
-------------------------------------------------------------------------------
1,013,789.16 1,802,790.28 0.00 0.00 170,726,183.04
===============================================================================
Run: 08/22/95 08:56:41
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-1 296.310383 15.117917 1.588774 16.706691 0.000000 281.192466
A-3 296.310383 15.117916 1.234007 16.351923 0.000000 281.192467
A-4 1000.000000 0.000000 4.372618 4.372618 0.000000 1000.000000
A-5 1000.000000 0.000000 4.789256 4.789256 0.000000 1000.000000
A-6 1000.000000 0.000000 5.000874 5.000874 0.000000 1000.000000
A-7 1000.000000 0.000000 5.815143 5.815143 0.000000 1000.000000
A-8 1000.000000 0.000000 5.815142 5.815142 0.000000 1000.000000
A-9 1000.000000 0.000000 5.528439 5.528439 0.000000 1000.000000
A-11 362.890550 1.278894 2.191349 3.470243 0.000000 361.611656
A-12 1000.000000 0.000000 5.882250 5.882250 0.000000 1000.000000
A-13 279.623099 0.943887 1.476824 2.420711 0.000000 278.679212
A-14 279.623097 0.943887 1.881903 2.825790 0.000000 278.679211
R-I 0.000000 0.000000 28.910000 28.910000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 915.746993 3.747754 5.339141 9.086895 0.000000 911.999239
M-2 915.746988 3.747754 5.339141 9.086895 0.000000 911.999234
M-3 915.746979 3.747752 5.339140 9.086892 0.000000 911.999227
B-1 915.746985 3.747754 5.339144 9.086898 0.000000 911.999232
B-2 915.746992 3.747747 5.339138 9.086885 0.000000 911.999244
B-3 915.746995 3.747753 5.339141 9.086894 0.000000 911.999242
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,089.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,381.66
SUBSERVICER ADVANCES THIS MONTH 8,982.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 515,433.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 418,054.29
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,726,183.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 625
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 87,064.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.42222470 % 3.83472300 % 1.74305190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.41938020 % 3.83667901 % 1.74394080 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0965 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 867,168.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55116999
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.28
POOL TRADING FACTOR: 65.36922312
................................................................................
Run: 08/22/95 08:56:46 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-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 23,827,006.13 6.500000 % 922,690.44
A-4 760944QX9 38,099,400.00 9,530,792.46 10.000000 % 369,075.79
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 0.077812 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,256,851.35 7.500000 % 6,179.86
M-2 760944QJ0 3,365,008.00 3,298,569.03 7.500000 % 2,809.03
M-3 760944QK7 2,692,006.00 2,644,541.60 7.500000 % 2,252.06
B-1 2,422,806.00 2,381,955.87 7.500000 % 2,028.45
B-2 1,480,605.00 1,457,954.91 7.500000 % 1,241.58
B-3 1,480,603.82 1,432,114.94 7.500000 % 1,219.57
-------------------------------------------------------------------------------
269,200,605.82 168,837,346.29 1,307,496.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 128,895.51 1,051,585.95 0.00 0.00 22,904,315.69
A-4 79,320.23 448,396.02 0.00 0.00 9,161,716.67
A-5 384,850.07 384,850.07 0.00 0.00 61,656,000.00
A-6 56,301.86 56,301.86 0.00 0.00 9,020,000.00
A-7 231,886.28 231,886.28 0.00 0.00 37,150,000.00
A-8 57,310.30 57,310.30 0.00 0.00 9,181,560.00
A-9 10,933.76 10,933.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,296.48 51,476.34 0.00 0.00 7,250,671.49
M-2 20,589.31 23,398.34 0.00 0.00 3,295,760.00
M-3 16,506.95 18,759.01 0.00 0.00 2,642,289.54
B-1 14,867.91 16,896.36 0.00 0.00 2,379,927.42
B-2 9,100.40 10,341.98 0.00 0.00 1,456,713.33
B-3 8,939.13 10,158.70 0.00 0.00 1,430,895.37
-------------------------------------------------------------------------------
1,064,798.19 2,372,294.97 0.00 0.00 167,529,849.51
===============================================================================
Run: 08/22/95 08:56:46
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-3 595.071156 23.043871 3.219120 26.262991 0.000000 572.027285
A-4 250.155973 9.687181 2.081929 11.769110 0.000000 240.468791
A-5 1000.000000 0.000000 6.241892 6.241892 0.000000 1000.000000
A-6 1000.000000 0.000000 6.241891 6.241891 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241892 6.241892 0.000000 1000.000000
A-8 1000.000000 0.000000 6.241891 6.241891 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.255935 0.834776 6.118651 6.953427 0.000000 979.421159
M-2 980.255925 0.834777 6.118651 6.953428 0.000000 979.421149
M-3 982.368390 0.836573 6.131840 6.968413 0.000000 981.531817
B-1 983.139331 0.837232 6.136649 6.973881 0.000000 982.302099
B-2 984.702139 0.838563 6.146406 6.984969 0.000000 983.863576
B-3 967.250605 0.823698 6.037476 6.861174 0.000000 966.426907
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,533.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,966.49
SUBSERVICER ADVANCES THIS MONTH 18,236.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 970,100.56
(B) TWO MONTHLY PAYMENTS: 3 722,742.42
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 865,677.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 167,529,849.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 581
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,163,716.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.05929990 % 7.81815300 % 3.12254710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.98330230 % 7.87246038 % 3.14423740 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0777 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,701,380.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,812.82
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02620173
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.04
POOL TRADING FACTOR: 62.23234491
................................................................................
Run: 08/22/95 08:56:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,813,073.46 7.000000 % 236,606.98
A-2 760944PP7 20,000,000.00 16,677,083.98 7.000000 % 66,370.93
A-3 760944PQ5 20,000,000.00 17,019,265.74 7.000000 % 59,536.29
A-4 760944PR3 44,814,000.00 38,974,497.29 7.000000 % 116,636.47
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 13,603,908.79 7.000000 % 27,885.11
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 6.541000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.070995 % 0.00
A-14 760944PN2 0.00 0.00 0.210081 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,491,055.27 7.000000 % 7,855.89
M-2 760944PY8 4,333,550.00 4,245,561.91 7.000000 % 3,927.98
M-3 760944PZ5 2,600,140.00 2,547,346.94 7.000000 % 2,356.80
B-1 2,773,475.00 2,717,162.55 7.000000 % 2,513.91
B-2 1,560,100.00 1,528,423.85 7.000000 % 1,414.09
B-3 1,733,428.45 1,698,233.21 7.000000 % 1,571.20
-------------------------------------------------------------------------------
346,680,823.45 294,478,961.77 526,675.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 103,879.82 340,486.80 0.00 0.00 17,576,466.48
A-2 97,255.11 163,626.04 0.00 0.00 16,610,713.05
A-3 99,250.60 158,786.89 0.00 0.00 16,959,729.45
A-4 227,286.07 343,922.54 0.00 0.00 38,857,860.82
A-5 153,081.11 153,081.11 0.00 0.00 26,250,000.00
A-6 174,559.13 174,559.13 0.00 0.00 29,933,000.00
A-7 79,333.39 107,218.50 0.00 0.00 13,576,023.68
A-8 218,687.31 218,687.31 0.00 0.00 37,500,000.00
A-9 251,093.85 251,093.85 0.00 0.00 43,057,000.00
A-10 15,745.49 15,745.49 0.00 0.00 2,700,000.00
A-11 137,627.21 137,627.21 0.00 0.00 23,600,000.00
A-12 23,357.45 23,357.45 0.00 0.00 4,286,344.15
A-13 12,351.84 12,351.84 0.00 0.00 1,837,004.63
A-14 51,538.99 51,538.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,516.96 57,372.85 0.00 0.00 8,483,199.38
M-2 24,758.68 28,686.66 0.00 0.00 4,241,633.93
M-3 14,855.26 17,212.06 0.00 0.00 2,544,990.14
B-1 15,845.57 18,359.48 0.00 0.00 2,714,648.64
B-2 8,913.25 10,327.34 0.00 0.00 1,527,009.76
B-3 9,903.52 11,474.72 0.00 0.00 1,696,662.01
-------------------------------------------------------------------------------
1,768,840.61 2,295,516.26 0.00 0.00 293,952,286.12
===============================================================================
Run: 08/22/95 08:56:50
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-1 600.595889 7.977578 3.502472 11.480050 0.000000 592.618311
A-2 833.854199 3.318547 4.862756 8.181303 0.000000 830.535653
A-3 850.963287 2.976815 4.962530 7.939345 0.000000 847.986473
A-4 869.694678 2.602679 5.071765 7.674444 0.000000 867.091999
A-5 1000.000000 0.000000 5.831661 5.831661 0.000000 1000.000000
A-6 1000.000000 0.000000 5.831662 5.831662 0.000000 1000.000000
A-7 906.927253 1.859007 5.288893 7.147900 0.000000 905.068245
A-8 1000.000000 0.000000 5.831662 5.831662 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831662 5.831662 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831663 5.831663 0.000000 1000.000000
A-11 1000.000000 0.000000 5.831661 5.831661 0.000000 1000.000000
A-12 188.410732 0.000000 1.026701 1.026701 0.000000 188.410732
A-13 188.410731 0.000000 1.266855 1.266855 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.696075 0.906411 5.713256 6.619667 0.000000 978.789664
M-2 979.696071 0.906412 5.713256 6.619668 0.000000 978.789660
M-3 979.696070 0.906413 5.713254 6.619667 0.000000 978.789658
B-1 979.696067 0.906412 5.713255 6.619667 0.000000 978.789656
B-2 979.696077 0.906410 5.713256 6.619666 0.000000 978.789667
B-3 979.696168 0.906412 5.713256 6.619668 0.000000 978.789756
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,301.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,902.53
SUBSERVICER ADVANCES THIS MONTH 8,022.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 805,834.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 357,495.97
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 293,952,286.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 998
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,224.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79140910 % 5.19017200 % 2.01841910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.78517470 % 5.19466055 % 2.02016470 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
BANKRUPTCY AMOUNT AVAILABLE 125,183.00
FRAUD AMOUNT AVAILABLE 2,950,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,734,895.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64611091
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.05
POOL TRADING FACTOR: 84.79046611
................................................................................
Run: 08/22/95 08:56:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,302,304.60 5.500000 % 381,106.16
A-3 760944MH8 12,946,000.00 11,406,921.84 6.887500 % 152,442.46
A-4 760944MJ4 0.00 0.00 2.112500 % 0.00
A-5 760944MV7 22,700,000.00 17,934,005.64 6.500000 % 128,404.30
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 7.067500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.446028 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.937500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.552063 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 7.125000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.145812 % 0.00
A-17 760944MU9 0.00 0.00 0.273166 % 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 2,500,335.63 6.500000 % 10,502.64
M-2 760944NA2 1,368,000.00 1,248,798.53 6.500000 % 5,245.57
M-3 760944NB0 912,000.00 832,532.35 6.500000 % 3,497.05
B-1 729,800.00 666,208.45 6.500000 % 2,798.40
B-2 547,100.00 499,428.13 6.500000 % 2,097.84
B-3 547,219.77 499,537.41 6.500000 % 2,098.31
-------------------------------------------------------------------------------
182,383,319.77 147,373,034.06 688,192.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 97,589.56 478,695.72 0.00 0.00 20,921,198.44
A-3 65,440.13 217,882.59 0.00 0.00 11,254,479.38
A-4 20,071.48 20,071.48 0.00 0.00 0.00
A-5 97,096.76 225,501.06 0.00 0.00 17,805,601.34
A-6 54,087.01 54,087.01 0.00 0.00 11,100,000.00
A-7 88,195.93 88,195.93 0.00 0.00 16,290,000.00
A-8 68,959.58 68,959.58 0.00 0.00 12,737,000.00
A-9 39,523.04 39,523.04 0.00 0.00 7,300,000.00
A-10 82,294.54 82,294.54 0.00 0.00 15,200,000.00
A-11 21,748.37 21,748.37 0.00 0.00 3,694,424.61
A-12 9,023.93 9,023.93 0.00 0.00 1,989,305.77
A-13 66,314.65 66,314.65 0.00 0.00 11,476,048.76
A-14 24,494.51 24,494.51 0.00 0.00 5,296,638.91
A-15 21,925.32 21,925.32 0.00 0.00 3,694,424.61
A-16 7,308.41 7,308.41 0.00 0.00 1,705,118.82
A-17 33,531.99 33,531.99 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,537.10 24,039.74 0.00 0.00 2,489,832.99
M-2 6,761.14 12,006.71 0.00 0.00 1,243,552.96
M-3 4,507.43 8,004.48 0.00 0.00 829,035.30
B-1 3,606.93 6,405.33 0.00 0.00 663,410.05
B-2 2,703.97 4,801.81 0.00 0.00 497,330.29
B-3 2,704.54 4,802.85 0.00 0.00 497,439.10
-------------------------------------------------------------------------------
831,426.50 1,519,619.23 0.00 0.00 146,684,841.33
===============================================================================
Run: 08/22/95 08:56:55
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-2 847.010123 15.153326 3.880301 19.033627 0.000000 831.856797
A-3 881.115545 11.775256 5.054853 16.830109 0.000000 869.340289
A-5 790.044301 5.656577 4.277390 9.933967 0.000000 784.387724
A-6 1000.000000 0.000000 4.872704 4.872704 0.000000 1000.000000
A-7 1000.000000 0.000000 5.414115 5.414115 0.000000 1000.000000
A-8 1000.000000 0.000000 5.414115 5.414115 0.000000 1000.000000
A-9 1000.000000 0.000000 5.414115 5.414115 0.000000 1000.000000
A-10 1000.000000 0.000000 5.414114 5.414114 0.000000 1000.000000
A-11 738.884922 0.000000 4.349674 4.349674 0.000000 738.884922
A-12 738.884916 0.000000 3.351745 3.351745 0.000000 738.884916
A-13 738.884919 0.000000 4.269666 4.269666 0.000000 738.884920
A-14 738.884919 0.000000 3.417002 3.417002 0.000000 738.884919
A-15 738.884922 0.000000 4.385064 4.385064 0.000000 738.884922
A-16 738.884921 0.000000 3.166978 3.166978 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 912.864414 3.834480 4.942351 8.776831 0.000000 909.029934
M-2 912.864423 3.834481 4.942354 8.776835 0.000000 909.029942
M-3 912.864419 3.834485 4.942357 8.776842 0.000000 909.029934
B-1 912.864415 3.834475 4.942354 8.776829 0.000000 909.029940
B-2 912.864431 3.834473 4.942369 8.776842 0.000000 909.029958
B-3 912.864332 3.834474 4.942365 8.776839 0.000000 909.029858
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:56:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,364.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,743.21
SUBSERVICER ADVANCES THIS MONTH 8,622.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 900,598.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,684,841.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 511
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 69,153.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.76120520 % 3.10889100 % 1.12990410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.75920690 % 3.11035633 % 1.13043680 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2732 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 745,973.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,032,966.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13738134
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.43
POOL TRADING FACTOR: 80.42667581
................................................................................
Run: 08/22/95 08:57:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,079,508.63 6.500000 % 267,777.98
A-5 760944QB7 30,000,000.00 15,122,358.71 7.050000 % 57,749.29
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 30,770,399.03 10.000000 % 117,506.07
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 0.130020 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,712,714.87 7.500000 % 0.00
M-2 760944QU5 3,432,150.00 3,356,259.66 7.500000 % 0.00
M-3 760944QV3 2,059,280.00 2,013,746.02 7.500000 % 0.00
B-1 2,196,565.00 2,147,995.40 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 1,342,495.03 7.500000 % 0.00
-------------------------------------------------------------------------------
274,570,013.89 149,885,153.98 443,033.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 119,575.97 387,353.95 0.00 0.00 21,811,730.65
A-5 88,827.99 146,577.28 0.00 0.00 15,064,609.42
A-6 260,177.92 260,177.92 0.00 0.00 48,041,429.00
A-7 256,374.18 373,880.25 0.00 0.00 30,652,892.96
A-8 94,295.65 94,295.65 0.00 0.00 15,090,000.00
A-9 12,497.77 12,497.77 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 16,237.09 16,237.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00 6,712,714.87
M-2 0.00 0.00 0.00 0.00 3,356,259.66
M-3 0.00 0.00 0.00 0.00 2,013,746.02
B-1 0.00 0.00 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,273,346.56
-------------------------------------------------------------------------------
847,986.57 1,291,019.91 0.00 0.00 149,372,972.17
===============================================================================
Run: 08/22/95 08:57:01
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-4 825.710869 10.014135 4.471801 14.485936 0.000000 815.696733
A-5 504.078624 1.924976 2.960933 4.885909 0.000000 502.153647
A-6 1000.000000 0.000000 5.415699 5.415699 0.000000 1000.000000
A-7 559.008790 2.134744 4.657574 6.792318 0.000000 556.874046
A-8 1000.000000 0.000000 6.248883 6.248883 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248885 6.248885 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-1 977.888392 0.000000 0.000000 0.000000 0.000000 977.888393
M-2 977.888396 0.000000 0.000000 0.000000 0.000000 977.888397
M-3 977.888398 0.000000 0.000000 0.000000 0.000000 977.888398
B-1 977.888385 0.000000 0.000000 0.000000 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 977.888451 0.000000 0.000000 0.000000 0.000000 927.519929
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,679.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,746.07
SUBSERVICER ADVANCES THIS MONTH 24,699.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,089,621.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,325,153.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,372,972.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 516
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,836.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.80378870 % 8.06131900 % 3.13489220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.81169070 % 8.08896039 % 3.09934890 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1291 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,507,931.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,346,568.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11277309
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.10
POOL TRADING FACTOR: 54.40250742
................................................................................
Run: 08/22/95 08:57:05 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-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 29,930,598.65 7.000000 % 487,919.00
A-2 760944RC4 15,690,000.00 593,328.39 7.000000 % 486,317.03
A-3 760944RD2 16,985,000.00 16,985,000.00 7.000000 % 0.00
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 92,387,695.27 7.000000 % 730,677.03
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 0.193086 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,159,139.60 7.000000 % 8,398.33
M-2 760944RM2 4,674,600.00 4,579,520.83 7.000000 % 4,199.12
M-3 760944RN0 3,739,700.00 3,663,636.25 7.000000 % 3,359.32
B-1 2,804,800.00 2,747,751.67 7.000000 % 2,519.51
B-2 935,000.00 915,982.53 7.000000 % 839.90
B-3 1,870,098.07 1,832,061.14 7.000000 % 1,679.88
-------------------------------------------------------------------------------
373,968,498.07 320,566,714.33 1,725,909.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,197.49 662,116.49 0.00 0.00 29,442,679.65
A-2 3,453.20 489,770.23 0.00 0.00 107,011.36
A-3 98,853.50 98,853.50 0.00 0.00 16,985,000.00
A-4 71,318.86 71,318.86 0.00 0.00 12,254,000.00
A-5 42,637.66 42,637.66 0.00 0.00 7,326,000.00
A-6 428,046.99 428,046.99 0.00 0.00 73,547,000.00
A-7 49,761.40 49,761.40 0.00 0.00 8,550,000.00
A-8 537,700.71 1,268,377.74 0.00 0.00 91,657,018.24
A-9 192,387.47 192,387.47 0.00 0.00 33,056,000.00
A-10 134,088.06 134,088.06 0.00 0.00 23,039,000.00
A-11 51,463.22 51,463.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,306.62 61,704.95 0.00 0.00 9,150,741.27
M-2 26,653.02 30,852.14 0.00 0.00 4,575,321.71
M-3 21,322.53 24,681.85 0.00 0.00 3,660,276.93
B-1 15,992.04 18,511.55 0.00 0.00 2,745,232.16
B-2 5,331.06 6,170.96 0.00 0.00 915,142.63
B-3 10,662.69 12,342.57 0.00 0.00 1,830,381.26
-------------------------------------------------------------------------------
1,917,176.52 3,643,085.64 0.00 0.00 318,840,805.21
===============================================================================
Run: 08/22/95 08:57:05
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-1 663.988257 10.824123 3.864443 14.688566 0.000000 653.164134
A-2 37.815704 30.995349 0.220089 31.215438 0.000000 6.820354
A-3 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-4 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-5 1000.000000 0.000000 5.820046 5.820046 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-7 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-8 802.882552 6.349848 4.672814 11.022662 0.000000 796.532704
A-9 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
A-10 1000.000000 0.000000 5.820047 5.820047 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.660467 0.898284 5.701670 6.599954 0.000000 978.762182
M-2 979.660469 0.898284 5.701669 6.599953 0.000000 978.762185
M-3 979.660467 0.898286 5.701669 6.599955 0.000000 978.762182
B-1 979.660464 0.898285 5.701669 6.599954 0.000000 978.762179
B-2 979.660460 0.898289 5.701668 6.599957 0.000000 978.762171
B-3 979.660462 0.898284 5.701669 6.599953 0.000000 978.762178
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,951.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,742.47
SUBSERVICER ADVANCES THIS MONTH 29,413.09
MASTER SERVICER ADVANCES THIS MONTH 4,216.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,018,989.76
(B) TWO MONTHLY PAYMENTS: 4 1,163,197.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,093,378.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 318,840,805.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,077
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 616,528.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,431,970.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85699640 % 5.42860400 % 1.71439990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.82491590 % 5.45298457 % 1.72209950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1927 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,202,111.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,218,975.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58845770
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.11
POOL TRADING FACTOR: 85.25873352
................................................................................
Run: 08/22/95 08:57:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 80,450,766.20 6.500000 % 544,195.52
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 6.837500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 5.622500 % 0.00
A-6 760944RV2 5,000,000.00 4,502,483.78 6.500000 % 2,314.21
A-7 760944RW0 0.00 0.00 0.298118 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,145,076.89 6.500000 % 8,818.90
M-2 760944RY6 779,000.00 714,811.51 6.500000 % 2,938.75
M-3 760944RZ3 779,100.00 714,903.29 6.500000 % 2,939.13
B-1 701,100.00 643,330.39 6.500000 % 2,644.88
B-2 389,500.00 357,405.76 6.500000 % 1,469.38
B-3 467,420.45 428,905.64 6.500000 % 1,763.33
-------------------------------------------------------------------------------
155,801,920.45 124,711,429.26 567,084.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 435,584.99 979,780.51 0.00 0.00 79,906,570.68
A-2 28,154.39 28,154.39 0.00 0.00 5,200,000.00
A-3 60,710.60 60,710.60 0.00 0.00 11,213,000.00
A-4 75,442.23 75,442.23 0.00 0.00 13,246,094.21
A-5 23,860.16 23,860.16 0.00 0.00 5,094,651.59
A-6 24,377.82 26,692.03 0.00 0.00 4,500,169.57
A-7 30,968.72 30,968.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,614.10 20,433.00 0.00 0.00 2,136,257.99
M-2 3,870.21 6,808.96 0.00 0.00 711,872.76
M-3 3,870.70 6,809.83 0.00 0.00 711,964.16
B-1 3,483.19 6,128.07 0.00 0.00 640,685.51
B-2 1,935.11 3,404.49 0.00 0.00 355,936.38
B-3 2,322.22 4,085.55 0.00 0.00 427,142.31
-------------------------------------------------------------------------------
706,194.44 1,273,278.54 0.00 0.00 124,144,345.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 810.709590 5.483907 4.389429 9.873336 0.000000 805.225683
A-2 1000.000000 0.000000 5.414306 5.414306 0.000000 1000.000000
A-3 1000.000000 0.000000 5.414305 5.414305 0.000000 1000.000000
A-4 617.533530 0.000000 3.517120 3.517120 0.000000 617.533530
A-5 617.533526 0.000000 2.892141 2.892141 0.000000 617.533526
A-6 900.496756 0.462842 4.875564 5.338406 0.000000 900.033914
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 917.601442 3.772469 4.968174 8.740643 0.000000 913.828973
M-2 917.601425 3.772465 4.968177 8.740642 0.000000 913.828960
M-3 917.601450 3.772468 4.968168 8.740636 0.000000 913.828982
B-1 917.601469 3.772472 4.968179 8.740651 0.000000 913.828997
B-2 917.601438 3.772478 4.968190 8.740668 0.000000 913.828960
B-3 917.601359 3.772471 4.968182 8.740653 0.000000 913.828888
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,429.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,298.77
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 124,144,345.16
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 54,366.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.98718940 % 2.86645100 % 1.14635990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.98543200 % 2.86770606 % 1.14686190 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2981 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,251,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,698,573.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19680073
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.40
POOL TRADING FACTOR: 79.68088250
................................................................................
Run: 08/22/95 08:57:13 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-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 41,356,090.45 7.050000 % 1,810,327.23
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 12,398,348.63 6.687500 % 407,323.63
A-6 760944SG4 0.00 0.00 2.812500 % 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 0.081505 % 0.00
R-I 760944SR0 100.00 0.00 7.500000 % 0.00
R-II 760944SS8 100.00 0.00 7.500000 % 0.00
M-1 760944SN9 10,340,816.00 10,136,206.75 7.500000 % 8,712.02
M-2 760944SP4 5,640,445.00 5,528,839.93 7.500000 % 4,752.01
M-3 760944SQ2 3,760,297.00 3,692,395.96 7.500000 % 3,173.60
B-1 2,820,222.00 2,773,800.56 7.500000 % 2,384.07
B-2 940,074.00 926,138.53 7.500000 % 796.01
B-3 1,880,150.99 1,822,400.53 7.500000 % 0.00
-------------------------------------------------------------------------------
376,029,704.99 248,242,575.34 2,237,468.57
===============================================================================
_______________________________________________________________________________
REMAINING
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-3 242,427.39 2,052,754.62 0.00 0.00 39,545,763.22
A-4 149,173.98 149,173.98 0.00 0.00 24,745,827.00
A-5 68,941.50 476,265.13 0.00 0.00 11,991,025.00
A-6 28,994.09 28,994.09 0.00 0.00 0.00
A-7 340,882.62 340,882.62 0.00 0.00 54,662,626.00
A-8 225,920.29 225,920.29 0.00 0.00 36,227,709.00
A-9 214,191.35 214,191.35 0.00 0.00 34,346,901.00
A-10 122,385.64 122,385.64 0.00 0.00 19,625,291.00
A-11 16,823.34 16,823.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 63,210.59 71,922.61 0.00 0.00 10,127,494.73
M-2 34,478.50 39,230.51 0.00 0.00 5,524,087.92
M-3 23,026.21 26,199.81 0.00 0.00 3,689,222.36
B-1 17,297.75 19,681.82 0.00 0.00 2,771,416.49
B-2 16,759.25 17,555.26 0.00 0.00 925,342.52
B-3 1,947.35 1,947.35 0.00 0.00 1,820,834.18
-------------------------------------------------------------------------------
1,566,459.85 3,803,928.42 0.00 0.00 246,003,540.42
===============================================================================
Run: 08/22/95 08:57:13
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-3 834.917399 36.547790 4.894245 41.442035 0.000000 798.369610
A-4 1000.000000 0.000000 6.028248 6.028248 0.000000 1000.000000
A-5 263.468830 8.655756 1.465029 10.120785 0.000000 254.813075
A-7 1000.000000 0.000000 6.236119 6.236119 0.000000 1000.000000
A-8 1000.000000 0.000000 6.236119 6.236119 0.000000 1000.000000
A-9 1000.000000 0.000000 6.236119 6.236119 0.000000 1000.000000
A-10 1000.000000 0.000000 6.236118 6.236118 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-1 980.213433 0.842489 6.112727 6.955216 0.000000 979.370944
M-2 980.213428 0.842488 6.112727 6.955215 0.000000 979.370940
M-3 981.942639 0.843976 6.123508 6.967484 0.000000 981.098663
B-1 983.539792 0.845348 6.133471 6.978819 0.000000 982.694444
B-2 985.176199 0.846752 17.827586 18.674338 0.000000 984.329446
B-3 969.284137 0.000000 1.035731 1.035731 0.000000 968.451039
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,198.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,013.22
SUBSERVICER ADVANCES THIS MONTH 18,286.07
MASTER SERVICER ADVANCES THIS MONTH 1,583.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,448,688.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,114,256.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,003,540.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 820
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 223,567.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,025,671.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.97763290 % 7.79779300 % 2.22457390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.89510550 % 7.86200271 % 2.24289180 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0816 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,480,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,482,113.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99867984
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.48
POOL TRADING FACTOR: 65.42130506
................................................................................
Run: 08/29/95 14:11:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ3 (POOL # 8020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UW6 40,617,070.70 38,813,042.02 6.970000 % 78,620.68
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 68,834,355.14 78,620.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 202,234.29 280,854.97 0.00 0.00 38,734,421.34
A-2 156,425.22 156,425.22 0.00 0.00 30,021,313.12
S 12,258.29 12,258.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
370,917.80 449,538.48 0.00 0.00 68,755,734.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 955.584471 1.935656 4.979047 6.914703 0.000000 953.648815
A-2 1000.000000 0.000000 5.210472 5.210472 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:25 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 1,720.86
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 68,755,734.46
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 840,095.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 100.06100870 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.33466907
................................................................................
Run: 08/22/95 08:57:18 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-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 16,106,038.68 9.860000 % 79,033.22
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 23,940,570.12 6.350000 % 347,746.16
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 6.641000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.005190 % 0.00
A-10 760944TC2 0.00 0.00 0.106809 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,250,528.06 7.000000 % 4,773.16
M-2 760944TK4 3,210,000.00 3,150,316.84 7.000000 % 2,863.89
M-3 760944TL2 2,141,000.00 2,101,192.62 7.000000 % 1,910.16
B-1 1,070,000.00 1,050,105.62 7.000000 % 954.63
B-2 642,000.00 630,063.36 7.000000 % 572.78
B-3 963,170.23 945,262.06 7.000000 % 859.32
-------------------------------------------------------------------------------
214,013,270.23 180,830,077.36 438,713.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,190.15 211,223.37 0.00 0.00 16,027,005.46
A-2 0.00 0.00 0.00 0.00 0.00
A-3 126,544.03 474,290.19 0.00 0.00 23,592,823.96
A-4 248,039.42 248,039.42 0.00 0.00 46,926,000.00
A-5 227,245.92 227,245.92 0.00 0.00 39,000,000.00
A-6 24,985.39 24,985.39 0.00 0.00 4,288,000.00
A-7 179,256.24 179,256.24 0.00 0.00 30,764,000.00
A-8 27,201.18 27,201.18 0.00 0.00 4,920,631.00
A-9 11,710.30 11,710.30 0.00 0.00 1,757,369.00
A-10 16,077.26 16,077.26 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,593.87 35,367.03 0.00 0.00 5,245,754.90
M-2 18,356.33 21,220.22 0.00 0.00 3,147,452.95
M-3 12,243.27 14,153.43 0.00 0.00 2,099,282.46
B-1 6,118.78 7,073.41 0.00 0.00 1,049,150.99
B-2 3,671.27 4,244.05 0.00 0.00 629,490.58
B-3 5,507.86 6,367.18 0.00 0.00 944,402.74
-------------------------------------------------------------------------------
1,069,741.29 1,508,454.61 0.00 0.00 180,391,364.04
===============================================================================
Run: 08/22/95 08:57:18
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-1 725.333874 3.559253 5.953170 9.512423 0.000000 721.774621
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 926.134241 13.452463 4.895320 18.347783 0.000000 912.681778
A-4 1000.000000 0.000000 5.285757 5.285757 0.000000 1000.000000
A-5 1000.000000 0.000000 5.826818 5.826818 0.000000 1000.000000
A-6 1000.000000 0.000000 5.826817 5.826817 0.000000 1000.000000
A-7 1000.000000 0.000000 5.826818 5.826818 0.000000 1000.000000
A-8 1000.000000 0.000000 5.527986 5.527986 0.000000 1000.000000
A-9 1000.000000 0.000000 6.663541 6.663541 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 981.407114 0.892179 5.718480 6.610659 0.000000 980.514935
M-2 981.407115 0.892178 5.718483 6.610661 0.000000 980.514938
M-3 981.407109 0.892181 5.718482 6.610663 0.000000 980.514928
B-1 981.407121 0.892178 5.718486 6.610664 0.000000 980.514944
B-2 981.407103 0.892181 5.718489 6.610670 0.000000 980.514922
B-3 981.407056 0.892179 5.718480 6.610659 0.000000 980.514877
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,074.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,047.93
SUBSERVICER ADVANCES THIS MONTH 10,430.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,249,981.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 291,335.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,391,364.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 618
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 274,324.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.74043970 % 5.80768300 % 1.45187740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.72939990 % 5.81651476 % 1.45408530 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1070 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,888,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,305,658.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58460822
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.36
POOL TRADING FACTOR: 84.28980308
................................................................................
Run: 08/22/95 08:57:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 43,510,482.45 6.038793 % 582,978.25
A-2 760944UF3 47,547,000.00 37,783,290.86 6.587500 % 280,181.40
A-3 760944UG1 0.00 0.00 2.412500 % 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 26,704,959.77 7.000000 % 164,172.14
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 0.122980 % 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 3,596,464.78 7.000000 % 14,542.60
M-2 760944UR7 1,948,393.00 1,798,229.59 7.000000 % 7,271.29
M-3 760944US5 1,298,929.00 1,198,820.05 7.000000 % 4,847.53
B-1 909,250.00 839,173.73 7.000000 % 3,393.27
B-2 389,679.00 359,646.29 7.000000 % 1,454.26
B-3 649,465.07 599,410.58 7.000000 % 2,423.76
-------------------------------------------------------------------------------
259,785,708.07 162,138,478.10 1,061,264.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 218,556.75 801,535.00 0.00 0.00 42,927,504.20
A-2 207,033.48 487,214.88 0.00 0.00 37,503,109.46
A-3 75,820.61 75,820.61 0.00 0.00 0.00
A-4 105,606.47 105,606.47 0.00 0.00 22,048,000.00
A-5 44,147.92 44,147.92 0.00 0.00 8,492,000.00
A-6 88,550.35 88,550.35 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 155,492.75 319,664.89 0.00 0.00 26,540,787.63
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 16,585.99 16,585.99 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
M-1 20,940.84 35,483.44 0.00 0.00 3,581,922.18
M-2 10,470.40 17,741.69 0.00 0.00 1,790,958.30
M-3 6,980.27 11,827.80 0.00 0.00 1,193,972.52
B-1 4,886.19 8,279.46 0.00 0.00 835,780.46
B-2 2,094.09 3,548.35 0.00 0.00 358,192.03
B-3 3,490.12 5,913.88 0.00 0.00 596,986.82
-------------------------------------------------------------------------------
960,656.23 2,021,920.73 0.00 0.00 161,077,213.60
===============================================================================
Run: 08/22/95 08:57:22
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 681.704673 9.133868 3.424259 12.558127 0.000000 672.570805
A-2 794.651416 5.892725 4.354291 10.247016 0.000000 788.758691
A-4 1000.000000 0.000000 4.789844 4.789844 0.000000 1000.000000
A-5 1000.000000 0.000000 5.198766 5.198766 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822616 5.822616 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 411.313800 2.528604 2.394923 4.923527 0.000000 408.785196
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-1 922.929625 3.731942 5.373867 9.105809 0.000000 919.197684
M-2 922.929609 3.731942 5.373865 9.105807 0.000000 919.197667
M-3 922.929621 3.731944 5.373866 9.105810 0.000000 919.197678
B-1 922.929590 3.731944 5.373869 9.105813 0.000000 919.197646
B-2 922.929616 3.731943 5.373885 9.105828 0.000000 919.197673
B-3 922.929666 3.731948 5.373869 9.105817 0.000000 919.197718
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,176.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,700.59
SUBSERVICER ADVANCES THIS MONTH 4,150.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 380,344.13
(B) TWO MONTHLY PAYMENTS: 1 47,986.68
(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 161,077,213.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 623
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 405,644.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.82433470 % 4.06659400 % 1.10907090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.81130070 % 4.07683548 % 1.11186390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1232 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,759,259.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53127883
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.45
POOL TRADING FACTOR: 62.00387804
................................................................................
Run: 08/22/95 08:57:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 30,139,162.55 7.500000 % 1,161,457.33
A-3 760944SW9 49,628,000.00 49,628,000.00 6.200000 % 0.00
A-4 760944SX7 41,944,779.00 41,944,779.00 6.587500 % 0.00
A-5 760944SY5 446,221.00 446,221.00 273.775000 % 0.00
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 16,620,276.82 7.500000 % 129,234.66
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035584 % 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 8,689,848.68 7.500000 % 7,510.46
M-2 760944TY4 4,823,973.00 4,739,916.66 7.500000 % 4,096.62
M-3 760944TZ1 3,215,982.00 3,159,944.45 7.500000 % 2,731.08
B-1 1,929,589.00 1,895,966.47 7.500000 % 1,638.65
B-2 803,995.00 789,985.60 7.500000 % 682.77
B-3 1,286,394.99 1,263,979.89 7.500000 % 1,092.43
-------------------------------------------------------------------------------
321,598,232.99 220,486,081.12 1,308,444.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 187,929.13 1,349,386.46 0.00 0.00 28,977,705.22
A-3 255,811.52 255,811.52 0.00 0.00 49,628,000.00
A-4 229,720.73 229,720.73 0.00 0.00 41,944,779.00
A-5 101,565.32 101,565.32 0.00 0.00 446,221.00
A-6 186,538.45 186,538.45 0.00 0.00 32,053,000.00
A-7 69,599.31 69,599.31 0.00 0.00 11,162,000.00
A-8 84,364.69 84,364.69 0.00 0.00 13,530,000.00
A-9 6,378.79 6,378.79 0.00 0.00 1,023,000.00
A-10 103,633.74 232,868.40 0.00 0.00 16,491,042.16
A-11 21,200.29 21,200.29 0.00 0.00 3,400,000.00
A-12 6,522.93 6,522.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,184.50 61,694.96 0.00 0.00 8,682,338.22
M-2 29,555.18 33,651.80 0.00 0.00 4,735,820.04
M-3 19,703.45 22,434.53 0.00 0.00 3,157,213.37
B-1 11,822.07 13,460.72 0.00 0.00 1,894,327.82
B-2 4,925.86 5,608.63 0.00 0.00 789,302.83
B-3 7,881.40 8,973.83 0.00 0.00 1,136,626.88
-------------------------------------------------------------------------------
1,381,337.36 2,689,781.36 0.00 0.00 219,051,376.54
===============================================================================
Run: 08/22/95 08:57:27
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-2 588.081220 22.662582 3.666910 26.329492 0.000000 565.418638
A-3 1000.000000 0.000000 5.154580 5.154580 0.000000 1000.000000
A-4 1000.000000 0.000000 5.476742 5.476742 0.000000 1000.000000
A-5 1000.000000 0.000000 227.612147 227.612147 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819688 5.819688 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235380 6.235380 0.000000 1000.000000
A-8 1000.000000 0.000000 6.235380 6.235380 0.000000 1000.000000
A-9 1000.000000 0.000000 6.235376 6.235376 0.000000 1000.000000
A-10 623.182483 4.845694 3.885780 8.731474 0.000000 618.336789
A-11 1000.000000 0.000000 6.235379 6.235379 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.575288 0.849220 6.126729 6.975949 0.000000 981.726068
M-2 982.575288 0.849221 6.126730 6.975951 0.000000 981.726067
M-3 982.575291 0.849221 6.126729 6.975950 0.000000 981.726070
B-1 982.575289 0.849222 6.126730 6.975952 0.000000 981.726067
B-2 982.575265 0.849222 6.126730 6.975952 0.000000 981.726043
B-3 982.575259 0.849218 6.126726 6.975944 0.000000 883.575332
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,645.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,103.25
SUBSERVICER ADVANCES THIS MONTH 38,394.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 4,429,933.18
(B) TWO MONTHLY PAYMENTS: 1 403,906.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 460,224.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 219,051,376.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 755
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 609,758.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.68438170 % 7.52415300 % 1.79146550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.68911160 % 7.56688768 % 1.74400070 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0358 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,325,968.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,049,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94335094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.94
POOL TRADING FACTOR: 68.11336446
................................................................................
Run: 08/22/95 08:57:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 96,933,125.23 8.373047 % 5,006,581.51
M 760944SU3 3,678,041.61 3,574,884.09 8.373047 % 8,280.27
R 760944SV1 100.00 0.00 8.373047 % 0.00
B-1 4,494,871.91 4,368,804.85 8.373047 % 10,119.17
B-2 1,225,874.16 832,548.29 8.373047 % 1,928.38
-------------------------------------------------------------------------------
163,449,887.68 105,709,362.46 5,026,909.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 658,893.70 5,665,475.21 0.00 0.00 91,926,543.72
M 24,299.93 32,580.20 0.00 0.00 3,566,603.82
R 0.00 0.00 0.00 0.00 0.00
B-1 29,696.54 39,815.71 0.00 0.00 4,358,685.68
B-2 5,659.16 7,587.54 0.00 0.00 830,619.91
-------------------------------------------------------------------------------
718,549.33 5,745,458.66 0.00 0.00 100,682,453.13
===============================================================================
Run: 08/22/95 08:57:31
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 629.227498 32.499507 4.277114 36.776621 0.000000 596.727991
M 971.953139 2.251271 6.606758 8.858029 0.000000 969.701868
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 971.953136 2.251270 6.606760 8.858030 0.000000 969.701866
B-2 679.146618 1.573057 4.616436 6.189493 0.000000 677.573553
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,479.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,697.01
SUBSERVICER ADVANCES THIS MONTH 46,079.83
MASTER SERVICER ADVANCES THIS MONTH 6,827.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,276,805.41
(B) TWO MONTHLY PAYMENTS: 2 421,601.79
(C) THREE OR MORE MONTHLY PAYMENTS: 2 797,815.50
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,521,448.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,682,453.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 329
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 984,588.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,782,061.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 173,597.03
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.69776730 % 3.38180500 % 4.92042810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.30344050 % 3.54242841 % 5.15413110 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,304,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,998,564.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84920789
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.65
POOL TRADING FACTOR: 61.59836177
................................................................................
Run: 08/22/95 08:57:34 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-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 35,034,851.87 7.000000 % 736,141.27
A-2 760944VV7 41,000,000.00 31,655,145.93 7.000000 % 118,193.79
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 1,414,052.89 0.000000 % 1,622.31
A-9 760944WC8 0.00 0.00 0.252761 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,432,933.87 7.000000 % 8,443.58
M-2 760944WE4 7,479,800.00 7,336,868.05 7.000000 % 6,567.36
M-3 760944WF1 4,274,200.00 4,192,524.06 7.000000 % 3,752.80
B-1 2,564,500.00 2,515,494.82 7.000000 % 2,251.66
B-2 854,800.00 838,465.59 7.000000 % 750.53
B-3 1,923,420.54 1,368,632.66 7.000000 % 1,224.94
-------------------------------------------------------------------------------
427,416,329.03 358,744,969.74 878,948.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 204,262.24 940,403.51 0.00 0.00 34,298,710.60
A-2 184,557.68 302,751.47 0.00 0.00 31,536,952.14
A-3 845,766.44 845,766.44 0.00 0.00 145,065,000.00
A-4 210,618.09 210,618.09 0.00 0.00 36,125,000.00
A-5 281,327.46 281,327.46 0.00 0.00 48,253,000.00
A-6 161,375.72 161,375.72 0.00 0.00 27,679,000.00
A-7 45,674.24 45,674.24 0.00 0.00 7,834,000.00
A-8 0.00 1,622.31 0.00 0.00 1,412,430.58
A-9 75,524.12 75,524.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,996.44 63,440.02 0.00 0.00 9,424,490.29
M-2 42,775.84 49,343.20 0.00 0.00 7,330,300.69
M-3 24,443.50 28,196.30 0.00 0.00 4,188,771.26
B-1 14,665.99 16,917.65 0.00 0.00 2,513,243.16
B-2 4,888.47 5,639.00 0.00 0.00 837,715.06
B-3 7,979.48 9,204.42 0.00 0.00 1,262,711.56
-------------------------------------------------------------------------------
2,158,855.71 3,037,803.95 0.00 0.00 357,761,325.34
===============================================================================
Run: 08/22/95 08:57:34
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-1 375.761252 7.895377 2.190785 10.086162 0.000000 367.865875
A-2 772.076730 2.882775 4.501407 7.384182 0.000000 769.193955
A-3 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830259 5.830259 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830258 5.830258 0.000000 1000.000000
A-8 936.577652 1.074514 0.000000 1.074514 0.000000 935.503138
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.890937 0.878012 5.718847 6.596859 0.000000 980.012924
M-2 980.890940 0.878013 5.718848 6.596861 0.000000 980.012927
M-3 980.890941 0.878012 5.718848 6.596860 0.000000 980.012929
B-1 980.890942 0.878011 5.718850 6.596861 0.000000 980.012930
B-2 980.890957 0.878018 5.718847 6.596865 0.000000 980.012939
B-3 711.561841 0.636855 4.148588 4.785443 0.000000 656.492709
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,953.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,780.46
SUBSERVICER ADVANCES THIS MONTH 44,004.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 4,049,259.76
(B) TWO MONTHLY PAYMENTS: 2 623,609.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,798,689.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 357,761,325.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,211
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,490.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84034030 % 5.84323900 % 1.31642070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85634580 % 5.85405989 % 1.28959430 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,714,787.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,714,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63798146
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.53
POOL TRADING FACTOR: 83.70324226
................................................................................
Run: 08/22/95 08:57:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 59,507,612.79 6.500000 % 1,631,612.79
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 30,411,190.58 6.500000 % 148,499.75
A-6 760944VG0 64,049,000.00 58,283,435.04 6.500000 % 120,779.80
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 0.255258 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,379,182.07 6.500000 % 37,761.97
B 781,392.32 721,589.20 6.500000 % 2,905.22
-------------------------------------------------------------------------------
312,503,992.32 252,269,009.68 1,941,559.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 322,001.37 1,953,614.16 0.00 0.00 57,876,000.00
A-2 201,833.86 201,833.86 0.00 0.00 37,300,000.00
A-3 94,596.77 94,596.77 0.00 0.00 17,482,000.00
A-4 27,704.81 27,704.81 0.00 0.00 5,120,000.00
A-5 164,557.85 313,057.60 0.00 0.00 30,262,690.83
A-6 315,377.23 436,157.03 0.00 0.00 58,162,655.24
A-7 184,323.55 184,323.55 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 53,606.10 53,606.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 50,751.65 88,513.62 0.00 0.00 9,341,420.10
B 3,904.59 6,809.81 0.00 0.00 718,683.98
-------------------------------------------------------------------------------
1,418,657.78 3,360,217.31 0.00 0.00 250,327,450.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 672.584800 18.441304 3.639421 22.080725 0.000000 654.143497
A-2 1000.000000 0.000000 5.411095 5.411095 0.000000 1000.000000
A-3 1000.000000 0.000000 5.411095 5.411095 0.000000 1000.000000
A-4 1000.000000 0.000000 5.411096 5.411096 0.000000 1000.000000
A-5 810.965082 3.959993 4.388209 8.348202 0.000000 807.005089
A-6 909.981968 1.885741 4.923999 6.809740 0.000000 908.096227
A-7 1000.000000 0.000000 5.411095 5.411095 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 923.465965 3.718010 4.996963 8.714973 0.000000 919.747955
B 923.465949 3.718004 4.996965 8.714969 0.000000 919.747944
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,065.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,855.07
SUBSERVICER ADVANCES THIS MONTH 13,036.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,097,270.98
(B) TWO MONTHLY PAYMENTS: 1 275,391.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 250,327,450.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 919
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 925,887.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.99603170 % 3.71792900 % 0.28603960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.98122220 % 3.73168028 % 0.28709760 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2556 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,727,888.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,831,290.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15711675
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.73
POOL TRADING FACTOR: 80.10376069
................................................................................
Run: 08/22/95 08:57:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 48,571,741.73 5.400000 % 737,560.23
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 6.291000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.654335 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.187500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 6.475000 % 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 0.156801 % 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 5,243,478.35 7.000000 % 4,774.87
M-2 760944WQ7 3,209,348.00 3,146,070.75 7.000000 % 2,864.91
M-3 760944WR5 2,139,566.00 2,097,381.16 7.000000 % 1,909.94
B-1 1,390,718.00 1,363,297.84 7.000000 % 1,241.46
B-2 320,935.00 314,607.29 7.000000 % 286.49
B-3 962,805.06 943,821.83 7.000000 % 859.46
-------------------------------------------------------------------------------
213,956,513.06 190,094,274.19 749,497.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 218,374.61 955,934.84 0.00 0.00 47,834,181.50
A-2 97,580.55 97,580.55 0.00 0.00 18,171,000.00
A-3 25,113.03 25,113.03 0.00 0.00 4,309,000.00
A-4 195,221.53 195,221.53 0.00 0.00 33,496,926.28
A-5 2,612.25 2,612.25 0.00 0.00 448,220.39
A-6 134,027.59 134,027.59 0.00 0.00 26,829,850.30
A-7 74,459.77 74,459.77 0.00 0.00 8,943,283.44
A-8 89,469.10 89,469.10 0.00 0.00 17,081,606.39
A-9 52,748.53 52,748.53 0.00 0.00 7,320,688.44
A-10 52,089.26 52,089.26 0.00 0.00 8,704,536.00
A-11 16,759.16 16,759.16 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 73,024.41 73,024.41 0.00 0.00 0.00
A-14 24,816.65 24,816.65 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 30,559.22 35,334.09 0.00 0.00 5,238,703.48
M-2 18,335.44 21,200.35 0.00 0.00 3,143,205.84
M-3 12,223.62 14,133.56 0.00 0.00 2,095,471.22
B-1 7,945.36 9,186.82 0.00 0.00 1,362,056.38
B-2 1,833.55 2,120.04 0.00 0.00 314,320.80
B-3 5,500.62 6,360.08 0.00 0.00 942,962.37
-------------------------------------------------------------------------------
1,132,694.25 1,882,191.61 0.00 0.00 189,344,776.83
===============================================================================
Run: 08/22/95 08:57:42
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-1 821.148277 12.469108 3.691816 16.160924 0.000000 808.679169
A-2 1000.000000 0.000000 5.370125 5.370125 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828041 5.828041 0.000000 1000.000000
A-4 963.172558 0.000000 5.613411 5.613411 0.000000 963.172558
A-5 912.872485 0.000000 5.320265 5.320265 0.000000 912.872485
A-6 918.909163 0.000000 4.590379 4.590379 0.000000 918.909164
A-7 918.909164 0.000000 7.650631 7.650631 0.000000 918.909164
A-8 845.980060 0.000000 4.431028 4.431028 0.000000 845.980060
A-9 845.980059 0.000000 6.095630 6.095630 0.000000 845.980059
A-10 1000.000000 0.000000 5.984151 5.984151 0.000000 1000.000000
A-11 1000.000000 0.000000 5.390940 5.390940 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-1 980.283452 0.892676 5.713135 6.605811 0.000000 979.390777
M-2 980.283456 0.892677 5.713136 6.605813 0.000000 979.390780
M-3 980.283459 0.892676 5.713131 6.605807 0.000000 979.390783
B-1 980.283451 0.892676 5.713135 6.605811 0.000000 979.390775
B-2 980.283515 0.892673 5.713151 6.605824 0.000000 979.390842
B-3 980.283413 0.892673 5.713140 6.605813 0.000000 979.390740
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,841.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,994.46
SUBSERVICER ADVANCES THIS MONTH 3,008.29
MASTER SERVICER ADVANCES THIS MONTH 2,712.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 442,530.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,344,776.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 630
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 403,944.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 576,391.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.10412830 % 5.51670000 % 1.37917200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.08313630 % 5.53349330 % 1.38337040 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1568 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,985,897.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,573,696.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54077439
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.43
POOL TRADING FACTOR: 88.49685112
................................................................................
Run: 08/22/95 08:57:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 86,604,575.33 7.245149 % 3,485,714.40
M 760944VP0 3,025,700.00 2,941,311.05 7.245149 % 2,535.82
R 760944VQ8 100.00 0.00 7.245149 % 0.00
B-1 3,429,100.00 3,333,459.90 7.245149 % 2,873.91
B-2 941,300.03 765,234.76 7.245149 % 659.74
-------------------------------------------------------------------------------
134,473,200.03 93,644,581.04 3,491,783.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 509,219.67 3,994,934.07 0.00 0.00 83,118,860.93
M 17,294.39 19,830.21 0.00 0.00 2,938,775.23
R 0.00 0.00 0.00 0.00 0.00
B-1 19,600.16 22,474.07 0.00 0.00 3,330,585.99
B-2 4,499.45 5,159.19 0.00 0.00 764,575.02
-------------------------------------------------------------------------------
550,613.67 4,042,397.54 0.00 0.00 90,152,797.17
===============================================================================
Run: 08/22/95 08:57:47
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 681.512589 27.429939 4.007174 31.437113 0.000000 654.082650
M 972.109280 0.838094 5.715831 6.553925 0.000000 971.271187
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 972.109271 0.838095 5.715832 6.553927 0.000000 971.271176
B-2 812.955206 0.700882 4.780038 5.480920 0.000000 812.254324
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,832.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,876.13
SUBSERVICER ADVANCES THIS MONTH 35,326.39
MASTER SERVICER ADVANCES THIS MONTH 3,689.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,792,387.75
(B) TWO MONTHLY PAYMENTS: 1 878,645.77
(C) THREE OR MORE MONTHLY PAYMENTS: 2 879,745.06
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,424,214.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,152,797.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 291
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 547,325.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,411,049.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48220710 % 3.14093000 % 4.37686260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.19776150 % 3.25977155 % 4.54246690 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,114,636.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,334,132.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32668996
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.33
POOL TRADING FACTOR: 67.04146042
................................................................................
Run: 08/22/95 08:57:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,038,569.93 6.849269 % 349,065.06
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849269 % 0.00
A-3 760944XB9 15,000,000.00 13,971,003.94 6.849269 % 70,937.40
A-4 32,700,000.00 32,700,000.00 6.849269 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849269 % 0.00
B-1 2,684,092.00 2,626,387.35 6.849269 % 2,480.09
B-2 1,609,940.00 1,575,328.29 6.849269 % 1,487.58
B-3 1,341,617.00 1,312,773.89 6.849269 % 1,239.65
B-4 536,646.00 525,108.80 6.849269 % 495.86
B-5 375,652.00 367,575.97 6.849269 % 347.10
B-6 429,317.20 420,087.36 6.849269 % 396.68
-------------------------------------------------------------------------------
107,329,364.20 101,086,835.53 426,449.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 125,767.03 474,832.09 0.00 0.00 21,689,504.87
A-2 145,805.63 145,805.63 0.00 0.00 25,550,000.00
A-3 79,728.03 150,665.43 0.00 0.00 13,900,066.54
A-4 186,608.38 186,608.38 0.00 0.00 32,700,000.00
A-5 4,278.56 4,278.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,987.94 17,468.03 0.00 0.00 2,623,907.26
B-2 8,989.89 10,477.47 0.00 0.00 1,573,840.71
B-3 7,491.58 8,731.23 0.00 0.00 1,311,534.24
B-4 2,996.63 3,492.49 0.00 0.00 524,612.94
B-5 2,097.64 2,444.74 0.00 0.00 367,228.87
B-6 2,397.29 2,793.97 0.00 0.00 419,690.68
-------------------------------------------------------------------------------
581,148.60 1,007,598.02 0.00 0.00 100,660,386.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 813.171350 12.879679 4.640507 17.520186 0.000000 800.291671
A-2 1000.000000 0.000000 5.706678 5.706678 0.000000 1000.000000
A-3 931.400263 4.729160 5.315202 10.044362 0.000000 926.671103
A-4 1000.000000 0.000000 5.706678 5.706678 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 978.501240 0.923996 5.583989 6.507985 0.000000 977.577244
B-2 978.501242 0.923997 5.583991 6.507988 0.000000 977.577245
B-3 978.501234 0.923997 5.583993 6.507990 0.000000 977.577237
B-4 978.501284 0.923998 5.583998 6.507996 0.000000 977.577286
B-5 978.501299 0.923993 5.583998 6.507991 0.000000 977.577306
B-6 978.501118 0.924002 5.583983 6.507985 0.000000 977.577116
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:52 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 20,726.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,611.12
SUBSERVICER ADVANCES THIS MONTH 9,482.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 945,008.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 243,997.04
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,084.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,660,386.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 343
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 330,993.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.24614170 % 6.75385830 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.22393350 % 6.77606650 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 1,029,830.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27122089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.17
POOL TRADING FACTOR: 93.78643660
................................................................................
Run: 08/22/95 08:57:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,884,210.56 7.090935 % 42,118.33
A-2 760944XF0 25,100,000.00 13,350,814.91 7.090935 % 407,024.46
A-3 760944XG8 29,000,000.00 15,425,244.30 6.000935 % 470,267.30
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.090935 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.090935 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.090935 % 0.00
R-I 760944XL7 100.00 0.00 7.090935 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.090935 % 0.00
M-1 760944XM5 5,029,000.00 4,942,584.98 7.090935 % 4,495.14
M-2 760944XN3 3,520,000.00 3,459,514.66 7.090935 % 3,146.33
M-3 760944XP8 2,012,000.00 1,977,427.11 7.090935 % 1,798.41
B-1 760944B80 1,207,000.00 1,186,259.72 7.090935 % 1,078.87
B-2 760944B98 402,000.00 395,092.29 7.090935 % 359.33
B-3 905,558.27 889,997.75 7.090935 % 809.42
-------------------------------------------------------------------------------
201,163,005.27 174,188,146.28 931,097.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 22,866.55 64,984.88 0.00 0.00 3,842,092.23
A-2 78,596.94 485,621.40 0.00 0.00 12,943,790.45
A-3 76,850.26 547,117.56 0.00 0.00 14,954,977.00
A-4 13,958.95 13,958.95 0.00 0.00 0.00
A-5 306,886.12 306,886.12 0.00 0.00 52,129,000.00
A-6 207,612.77 207,612.77 0.00 0.00 35,266,000.00
A-7 243,029.28 243,029.28 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 29,097.25 33,592.39 0.00 0.00 4,938,089.84
M-2 20,366.34 23,512.67 0.00 0.00 3,456,368.33
M-3 11,641.22 13,439.63 0.00 0.00 1,975,628.70
B-1 6,983.57 8,062.44 0.00 0.00 1,185,180.85
B-2 2,325.92 2,685.25 0.00 0.00 394,732.96
B-3 5,239.48 6,048.90 0.00 0.00 889,188.33
-------------------------------------------------------------------------------
1,025,454.65 1,956,552.24 0.00 0.00 173,257,048.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 761.609914 8.258496 4.483637 12.742133 0.000000 753.351418
A-2 531.904976 16.216114 3.131352 19.347466 0.000000 515.688863
A-3 531.904976 16.216114 2.650009 18.866123 0.000000 515.688862
A-5 1000.000000 0.000000 5.887052 5.887052 0.000000 1000.000000
A-6 1000.000000 0.000000 5.887052 5.887052 0.000000 1000.000000
A-7 1000.000000 0.000000 5.887052 5.887052 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.816659 0.893844 5.785892 6.679736 0.000000 981.922816
M-2 982.816665 0.893844 5.785892 6.679736 0.000000 981.922821
M-3 982.816655 0.893842 5.785895 6.679737 0.000000 981.922813
B-1 982.816669 0.893844 5.785891 6.679735 0.000000 981.922825
B-2 982.816642 0.893856 5.785871 6.679727 0.000000 981.922786
B-3 982.816655 0.893846 5.785900 6.679746 0.000000 981.922809
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:57:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,153.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,791.06
SUBSERVICER ADVANCES THIS MONTH 7,618.72
MASTER SERVICER ADVANCES THIS MONTH 2,986.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 834,553.04
(B) TWO MONTHLY PAYMENTS: 1 78,747.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 214,696.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 173,257,048.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 601
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 399,888.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 772,678.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.62241620 % 5.95880200 % 1.41878180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58951420 % 5.98537661 % 1.42510920 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,787,494.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46548501
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.98
POOL TRADING FACTOR: 86.12768956
................................................................................
Run: 08/22/95 08:57:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,646,777.00 6.573370 % 1,110,842.42
A-2 760944XR4 6,046,000.00 6,046,000.00 4.450000 % 0.00
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 44,571,662.87 6.250000 % 458,895.02
A-5 760944YM4 24,343,000.00 24,343,000.00 6.337500 % 0.00
A-6 760944YN2 0.00 0.00 2.162500 % 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 31,314,395.85 7.000000 % 66,421.36
A-12 760944YX0 16,300,192.00 11,995,104.41 6.825000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.198225 % 0.00
A-14 760944YZ5 0.00 0.00 0.212185 % 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 7,695,876.10 6.500000 % 30,820.43
B 777,263.95 545,895.20 6.500000 % 2,186.20
-------------------------------------------------------------------------------
259,085,063.95 214,129,138.46 1,669,165.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,997.51 1,190,839.93 0.00 0.00 13,535,934.58
A-2 22,354.99 22,354.99 0.00 0.00 6,046,000.00
A-3 72,857.29 72,857.29 0.00 0.00 17,312,000.00
A-4 231,464.92 690,359.94 0.00 0.00 44,112,767.85
A-5 128,185.35 128,185.35 0.00 0.00 24,343,000.00
A-6 43,739.77 43,739.77 0.00 0.00 0.00
A-7 23,227.65 23,227.65 0.00 0.00 4,877,000.00
A-8 39,835.96 39,835.96 0.00 0.00 7,400,000.00
A-9 139,964.19 139,964.19 0.00 0.00 26,000,000.00
A-10 58,497.92 58,497.92 0.00 0.00 11,167,000.00
A-11 182,132.90 248,554.26 0.00 0.00 31,247,974.49
A-12 68,022.57 68,022.57 0.00 0.00 11,995,104.41
A-13 21,677.69 21,677.69 0.00 0.00 6,214,427.03
A-14 37,751.67 37,751.67 0.00 0.00 0.00
R-I 1.83 1.83 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,564.04 72,384.47 0.00 0.00 7,665,055.67
B 2,948.29 5,134.49 0.00 0.00 543,709.00
-------------------------------------------------------------------------------
1,194,224.54 2,863,389.97 0.00 0.00 212,459,973.03
===============================================================================
Run: 08/22/95 08:57:58
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-1 417.287094 31.647932 2.279131 33.927063 0.000000 385.639162
A-2 1000.000000 0.000000 3.697484 3.697484 0.000000 1000.000000
A-3 1000.000000 0.000000 4.208485 4.208485 0.000000 1000.000000
A-4 840.641687 8.654967 4.365533 13.020500 0.000000 831.986719
A-5 1000.000000 0.000000 5.265799 5.265799 0.000000 1000.000000
A-7 1000.000000 0.000000 4.762692 4.762692 0.000000 1000.000000
A-8 1000.000000 0.000000 5.383238 5.383238 0.000000 1000.000000
A-9 1000.000000 0.000000 5.383238 5.383238 0.000000 1000.000000
A-10 1000.000000 0.000000 5.238463 5.238463 0.000000 1000.000000
A-11 782.762051 1.660326 4.552753 6.213079 0.000000 781.101725
A-12 735.887308 0.000000 4.173115 4.173115 0.000000 735.887308
A-13 735.887309 0.000000 2.566984 2.566984 0.000000 735.887309
R-I 0.000000 0.000000 18.290000 18.290000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 928.153324 3.717067 5.012789 8.729856 0.000000 924.436257
B 702.329241 2.812687 3.793152 6.605839 0.000000 699.516554
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,254.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,848.85
SUBSERVICER ADVANCES THIS MONTH 16,142.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 601,172.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 218,604.17
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 892,126.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 212,459,973.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 823
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 811,621.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.15102770 % 3.59403500 % 0.25493740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.13632410 % 3.60776459 % 0.25591130 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2121 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,289,405.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,335,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13079122
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.46
POOL TRADING FACTOR: 82.00394488
................................................................................
Run: 08/22/95 08:58:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 28,593,540.90 7.000000 % 1,127,514.26
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 6.587500 % 0.00
A-7 760944ZK7 0.00 0.00 2.912500 % 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 0.125080 % 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 6,544,071.91 7.000000 % 5,848.29
M-2 760944ZS0 4,012,200.00 3,926,325.72 7.000000 % 3,508.87
M-3 760944ZT8 2,674,800.00 2,617,550.48 7.000000 % 2,339.24
B-1 1,604,900.00 1,570,549.87 7.000000 % 1,403.56
B-2 534,900.00 523,451.39 7.000000 % 467.80
B-3 1,203,791.32 1,144,516.01 7.000000 % 1,022.83
-------------------------------------------------------------------------------
267,484,931.32 241,742,946.28 1,142,104.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 166,696.46 1,294,210.72 0.00 0.00 27,466,026.64
A-2 149,935.28 149,935.28 0.00 0.00 29,037,000.00
A-3 195,265.13 195,265.13 0.00 0.00 36,634,000.00
A-4 103,451.23 103,451.23 0.00 0.00 18,679,000.00
A-5 249,727.06 249,727.06 0.00 0.00 43,144,000.00
A-6 118,295.67 118,295.67 0.00 0.00 21,561,940.00
A-7 52,301.51 52,301.51 0.00 0.00 0.00
A-8 99,107.69 99,107.69 0.00 0.00 17,000,000.00
A-9 122,427.15 122,427.15 0.00 0.00 21,000,000.00
A-10 56,940.29 56,940.29 0.00 0.00 9,767,000.00
A-11 25,182.60 25,182.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 38,151.05 43,999.34 0.00 0.00 6,538,223.62
M-2 22,889.95 26,398.82 0.00 0.00 3,922,816.85
M-3 15,259.96 17,599.20 0.00 0.00 2,615,211.24
B-1 9,156.09 10,559.65 0.00 0.00 1,569,146.31
B-2 3,051.65 3,519.45 0.00 0.00 522,983.59
B-3 6,672.36 7,695.19 0.00 0.00 1,143,493.18
-------------------------------------------------------------------------------
1,434,511.13 2,576,615.98 0.00 0.00 240,600,841.43
===============================================================================
Run: 08/22/95 08:58:02
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-1 530.059708 20.901569 3.090176 23.991745 0.000000 509.158139
A-2 1000.000000 0.000000 5.163594 5.163594 0.000000 1000.000000
A-3 1000.000000 0.000000 5.330161 5.330161 0.000000 1000.000000
A-4 1000.000000 0.000000 5.538371 5.538371 0.000000 1000.000000
A-5 1000.000000 0.000000 5.788222 5.788222 0.000000 1000.000000
A-6 1000.000000 0.000000 5.486318 5.486318 0.000000 1000.000000
A-8 1000.000000 0.000000 5.829864 5.829864 0.000000 1000.000000
A-9 1000.000000 0.000000 5.829864 5.829864 0.000000 1000.000000
A-10 1000.000000 0.000000 5.829865 5.829865 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-1 978.596709 0.874550 5.705086 6.579636 0.000000 977.722159
M-2 978.596710 0.874550 5.705087 6.579637 0.000000 977.722160
M-3 978.596710 0.874548 5.705084 6.579632 0.000000 977.722162
B-1 978.596716 0.874547 5.705084 6.579631 0.000000 977.722170
B-2 978.596728 0.874556 5.705085 6.579641 0.000000 977.722172
B-3 950.759480 0.849666 5.542796 6.392462 0.000000 949.909807
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,838.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,385.03
SUBSERVICER ADVANCES THIS MONTH 9,190.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 901,225.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 436,645.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 240,600,841.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 828
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 926,064.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24635290 % 5.41399400 % 1.33965330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22035840 % 5.43483208 % 1.34480950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1251 %
BANKRUPTCY AMOUNT AVAILABLE 131,228.00
FRAUD AMOUNT AVAILABLE 2,477,600.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54246237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.15
POOL TRADING FACTOR: 89.94930677
................................................................................
Run: 08/22/95 08:58:07 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 72,651,013.21 6.437500 % 168,611.03
A-2 760944ZB7 0.00 0.00 2.562500 % 0.00
A-3 760944ZD3 59,980,000.00 51,078,714.72 5.500000 % 224,814.71
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 5.820000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.129790 % 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 4,830,638.34 0.000000 % 5,207.77
A-16 760944A40 0.00 0.00 0.076370 % 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 7,060,172.38 7.000000 % 6,518.94
M-2 760944B49 4,801,400.00 4,706,454.85 7.000000 % 4,345.66
M-3 760944B56 3,200,900.00 3,137,603.92 7.000000 % 2,897.08
B-1 1,920,600.00 1,882,621.14 7.000000 % 1,738.30
B-2 640,200.00 627,540.39 7.000000 % 579.43
B-3 1,440,484.07 1,411,999.18 7.000000 % 1,303.77
-------------------------------------------------------------------------------
320,088,061.92 285,689,780.14 416,016.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 389,529.56 558,140.59 0.00 0.00 72,482,402.18
A-2 155,055.46 155,055.46 0.00 0.00 0.00
A-3 233,982.93 458,797.64 0.00 0.00 50,853,900.01
A-4 200,303.55 200,303.55 0.00 0.00 34,356,514.27
A-5 63,181.31 63,181.31 0.00 0.00 10,837,000.00
A-6 14,837.72 14,837.72 0.00 0.00 2,545,000.00
A-7 37,196.35 37,196.35 0.00 0.00 6,380,000.00
A-8 40,266.00 40,266.00 0.00 0.00 6,906,514.27
A-9 191,058.35 191,058.35 0.00 0.00 39,415,000.00
A-10 104,396.04 104,396.04 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 97,882.35 97,882.35 0.00 0.00 16,789,000.00
A-15 0.00 5,207.77 0.00 0.00 4,825,430.57
A-16 18,171.87 18,171.87 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,161.85 47,680.79 0.00 0.00 7,053,653.44
M-2 27,439.33 31,784.99 0.00 0.00 4,702,109.19
M-3 18,292.69 21,189.77 0.00 0.00 3,134,706.84
B-1 10,975.96 12,714.26 0.00 0.00 1,880,882.84
B-2 3,658.65 4,238.08 0.00 0.00 626,960.96
B-3 8,232.16 9,535.93 0.00 0.00 1,410,695.41
-------------------------------------------------------------------------------
1,655,622.13 2,071,638.82 0.00 0.00 285,273,763.45
===============================================================================
Run: 08/22/95 08:58:07
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-1 903.013066 2.095745 4.841643 6.937388 0.000000 900.917322
A-3 851.595777 3.748161 3.901016 7.649177 0.000000 847.847616
A-4 803.491996 0.000000 4.684477 4.684477 0.000000 803.491996
A-5 1000.000000 0.000000 5.830148 5.830148 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830145 5.830145 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830149 5.830149 0.000000 1000.000000
A-8 451.140785 0.000000 2.630218 2.630218 0.000000 451.140785
A-9 1000.000000 0.000000 4.847351 4.847351 0.000000 1000.000000
A-10 1000.000000 0.000000 9.269760 9.269760 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 5.830148 5.830148 0.000000 1000.000000
A-15 962.723890 1.037884 0.000000 1.037884 0.000000 961.686006
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-1 980.225527 0.905081 5.714860 6.619941 0.000000 979.320445
M-2 980.225528 0.905082 5.714860 6.619942 0.000000 979.320446
M-3 980.225537 0.905083 5.714858 6.619941 0.000000 979.320454
B-1 980.225523 0.905082 5.714860 6.619942 0.000000 979.320442
B-2 980.225539 0.905077 5.714855 6.619932 0.000000 979.320462
B-3 980.225474 0.905085 5.714857 6.619942 0.000000 979.320382
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,829.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,664.11
SUBSERVICER ADVANCES THIS MONTH 21,548.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,196,691.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 276,751.91
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 740,365.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 285,273,763.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 998
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 151,990.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29685630 % 5.30665700 % 1.39648680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29323570 % 5.21971221 % 1.39724100 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,944,643.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,535,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41001113
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.25
POOL TRADING FACTOR: 89.12352486
................................................................................
Run: 08/22/95 08:58:12 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-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 27,872,946.52 6.000000 % 695,592.42
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 6.191000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.549297 % 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 6.291000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.501143 % 0.00
A-13 760944XY9 0.00 0.00 0.373771 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,859,821.60 6.000000 % 7,618.40
M-2 760944YJ1 3,132,748.00 2,901,321.37 6.000000 % 11,884.71
B 481,961.44 446,357.32 6.000000 % 1,828.42
-------------------------------------------------------------------------------
160,653,750.44 141,267,162.57 716,923.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 139,228.95 834,821.37 0.00 0.00 27,177,354.10
A-2 116,811.08 116,811.08 0.00 0.00 23,385,000.00
A-3 176,577.80 176,577.80 0.00 0.00 35,350,000.00
A-4 17,992.45 17,992.45 0.00 0.00 3,602,000.00
A-5 50,575.68 50,575.68 0.00 0.00 10,125,000.00
A-6 72,284.69 72,284.69 0.00 0.00 14,471,035.75
A-7 24,452.16 24,452.16 0.00 0.00 4,895,202.95
A-8 44,530.07 44,530.07 0.00 0.00 8,639,669.72
A-9 13,371.25 13,371.25 0.00 0.00 3,530,467.90
A-10 10,429.43 10,429.43 0.00 0.00 1,509,339.44
A-11 8,861.67 8,861.67 0.00 0.00 1,692,000.00
A-12 4,520.28 4,520.28 0.00 0.00 987,000.00
A-13 43,958.42 43,958.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,290.05 16,908.45 0.00 0.00 1,852,203.20
M-2 14,492.48 26,377.19 0.00 0.00 2,889,436.66
B 2,229.62 4,058.04 0.00 0.00 444,528.90
-------------------------------------------------------------------------------
749,606.08 1,466,530.03 0.00 0.00 140,550,238.62
===============================================================================
Run: 08/22/95 08:58:12
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-1 800.325797 19.972792 3.997730 23.970522 0.000000 780.353005
A-2 1000.000000 0.000000 4.995129 4.995129 0.000000 1000.000000
A-3 1000.000000 0.000000 4.995129 4.995129 0.000000 1000.000000
A-4 1000.000000 0.000000 4.995128 4.995128 0.000000 1000.000000
A-5 1000.000000 0.000000 4.995129 4.995129 0.000000 1000.000000
A-6 578.841430 0.000000 2.891388 2.891388 0.000000 578.841430
A-7 916.361466 0.000000 4.577342 4.577342 0.000000 916.361466
A-8 936.245093 0.000000 4.825539 4.825539 0.000000 936.245093
A-9 936.245094 0.000000 3.545923 3.545923 0.000000 936.245094
A-10 936.245093 0.000000 6.469388 6.469388 0.000000 936.245093
A-11 1000.000000 0.000000 5.237394 5.237394 0.000000 1000.000000
A-12 1000.000000 0.000000 4.579818 4.579818 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 926.126647 3.793699 4.626123 8.419822 0.000000 922.332948
M-2 926.126637 3.793701 4.626124 8.419825 0.000000 922.332936
B 926.126621 3.793706 4.626138 8.419844 0.000000 922.332915
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,039.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,446.39
SUBSERVICER ADVANCES THIS MONTH 4,018.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 437,062.85
(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 140,550,238.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 138,250.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31372200 % 0.31596700 % 3.37031120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31009610 % 0.31627758 % 3.37362630 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3738 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,488,798.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,120,075.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.73722418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.20
POOL TRADING FACTOR: 87.48643479
................................................................................
Run: 08/22/95 08:58:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 135,538,060.00 113,131,609.34 6.337500 % 1,034,662.08
A-2 760944C30 0.00 0.00 1.162500 % 0.00
A-3 760944C48 30,006,995.00 22,326,041.67 4.750000 % 388,001.42
A-4 760944C55 0.00 0.00 1.162500 % 0.00
A-5 760944C63 62,167,298.00 59,945,733.43 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,581,768.14 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 45,450,613.55 6.750000 % 0.00
A-10 760944D39 38,299,000.00 37,515,939.95 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,530,831.38 0.000000 % 5,511.61
A-12 760944D54 0.00 0.00 0.135976 % 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 10,622,948.90 6.750000 % 10,109.61
M-2 760944E20 6,487,300.00 6,373,572.86 6.750000 % 6,065.58
M-3 760944E38 4,325,000.00 4,249,179.57 6.750000 % 4,043.84
B-1 2,811,100.00 2,761,819.35 6.750000 % 2,628.36
B-2 865,000.00 849,835.91 6.750000 % 808.77
B-3 1,730,037.55 1,555,034.61 6.750000 % 1,479.89
-------------------------------------------------------------------------------
432,489,516.55 396,325,256.22 1,453,311.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 596,728.32 1,631,390.40 0.00 0.00 112,096,947.26
A-2 57,602.94 57,602.94 0.00 0.00 0.00
A-3 88,263.27 476,264.69 0.00 0.00 21,938,040.25
A-4 51,856.11 51,856.11 0.00 0.00 0.00
A-5 309,331.88 309,331.88 0.00 0.00 59,945,733.43
A-6 33,963.23 33,963.23 0.00 0.00 6,581,768.14
A-7 132,108.43 132,108.43 0.00 0.00 24,049,823.12
A-8 316,743.31 316,743.31 0.00 0.00 56,380,504.44
A-9 255,339.63 255,339.63 0.00 0.00 45,450,613.55
A-10 0.00 0.00 210,762.97 0.00 37,726,702.92
A-11 0.00 5,511.61 0.00 0.00 4,525,319.77
A-12 44,853.67 44,853.67 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,679.28 69,788.89 0.00 0.00 10,612,839.29
M-2 35,806.47 41,872.05 0.00 0.00 6,367,507.28
M-3 23,871.72 27,915.56 0.00 0.00 4,245,135.73
B-1 15,515.78 18,144.14 0.00 0.00 2,759,190.99
B-2 4,774.35 5,583.12 0.00 0.00 849,027.14
B-3 8,736.09 10,215.98 0.00 0.00 1,553,554.72
-------------------------------------------------------------------------------
2,035,174.48 3,488,485.64 210,762.97 0.00 395,082,708.03
===============================================================================
Run: 08/22/95 08:58:16
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-1 834.685175 7.633738 4.402662 12.036400 0.000000 827.051437
A-3 744.027906 12.930366 2.941423 15.871789 0.000000 731.097541
A-5 964.264740 0.000000 4.975797 4.975797 0.000000 964.264740
A-6 966.956192 0.000000 4.989686 4.989686 0.000000 966.956192
A-7 973.681464 0.000000 5.348544 5.348544 0.000000 973.681465
A-8 990.697237 0.000000 5.565696 5.565696 0.000000 990.697237
A-9 984.202423 0.000000 5.529208 5.529208 0.000000 984.202423
A-10 979.554034 0.000000 0.000000 0.000000 5.503093 985.057127
A-11 934.119041 1.136326 0.000000 1.136326 0.000000 932.982715
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.469262 0.934993 5.519471 6.454464 0.000000 981.534270
M-2 982.469265 0.934993 5.519472 6.454465 0.000000 981.534272
M-3 982.469265 0.934992 5.519473 6.454465 0.000000 981.534273
B-1 982.469265 0.934993 5.519469 6.454462 0.000000 981.534271
B-2 982.469260 0.934994 5.519480 6.454474 0.000000 981.534266
B-3 898.844427 0.855392 5.049671 5.905063 0.000000 897.989018
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 117,201.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 41,717.75
SUBSERVICER ADVANCES THIS MONTH 30,916.66
MASTER SERVICER ADVANCES THIS MONTH 1,444.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,786,733.89
(B) TWO MONTHLY PAYMENTS: 4 1,027,747.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,134.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 628,842.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 395,082,708.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,423
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 216,252.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 865,098.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.25860970 % 5.42266600 % 1.31872470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.24369330 % 5.37241491 % 1.32164260 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1360 %
BANKRUPTCY AMOUNT AVAILABLE 115,508.00
FRAUD AMOUNT AVAILABLE 4,102,126.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,637,271.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28935832
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.91
POOL TRADING FACTOR: 91.35081728
................................................................................
Run: 08/22/95 08:58:21 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-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 37,839,746.03 6.500000 % 834,720.62
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 26,238,701.31 6.500000 % 24,262.55
A-11 760944G28 0.00 0.00 0.339312 % 0.00
R 760944G36 5,463,000.00 31,190.18 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,559,970.15 6.500000 % 6,065.91
M-2 760944G51 4,005,100.00 3,935,903.45 6.500000 % 3,639.47
M-3 760944G69 2,670,100.00 2,623,968.41 6.500000 % 2,426.35
B-1 1,735,600.00 1,705,613.87 6.500000 % 1,577.16
B-2 534,100.00 524,872.29 6.500000 % 485.34
B-3 1,068,099.02 1,049,645.35 6.500000 % 970.59
-------------------------------------------------------------------------------
267,002,299.02 250,307,611.04 874,147.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 204,515.15 1,039,235.77 0.00 0.00 37,005,025.41
A-2 133,389.74 133,389.74 0.00 0.00 16,042,000.00
A-3 172,141.37 172,141.37 0.00 0.00 34,794,000.00
A-4 181,195.19 181,195.19 0.00 0.00 36,624,000.00
A-5 151,757.90 151,757.90 0.00 0.00 30,674,000.00
A-6 68,597.35 68,597.35 0.00 0.00 12,692,000.00
A-7 175,211.86 175,211.86 0.00 0.00 32,418,000.00
A-8 15,760.31 15,760.31 0.00 0.00 2,916,000.00
A-9 19,662.55 19,662.55 0.00 0.00 3,638,000.00
A-10 141,814.17 166,076.72 0.00 0.00 26,214,438.76
A-11 70,621.45 70,621.45 0.00 0.00 0.00
R 3.00 3.00 168.58 0.00 31,358.76
M-1 35,455.13 41,521.04 0.00 0.00 6,553,904.24
M-2 21,272.66 24,912.13 0.00 0.00 3,932,263.98
M-3 14,181.95 16,608.30 0.00 0.00 2,621,542.06
B-1 9,218.45 10,795.61 0.00 0.00 1,704,036.71
B-2 2,836.82 3,322.16 0.00 0.00 524,386.95
B-3 5,673.09 6,643.68 0.00 0.00 1,048,674.76
-------------------------------------------------------------------------------
1,423,308.14 2,297,456.13 168.58 0.00 249,433,631.63
===============================================================================
Run: 08/22/95 08:58:21
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-1 782.572871 17.263058 4.229627 21.492685 0.000000 765.309814
A-2 1000.000000 0.000000 8.315032 8.315032 0.000000 1000.000000
A-3 1000.000000 0.000000 4.947444 4.947444 0.000000 1000.000000
A-4 1000.000000 0.000000 4.947444 4.947444 0.000000 1000.000000
A-5 1000.000000 0.000000 4.947444 4.947444 0.000000 1000.000000
A-6 1000.000000 0.000000 5.404771 5.404771 0.000000 1000.000000
A-7 1000.000000 0.000000 5.404771 5.404771 0.000000 1000.000000
A-8 1000.000000 0.000000 5.404770 5.404770 0.000000 1000.000000
A-9 1000.000000 0.000000 5.404769 5.404769 0.000000 1000.000000
A-10 982.722896 0.908710 5.311392 6.220102 0.000000 981.814186
R 5.709350 0.000000 0.000549 0.000549 0.030859 5.740209
M-1 982.722896 0.908710 5.311391 6.220101 0.000000 981.814187
M-2 982.722891 0.908709 5.311393 6.220102 0.000000 981.814182
M-3 982.722898 0.908711 5.311393 6.220104 0.000000 981.814187
B-1 982.722903 0.908712 5.311391 6.220103 0.000000 981.814191
B-2 982.722880 0.908706 5.311402 6.220108 0.000000 981.814173
B-3 982.722885 0.908708 5.311390 6.220098 0.000000 981.814180
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,146.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,219.91
SUBSERVICER ADVANCES THIS MONTH 13,299.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,010,447.80
(B) TWO MONTHLY PAYMENTS: 1 322,526.46
(C) THREE OR MORE MONTHLY PAYMENTS: 2 650,442.07
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,433,631.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 893
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 642,523.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.44807240 % 5.24148700 % 1.31044020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.43119510 % 5.25498915 % 1.31381580 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3395 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,580,704.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27750618
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.09
POOL TRADING FACTOR: 93.42003142
................................................................................
Run: 08/22/95 08:58:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,313,320.34 6.500000 % 47,314.02
A-2 760944G85 50,000,000.00 44,021,141.72 6.375000 % 411,958.90
A-3 760944G93 16,984,000.00 15,780,204.67 4.500000 % 82,944.63
A-4 760944H27 0.00 0.00 4.500000 % 0.00
A-5 760944H35 85,916,000.00 80,260,384.37 6.100000 % 389,686.64
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 6.291000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 6.888128 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.491000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.523400 % 0.00
A-13 760944J33 0.00 0.00 0.315154 % 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 5,901,419.65 6.500000 % 5,577.31
M-2 760944J74 3,601,003.00 3,539,380.21 6.500000 % 3,344.99
M-3 760944J82 2,400,669.00 2,359,587.13 6.500000 % 2,230.00
B-1 760944J90 1,560,435.00 1,533,731.77 6.500000 % 1,449.50
B-2 760944K23 480,134.00 471,917.61 6.500000 % 446.00
B-3 760944K31 960,268.90 943,836.21 6.500000 % 891.99
-------------------------------------------------------------------------------
240,066,876.90 223,477,275.20 945,843.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,328.18 97,642.20 0.00 0.00 9,266,006.32
A-2 233,310.79 645,269.69 0.00 0.00 43,609,182.82
A-3 59,036.21 141,980.84 0.00 0.00 15,697,260.04
A-4 59,036.21 59,036.21 0.00 0.00 0.00
A-5 407,028.11 796,714.75 0.00 0.00 79,870,697.73
A-6 78,238.18 78,238.18 0.00 0.00 14,762,000.00
A-7 99,636.97 99,636.97 0.00 0.00 18,438,000.00
A-8 30,586.03 30,586.03 0.00 0.00 5,660,000.00
A-9 48,965.99 48,965.99 0.00 0.00 9,362,278.19
A-10 28,868.94 28,868.94 0.00 0.00 5,041,226.65
A-11 23,730.71 23,730.71 0.00 0.00 4,397,500.33
A-12 9,172.76 9,172.76 0.00 0.00 1,691,346.35
A-13 58,552.96 58,552.96 0.00 0.00 0.00
R-I 1.34 1.34 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,890.63 37,467.94 0.00 0.00 5,895,842.34
M-2 19,126.43 22,471.42 0.00 0.00 3,536,035.22
M-3 12,750.96 14,980.96 0.00 0.00 2,357,357.13
B-1 8,288.12 9,737.62 0.00 0.00 1,532,282.27
B-2 2,550.19 2,996.19 0.00 0.00 471,471.61
B-3 5,100.39 5,992.38 0.00 0.00 942,944.22
-------------------------------------------------------------------------------
1,266,200.10 2,212,044.08 0.00 0.00 222,531,431.22
===============================================================================
Run: 08/22/95 08:58:25
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-1 931.332034 4.731402 5.032818 9.764220 0.000000 926.600632
A-2 880.422834 8.239178 4.666216 12.905394 0.000000 872.183656
A-3 929.121801 4.883692 3.475990 8.359682 0.000000 924.238109
A-5 934.172731 4.535670 4.737512 9.273182 0.000000 929.637061
A-6 1000.000000 0.000000 5.299972 5.299972 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403893 5.403893 0.000000 1000.000000
A-8 1000.000000 0.000000 5.403892 5.403892 0.000000 1000.000000
A-9 879.500065 0.000000 4.599905 4.599905 0.000000 879.500065
A-10 879.500065 0.000000 5.036519 5.036519 0.000000 879.500065
A-11 879.500066 0.000000 4.746142 4.746142 0.000000 879.500066
A-12 879.500067 0.000000 4.769835 4.769835 0.000000 879.500067
R-I 0.000000 0.000000 13.410000 13.410000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.887326 0.928907 5.311416 6.240323 0.000000 981.958420
M-2 982.887326 0.928905 5.311417 6.240322 0.000000 981.958421
M-3 982.887324 0.928908 5.311419 6.240327 0.000000 981.958417
B-1 982.887317 0.928908 5.311416 6.240324 0.000000 981.958409
B-2 982.887298 0.928907 5.311413 6.240320 0.000000 981.958391
B-3 982.887408 0.928906 5.311419 6.240325 0.000000 981.958501
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,768.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,498.29
SUBSERVICER ADVANCES THIS MONTH 18,228.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,490,252.39
(B) TWO MONTHLY PAYMENTS: 1 290,381.47
(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 222,531,431.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 815
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 734,640.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.39983340 % 5.28035200 % 1.31981460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37804430 % 5.29778406 % 1.32417160 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3152 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,285,998.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25109170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.25
POOL TRADING FACTOR: 92.69559970
................................................................................
Run: 08/22/95 08:58:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 91,398,526.42 6.596697 % 1,099,201.11
M-1 760944E61 2,987,500.00 2,916,160.90 6.596697 % 2,770.77
M-2 760944E79 1,991,700.00 1,944,139.81 6.596697 % 1,847.21
R 760944E53 100.00 0.00 6.596697 % 0.00
B-1 863,100.00 842,489.86 6.596697 % 800.48
B-2 332,000.00 324,072.09 6.596697 % 307.91
B-3 796,572.42 777,550.94 6.596697 % 738.79
-------------------------------------------------------------------------------
132,777,672.42 98,202,940.02 1,105,666.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 499,175.45 1,598,376.56 0.00 0.00 90,299,325.31
M-1 15,926.69 18,697.46 0.00 0.00 2,913,390.13
M-2 10,617.97 12,465.18 0.00 0.00 1,942,292.60
R 0.00 0.00 0.00 0.00 0.00
B-1 4,601.29 5,401.77 0.00 0.00 841,689.38
B-2 1,769.92 2,077.83 0.00 0.00 323,764.18
B-3 4,246.61 4,985.40 0.00 0.00 776,812.15
-------------------------------------------------------------------------------
536,337.93 1,642,004.20 0.00 0.00 97,097,273.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 726.499673 8.737222 3.967797 12.705019 0.000000 717.762451
M-1 976.120803 0.927454 5.331110 6.258564 0.000000 975.193349
M-2 976.120806 0.927454 5.331109 6.258563 0.000000 975.193352
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 976.120797 0.927448 5.331120 6.258568 0.000000 975.193350
B-2 976.120753 0.927440 5.331084 6.258524 0.000000 975.193313
B-3 976.120840 0.927449 5.331103 6.258552 0.000000 975.193392
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:32 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 26,327.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,501.19
SUBSERVICER ADVANCES THIS MONTH 35,307.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,756,271.83
(B) TWO MONTHLY PAYMENTS: 1 337,280.04
(C) THREE OR MORE MONTHLY PAYMENTS: 2 503,800.93
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,657,084.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,097,273.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,012,359.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.07106940 % 4.94924200 % 1.97968910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.99882670 % 5.00084353 % 2.00032980 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,105,684.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,971,886.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.20850000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.26
POOL TRADING FACTOR: 73.12771190
................................................................................
Run: 08/22/95 08:58:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 24,759,857.90 6.500000 % 280,215.85
A-2 760944M39 10,308,226.00 8,532,450.05 5.200000 % 150,798.58
A-3 760944M47 53,602,774.00 44,368,739.26 6.750000 % 784,152.60
A-4 760944M54 19,600,000.00 17,911,775.04 6.500000 % 143,363.76
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 31,668,951.25 6.500000 % 352,522.76
A-8 760944M96 122,726,000.00 111,822,155.63 6.500000 % 519,998.37
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 57,835,199.01 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,107,918.40 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,646,466.43 0.000000 % 8,238.69
A-18 760944P36 0.00 0.00 0.381491 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,995,491.40 6.500000 % 12,150.83
M-2 760944P69 5,294,000.00 5,198,118.01 6.500000 % 4,860.26
M-3 760944P77 5,294,000.00 5,198,118.01 6.500000 % 4,860.26
B-1 2,382,300.00 2,339,153.10 6.500000 % 2,187.12
B-2 794,100.00 779,717.70 6.500000 % 729.04
B-3 2,117,643.10 1,754,233.78 6.500000 % 1,640.21
-------------------------------------------------------------------------------
529,391,833.88 491,966,244.97 2,265,718.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,968.82 414,184.67 0.00 0.00 24,479,642.05
A-2 36,933.40 187,731.98 0.00 0.00 8,381,651.47
A-3 249,300.46 1,033,453.06 0.00 0.00 43,584,586.66
A-4 96,915.71 240,279.47 0.00 0.00 17,768,411.28
A-5 68,169.74 68,169.74 0.00 0.00 12,599,000.00
A-6 240,863.89 240,863.89 0.00 0.00 44,516,000.00
A-7 171,352.03 523,874.79 0.00 0.00 31,316,428.49
A-8 605,039.09 1,125,037.46 0.00 0.00 111,302,157.26
A-9 102,164.02 102,164.02 0.00 0.00 19,481,177.00
A-10 72,792.23 72,792.23 0.00 0.00 10,930,823.00
A-11 124,862.92 124,862.92 0.00 0.00 25,000,000.00
A-12 92,036.46 92,036.46 0.00 0.00 17,010,000.00
A-13 70,355.68 70,355.68 0.00 0.00 13,003,000.00
A-14 110,962.64 110,962.64 0.00 0.00 20,507,900.00
A-15 0.00 0.00 312,930.43 0.00 58,148,129.44
A-16 0.00 0.00 5,994.64 0.00 1,113,913.04
A-17 0.00 8,238.69 0.00 0.00 2,638,227.74
A-18 156,229.20 156,229.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 70,315.05 82,465.88 0.00 0.00 12,983,340.57
M-2 28,125.59 32,985.85 0.00 0.00 5,193,257.75
M-3 28,125.59 32,985.85 0.00 0.00 5,193,257.75
B-1 12,656.51 14,843.63 0.00 0.00 2,336,965.98
B-2 4,218.84 4,947.88 0.00 0.00 778,988.66
B-3 9,491.70 11,131.91 0.00 0.00 1,688,403.17
-------------------------------------------------------------------------------
2,484,879.57 4,750,597.90 318,925.07 0.00 489,955,261.31
===============================================================================
Run: 08/22/95 08:58:33
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-1 825.328597 9.340528 4.465627 13.806155 0.000000 815.988068
A-2 827.732148 14.628956 3.582906 18.211862 0.000000 813.103193
A-3 827.732148 14.628956 4.650887 19.279843 0.000000 813.103192
A-4 913.866073 7.314478 4.944679 12.259157 0.000000 906.551596
A-5 1000.000000 0.000000 5.410726 5.410726 0.000000 1000.000000
A-6 1000.000000 0.000000 5.410726 5.410726 0.000000 1000.000000
A-7 810.756285 9.024929 4.386780 13.411709 0.000000 801.731356
A-8 911.152939 4.237068 4.929999 9.167067 0.000000 906.915872
A-9 1000.000000 0.000000 5.244243 5.244243 0.000000 1000.000000
A-10 1000.000000 0.000000 6.659355 6.659355 0.000000 1000.000000
A-11 1000.000000 0.000000 4.994517 4.994517 0.000000 1000.000000
A-12 1000.000000 0.000000 5.410727 5.410727 0.000000 1000.000000
A-13 1000.000000 0.000000 5.410727 5.410727 0.000000 1000.000000
A-14 1000.000000 0.000000 5.410727 5.410727 0.000000 1000.000000
A-15 994.808797 0.000000 0.000000 0.000000 5.382638 1000.191435
A-16 1107.918400 0.000000 0.000000 0.000000 5.994640 1113.913040
A-17 948.013745 2.951253 0.000000 2.951253 0.000000 945.062492
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.888555 0.918069 5.312730 6.230799 0.000000 980.970486
M-2 981.888555 0.918070 5.312730 6.230800 0.000000 980.970486
M-3 981.888555 0.918070 5.312730 6.230800 0.000000 980.970486
B-1 981.888553 0.918071 5.312727 6.230798 0.000000 980.970482
B-2 981.888553 0.918071 5.312731 6.230802 0.000000 980.970482
B-3 828.389723 0.774545 4.482191 5.256736 0.000000 797.302987
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 114,369.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 51,570.00
SUBSERVICER ADVANCES THIS MONTH 37,541.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,274,712.53
(B) TWO MONTHLY PAYMENTS: 5 1,507,266.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 800,581.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 489,955,261.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,709
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,322,420.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22364820 % 4.78045800 % 0.99589360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.21850420 % 4.76979388 % 0.98587930 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3812 %
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 7.25061927
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.89
POOL TRADING FACTOR: 92.55058918
................................................................................
Run: 08/22/95 08:58:39 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-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 9,078,794.94 6.500000 % 110,998.52
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 92,117,249.01 5.650000 % 1,126,237.35
A-9 760944S58 43,941,000.00 39,149,296.27 6.537500 % 478,644.34
A-10 760944S66 0.00 0.00 1.962500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.441000 % 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 5.401309 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 7.125000 % 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 3.199219 % 0.00
A-17 760944T57 78,019,000.00 67,272,950.30 6.500000 % 1,020,989.65
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 41,066,153.33 6.500000 % 408,911.47
A-24 760944U48 0.00 0.00 0.235685 % 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 15,870,369.75 6.500000 % 15,059.67
M-2 760944U89 5,867,800.00 5,770,989.93 6.500000 % 5,476.19
M-3 760944U97 5,867,800.00 5,770,989.93 6.500000 % 5,476.19
B-1 2,640,500.00 2,596,935.63 6.500000 % 2,464.28
B-2 880,200.00 865,677.98 6.500000 % 821.46
B-3 2,347,160.34 2,308,435.69 6.500000 % 2,190.51
-------------------------------------------------------------------------------
586,778,060.34 552,921,018.19 3,177,269.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,095.01 160,093.53 0.00 0.00 8,967,796.42
A-2 28,065.74 28,065.74 0.00 0.00 5,190,000.00
A-3 16,217.56 16,217.56 0.00 0.00 2,999,000.00
A-4 172,840.71 172,840.71 0.00 0.00 31,962,221.74
A-5 267,219.33 267,219.33 0.00 0.00 49,415,000.00
A-6 12,783.70 12,783.70 0.00 0.00 2,364,000.00
A-7 63,496.32 63,496.32 0.00 0.00 11,741,930.42
A-8 432,997.23 1,559,234.58 0.00 0.00 90,991,011.66
A-9 212,927.31 691,571.65 0.00 0.00 38,670,651.93
A-10 63,918.91 63,918.91 0.00 0.00 0.00
A-11 89,027.33 89,027.33 0.00 0.00 16,614,005.06
A-12 23,497.36 23,497.36 0.00 0.00 3,227,863.84
A-13 25,695.05 25,695.05 0.00 0.00 5,718,138.88
A-14 59,573.80 59,573.80 0.00 0.00 10,050,199.79
A-15 8,361.24 8,361.24 0.00 0.00 1,116,688.87
A-16 7,316.08 7,316.08 0.00 0.00 2,748,772.60
A-17 363,788.99 1,384,778.64 0.00 0.00 66,251,960.65
A-18 251,780.47 251,780.47 0.00 0.00 46,560,000.00
A-19 194,913.56 194,913.56 0.00 0.00 36,044,000.00
A-20 21,657.66 21,657.66 0.00 0.00 4,005,000.00
A-21 13,589.44 13,589.44 0.00 0.00 2,513,000.00
A-22 209,727.04 209,727.04 0.00 0.00 38,783,354.23
A-23 222,071.64 630,983.11 0.00 0.00 40,657,241.86
A-24 108,415.09 108,415.09 0.00 0.00 0.00
R-I 0.90 0.90 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,821.50 100,881.17 0.00 0.00 15,855,310.08
M-2 31,207.53 36,683.72 0.00 0.00 5,765,513.74
M-3 31,207.53 36,683.72 0.00 0.00 5,765,513.74
B-1 14,043.33 16,507.61 0.00 0.00 2,594,471.35
B-2 4,681.29 5,502.75 0.00 0.00 864,856.52
B-3 12,483.23 14,673.74 0.00 0.00 2,306,245.18
-------------------------------------------------------------------------------
3,098,421.88 6,275,691.51 0.00 0.00 549,743,748.56
===============================================================================
Run: 08/22/95 08:58:39
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-1 890.951417 10.892887 4.817960 15.710847 0.000000 880.058530
A-2 1000.000000 0.000000 5.407657 5.407657 0.000000 1000.000000
A-3 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-4 976.571901 0.000000 5.280965 5.280965 0.000000 976.571901
A-5 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-6 1000.000000 0.000000 5.407657 5.407657 0.000000 1000.000000
A-7 995.753937 0.000000 5.384695 5.384695 0.000000 995.753937
A-8 890.951418 10.892887 4.187918 15.080805 0.000000 880.058531
A-9 890.951418 10.892887 4.845755 15.738642 0.000000 880.058531
A-11 995.753936 0.000000 5.335818 5.335818 0.000000 995.753936
A-12 995.753936 0.000000 7.248629 7.248629 0.000000 995.753936
A-13 995.753935 0.000000 4.474524 4.474524 0.000000 995.753935
A-14 995.753936 0.000000 5.902454 5.902454 0.000000 995.753936
A-15 995.753937 0.000000 7.455736 7.455736 0.000000 995.753937
A-16 995.753937 0.000000 2.650279 2.650279 0.000000 995.753937
A-17 862.263683 13.086423 4.662826 17.749249 0.000000 849.177260
A-18 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-19 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-20 1000.000000 0.000000 5.407655 5.407655 0.000000 1000.000000
A-21 1000.000000 0.000000 5.407656 5.407656 0.000000 1000.000000
A-22 997.770883 0.000000 5.395602 5.395602 0.000000 997.770883
A-23 905.138932 9.012816 4.894680 13.907496 0.000000 896.126116
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.501466 0.933262 5.318438 6.251700 0.000000 982.568204
M-2 983.501471 0.933261 5.318438 6.251699 0.000000 982.568210
M-3 983.501471 0.933261 5.318438 6.251699 0.000000 982.568210
B-1 983.501469 0.933263 5.318436 6.251699 0.000000 982.568207
B-2 983.501454 0.933265 5.318439 6.251704 0.000000 982.568189
B-3 983.501489 0.933260 5.318439 6.251699 0.000000 982.568230
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 128,717.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 58,121.08
SUBSERVICER ADVANCES THIS MONTH 45,865.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,334,193.29
(B) TWO MONTHLY PAYMENTS: 3 1,344,664.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 311,078.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 549,743,748.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,912
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,652,593.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.99852820 % 4.95773300 % 1.04373850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96957020 % 4.98165511 % 1.04877460 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2348 %
BANKRUPTCY AMOUNT AVAILABLE 138,899.00
FRAUD AMOUNT AVAILABLE 5,055,864.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,669,206.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13972036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.23
POOL TRADING FACTOR: 93.68853161
................................................................................
Run: 08/22/95 08:58:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 7,070,897.25 6.500000 % 195,631.43
A-2 760944K56 85,878,000.00 69,307,731.59 6.500000 % 1,122,420.35
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 24,384,956.27 6.100000 % 177,276.36
A-6 760944K98 10,584,000.00 9,753,982.50 7.500000 % 70,910.55
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 6.637500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.201879 % 0.00
A-11 760944L63 0.00 0.00 0.162517 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,893,351.05 6.500000 % 11,411.12
M-2 760944L97 3,305,815.00 3,086,304.42 6.500000 % 12,172.11
B 826,454.53 771,576.84 6.500000 % 3,043.03
-------------------------------------------------------------------------------
206,613,407.53 180,522,574.80 1,592,864.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 38,169.77 233,801.20 0.00 0.00 6,875,265.82
A-2 374,133.66 1,496,554.01 0.00 0.00 68,185,311.24
A-3 69,960.05 69,960.05 0.00 0.00 12,960,000.00
A-4 14,898.90 14,898.90 0.00 0.00 2,760,000.00
A-5 123,533.16 300,809.52 0.00 0.00 24,207,679.91
A-6 60,754.01 131,664.56 0.00 0.00 9,683,071.95
A-7 28,480.65 28,480.65 0.00 0.00 5,276,000.00
A-8 118,389.98 118,389.98 0.00 0.00 21,931,576.52
A-9 76,662.36 76,662.36 0.00 0.00 13,907,398.73
A-10 33,060.46 33,060.46 0.00 0.00 6,418,799.63
A-11 24,364.78 24,364.78 0.00 0.00 0.00
R 1.09 1.09 0.00 0.00 0.00
M-1 15,618.75 27,029.87 0.00 0.00 2,881,939.93
M-2 16,660.34 28,832.45 0.00 0.00 3,074,132.31
B 4,165.10 7,208.13 0.00 0.00 768,533.81
-------------------------------------------------------------------------------
998,853.06 2,591,718.01 0.00 0.00 178,929,709.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 710.000728 19.643682 3.832691 23.476373 0.000000 690.357046
A-2 807.048739 13.069940 4.356572 17.426512 0.000000 793.978798
A-3 1000.000000 0.000000 5.398152 5.398152 0.000000 1000.000000
A-4 1000.000000 0.000000 5.398152 5.398152 0.000000 1000.000000
A-5 921.578090 6.699787 4.668676 11.368463 0.000000 914.878304
A-6 921.578090 6.699787 5.740175 12.439962 0.000000 914.878302
A-7 1000.000000 0.000000 5.398152 5.398152 0.000000 1000.000000
A-8 946.060587 0.000000 5.106979 5.106979 0.000000 946.060587
A-9 910.553663 0.000000 5.019285 5.019285 0.000000 910.553663
A-10 910.553663 0.000000 4.689868 4.689868 0.000000 910.553663
R 0.000000 0.000000 10.910000 10.910000 0.000000 0.000000
M-1 933.598649 3.682030 5.039708 8.721738 0.000000 929.916619
M-2 933.598650 3.682030 5.039707 8.721737 0.000000 929.916620
B 933.598658 3.682030 5.039696 8.721726 0.000000 929.916628
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,582.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,437.61
SUBSERVICER ADVANCES THIS MONTH 12,685.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,031,121.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 258,469.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 178,929,709.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 641
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 880,899.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.26017280 % 3.31241400 % 0.42741290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24176100 % 3.32872179 % 0.42951720 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1627 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,902,979.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,510,874.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05833862
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.57
POOL TRADING FACTOR: 86.60120947
................................................................................
Run: 08/22/95 08:58:49 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-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 20,711,877.36 6.000000 % 474,669.26
A-2 760944P93 22,807,000.00 22,807,000.00 6.000000 % 0.00
A-3 760944Q27 1,650,000.00 1,650,000.00 6.000000 % 0.00
A-4 760944Q35 37,438,000.00 35,642,279.83 6.000000 % 34,581.62
A-5 760944Q43 10,500,000.00 7,759,161.61 6.000000 % 160,858.15
A-6 760944Q50 25,817,000.00 20,924,426.09 6.000000 % 301,129.63
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,650,970.56 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236806 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,808,171.80 6.000000 % 7,315.03
M-2 760944R34 775,500.00 723,399.32 6.000000 % 2,926.54
M-3 760944R42 387,600.00 361,559.75 6.000000 % 1,462.71
B-1 542,700.00 506,239.59 6.000000 % 2,048.01
B-2 310,100.00 289,266.46 6.000000 % 1,170.24
B-3 310,260.75 289,416.33 6.000000 % 1,170.85
-------------------------------------------------------------------------------
155,046,660.75 139,593,768.70 987,332.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 103,348.20 578,017.46 0.00 0.00 20,237,208.10
A-2 113,802.44 113,802.44 0.00 0.00 22,807,000.00
A-3 8,233.18 8,233.18 0.00 0.00 1,650,000.00
A-4 177,847.96 212,429.58 0.00 0.00 35,607,698.21
A-5 38,716.69 199,574.84 0.00 0.00 7,598,303.46
A-6 104,408.77 405,538.40 0.00 0.00 20,623,296.46
A-7 57,233.04 57,233.04 0.00 0.00 11,470,000.00
A-8 0.00 0.00 73,105.46 0.00 14,724,076.02
A-9 27,490.97 27,490.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,022.42 16,337.45 0.00 0.00 1,800,856.77
M-2 3,609.62 6,536.16 0.00 0.00 720,472.78
M-3 1,804.11 3,266.82 0.00 0.00 360,097.04
B-1 2,526.04 4,574.05 0.00 0.00 504,191.58
B-2 1,443.38 2,613.62 0.00 0.00 288,096.22
B-3 1,444.14 2,614.99 0.00 0.00 288,245.48
-------------------------------------------------------------------------------
650,930.96 1,638,263.00 73,105.46 0.00 138,679,542.12
===============================================================================
Run: 08/22/95 08:58:49
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-1 745.782708 17.091648 3.721309 20.812957 0.000000 728.691059
A-2 1000.000000 0.000000 4.989803 4.989803 0.000000 1000.000000
A-3 1000.000000 0.000000 4.989806 4.989806 0.000000 1000.000000
A-4 952.034826 0.923704 4.750466 5.674170 0.000000 951.111123
A-5 738.967772 15.319824 3.687304 19.007128 0.000000 723.647949
A-6 810.490223 11.664006 4.044187 15.708193 0.000000 798.826218
A-7 1000.000000 0.000000 4.989803 4.989803 0.000000 1000.000000
A-8 1099.262497 0.000000 0.000000 0.000000 5.485104 1104.747601
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 932.816653 3.773746 4.654571 8.428317 0.000000 929.042907
M-2 932.816660 3.773746 4.654571 8.428317 0.000000 929.042914
M-3 932.816692 3.773762 4.654567 8.428329 0.000000 929.042931
B-1 932.816639 3.773742 4.654579 8.428321 0.000000 929.042897
B-2 932.816704 3.773750 4.654563 8.428313 0.000000 929.042954
B-3 932.816446 3.773761 4.654569 8.428330 0.000000 929.042684
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,146.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,076.71
SUBSERVICER ADVANCES THIS MONTH 4,202.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 462,312.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,679,542.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 539
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 349,494.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.15026450 % 2.07253600 % 0.77719970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.14308270 % 2.07775894 % 0.77915840 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2366 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,456,678.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,918,440.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.62986226
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.04
POOL TRADING FACTOR: 89.44374645
................................................................................
Run: 08/22/95 08:58:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,755,586.06 4.750000 % 1,595,174.95
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 59,364,000.00 5.750000 % 0.00
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 % 0.00
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 7.137500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.798867 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.237500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.287518 % 0.00
A-17 760944Z76 29,322,000.00 29,322,000.00 5.000000 % 0.00
A-18 760944Z84 0.00 0.00 4.000000 % 0.00
A-19 760944Z92 49,683,000.00 48,871,479.97 6.750000 % 45,199.48
A-20 7609442A5 5,593,279.30 5,339,813.02 0.000000 % 6,491.74
A-21 7609442B3 0.00 0.00 0.154398 % 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 14,420,052.33 6.750000 % 13,336.59
M-2 7609442F4 5,330,500.00 5,243,431.82 6.750000 % 4,849.46
M-3 7609442G2 5,330,500.00 5,243,431.82 6.750000 % 4,849.46
B-1 2,665,200.00 2,621,666.73 6.750000 % 2,424.69
B-2 799,500.00 786,441.02 6.750000 % 727.35
B-3 1,865,759.44 1,835,284.25 6.750000 % 1,697.39
-------------------------------------------------------------------------------
533,047,438.74 501,992,762.32 1,674,751.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 101,784.71 1,696,959.66 0.00 0.00 24,160,411.11
A-2 42,856.72 42,856.72 0.00 0.00 0.00
A-3 283,993.56 283,993.56 0.00 0.00 59,364,000.00
A-4 63,386.95 63,386.95 0.00 0.00 11,287,000.00
A-5 86,766.58 86,766.58 0.00 0.00 20,857,631.08
A-6 30,368.30 30,368.30 0.00 0.00 0.00
A-7 204,777.15 204,777.15 0.00 0.00 37,443,000.00
A-8 115,120.84 115,120.84 0.00 0.00 20,499,000.00
A-9 13,309.74 13,309.74 0.00 0.00 2,370,000.00
A-10 269,671.81 269,671.81 0.00 0.00 48,019,128.22
A-11 116,434.97 116,434.97 0.00 0.00 20,733,000.00
A-12 270,816.24 270,816.24 0.00 0.00 48,222,911.15
A-13 310,162.85 310,162.85 0.00 0.00 52,230,738.70
A-14 102,663.71 102,663.71 0.00 0.00 21,279,253.46
A-15 91,442.11 91,442.11 0.00 0.00 15,185,886.80
A-16 22,268.64 22,268.64 0.00 0.00 5,062,025.89
A-17 121,977.88 121,977.88 0.00 0.00 29,322,000.00
A-18 97,582.31 97,582.31 0.00 0.00 0.00
A-19 274,458.54 319,658.02 0.00 0.00 48,826,280.49
A-20 0.00 6,491.74 0.00 0.00 5,333,321.28
A-21 64,484.69 64,484.69 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-1 80,981.92 94,318.51 0.00 0.00 14,406,715.74
M-2 29,446.71 34,296.17 0.00 0.00 5,238,582.36
M-3 29,446.71 34,296.17 0.00 0.00 5,238,582.36
B-1 14,723.09 17,147.78 0.00 0.00 2,619,242.04
B-2 4,416.59 5,143.94 0.00 0.00 785,713.67
B-3 10,306.81 12,004.20 0.00 0.00 1,833,586.86
-------------------------------------------------------------------------------
2,853,650.13 4,528,401.24 0.00 0.00 500,318,011.21
===============================================================================
Run: 08/22/95 08:58:53
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-1 565.162513 35.003400 2.233492 37.236892 0.000000 530.159113
A-3 1000.000000 0.000000 4.783936 4.783936 0.000000 1000.000000
A-4 1000.000000 0.000000 5.615925 5.615925 0.000000 1000.000000
A-5 839.172443 0.000000 3.490910 3.490910 0.000000 839.172443
A-7 1000.000000 0.000000 5.469037 5.469037 0.000000 1000.000000
A-8 1000.000000 0.000000 5.615925 5.615925 0.000000 1000.000000
A-9 1000.000000 0.000000 5.615924 5.615924 0.000000 1000.000000
A-10 992.376792 0.000000 5.573113 5.573113 0.000000 992.376792
A-11 1000.000000 0.000000 5.615925 5.615925 0.000000 1000.000000
A-12 983.117799 0.000000 5.521116 5.521116 0.000000 983.117799
A-13 954.414928 0.000000 5.667621 5.667621 0.000000 954.414928
A-14 954.414928 0.000000 4.604662 4.604662 0.000000 954.414928
A-15 954.414928 0.000000 5.747028 5.747028 0.000000 954.414928
A-16 954.414927 0.000000 4.198620 4.198620 0.000000 954.414927
A-17 1000.000000 0.000000 4.159944 4.159944 0.000000 1000.000000
A-19 983.666042 0.909758 5.524194 6.433952 0.000000 982.756285
A-20 954.683779 1.160632 0.000000 1.160632 0.000000 953.523147
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-1 983.666041 0.909757 5.524194 6.433951 0.000000 982.756284
M-2 983.666039 0.909757 5.524193 6.433950 0.000000 982.756282
M-3 983.666039 0.909757 5.524193 6.433950 0.000000 982.756282
B-1 983.666040 0.909759 5.524197 6.433956 0.000000 982.756281
B-2 983.666066 0.909756 5.524190 6.433946 0.000000 982.756310
B-3 983.666067 0.909758 5.524190 6.433948 0.000000 982.756309
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:58:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 110,217.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,864.25
SUBSERVICER ADVANCES THIS MONTH 24,557.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,122,483.01
(B) TWO MONTHLY PAYMENTS: 2 417,187.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,186.41
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 884,921.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 500,318,011.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,707
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,210,207.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.92930050 % 5.01495400 % 1.05574570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.91447380 % 4.97361276 % 1.05832420 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1542 %
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 7.22114680
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.05
POOL TRADING FACTOR: 93.85994094
................................................................................
Run: 08/22/95 08:58:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 18,804,446.79 10.500000 % 175,076.19
A-2 760944V96 67,648,000.00 52,952,169.77 6.625000 % 1,634,044.40
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 0.127207 % 0.00
R 760944X37 267,710.00 24,273.68 7.000000 % 192.67
M-1 760944X45 7,801,800.00 7,686,215.34 7.000000 % 6,830.34
M-2 760944X52 2,600,600.00 2,562,071.79 7.000000 % 2,276.78
M-3 760944X60 2,600,600.00 2,562,071.79 7.000000 % 2,276.78
B-1 1,300,350.00 1,281,085.15 7.000000 % 1,138.43
B-2 390,100.00 384,320.62 7.000000 % 341.53
B-3 910,233.77 861,648.83 7.000000 % 765.70
-------------------------------------------------------------------------------
260,061,393.77 243,281,303.76 1,822,942.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 163,987.66 339,063.85 0.00 0.00 18,629,370.60
A-2 291,360.68 1,925,405.08 0.00 0.00 51,318,125.37
A-3 112,159.64 112,159.64 0.00 0.00 20,384,000.00
A-4 289,797.09 289,797.09 0.00 0.00 52,668,000.00
A-5 272,387.69 272,387.69 0.00 0.00 49,504,000.00
A-6 58,597.19 58,597.19 0.00 0.00 10,079,000.00
A-7 112,107.32 112,107.32 0.00 0.00 19,283,000.00
A-8 6,104.48 6,104.48 0.00 0.00 1,050,000.00
A-9 18,575.06 18,575.06 0.00 0.00 3,195,000.00
A-10 25,702.78 25,702.78 0.00 0.00 0.00
R 141.13 333.80 0.00 0.00 24,081.01
M-1 44,686.05 51,516.39 0.00 0.00 7,679,385.00
M-2 14,895.35 17,172.13 0.00 0.00 2,559,795.01
M-3 14,895.35 17,172.13 0.00 0.00 2,559,795.01
B-1 7,447.96 8,586.39 0.00 0.00 1,279,946.72
B-2 2,234.36 2,575.89 0.00 0.00 383,979.09
B-3 5,009.43 5,775.13 0.00 0.00 860,883.13
-------------------------------------------------------------------------------
1,440,089.22 3,263,032.04 0.00 0.00 241,458,360.94
===============================================================================
Run: 08/22/95 08:58:59
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-1 922.736483 8.591010 8.046894 16.637904 0.000000 914.145473
A-2 782.760315 24.155103 4.307011 28.462114 0.000000 758.605212
A-3 1000.000000 0.000000 5.502337 5.502337 0.000000 1000.000000
A-4 1000.000000 0.000000 5.502337 5.502337 0.000000 1000.000000
A-5 1000.000000 0.000000 5.502337 5.502337 0.000000 1000.000000
A-6 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
A-7 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
A-8 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
A-9 1000.000000 0.000000 5.813790 5.813790 0.000000 1000.000000
R 90.671548 0.719697 0.527175 1.246872 0.000000 89.951851
M-1 985.184873 0.875483 5.727659 6.603142 0.000000 984.309390
M-2 985.184877 0.875483 5.727659 6.603142 0.000000 984.309394
M-3 985.184877 0.875483 5.727659 6.603142 0.000000 984.309394
B-1 985.184873 0.875480 5.727658 6.603138 0.000000 984.309394
B-2 985.184876 0.875493 5.727660 6.603153 0.000000 984.309382
B-3 946.623668 0.841201 5.503465 6.344666 0.000000 945.782455
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:02 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 49,579.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,410.61
SUBSERVICER ADVANCES THIS MONTH 24,465.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,040,765.89
(B) TWO MONTHLY PAYMENTS: 2 616,110.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,349.55
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 546,233.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,458,360.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 913
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,606,751.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.69560530 % 5.26565700 % 1.03873770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.65365360 % 5.30069655 % 1.04564980 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1259 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,497,248.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,317,527.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49624843
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.66
POOL TRADING FACTOR: 92.84667649
................................................................................
Run: 08/22/95 08:59:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 186,251,497.62 6.746962 % 1,282,818.81
A-2 7609442W7 76,450,085.00 84,090,433.73 6.746962 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.746962 % 0.00
M-1 7609442T4 8,228,000.00 8,111,078.41 6.746962 % 7,349.33
M-2 7609442U1 2,992,100.00 2,949,581.65 6.746962 % 2,672.57
M-3 7609442V9 1,496,000.00 1,474,741.53 6.746962 % 1,336.24
B-1 2,244,050.00 2,212,161.61 6.746962 % 2,004.41
B-2 1,047,225.00 1,032,343.73 6.746962 % 935.39
B-3 1,196,851.02 1,179,843.50 6.746962 % 1,069.05
-------------------------------------------------------------------------------
299,203,903.02 287,301,681.78 1,298,185.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,047,038.99 2,329,857.80 0.00 0.00 184,968,678.81
A-2 0.00 0.00 472,366.45 0.00 84,562,800.18
A-3 44,491.32 44,491.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,562.87 52,912.20 0.00 0.00 8,103,729.08
M-2 16,568.87 19,241.44 0.00 0.00 2,946,909.08
M-3 8,284.16 9,620.40 0.00 0.00 1,473,405.29
B-1 12,426.51 14,430.92 0.00 0.00 2,210,157.20
B-2 5,799.05 6,734.44 0.00 0.00 1,031,408.34
B-3 6,627.61 7,696.66 0.00 0.00 1,178,774.45
-------------------------------------------------------------------------------
1,186,799.38 2,484,985.18 472,366.45 0.00 286,475,862.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 906.115096 6.240924 5.093853 11.334777 0.000000 899.874172
A-2 1099.939048 0.000000 0.000000 0.000000 6.178756 1106.117805
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.789792 0.893210 5.537539 6.430749 0.000000 984.896582
M-2 985.789796 0.893209 5.537539 6.430748 0.000000 984.896588
M-3 985.789793 0.893209 5.537540 6.430749 0.000000 984.896584
B-1 985.789804 0.893211 5.537537 6.430748 0.000000 984.896593
B-2 985.789806 0.893208 5.537540 6.430748 0.000000 984.896598
B-3 985.789777 0.893211 5.537540 6.430751 0.000000 984.896566
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,767.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,352.31
SUBSERVICER ADVANCES THIS MONTH 19,110.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,145,921.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 673,405.87
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 286,475,862.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,024
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 565,499.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09688440 % 4.36314900 % 1.53996620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.08523170 % 4.37176219 % 1.54300610 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,910,120.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,968,706.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32046528
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.41
POOL TRADING FACTOR: 95.74603123
................................................................................
Run: 08/29/95 14:11:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 30,770,399.03 6.537500 % 117,506.07
A-2 7609442N7 0.00 0.00 3.462500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
-------------------------------------------------------------------------------
36,569,304.65 30,770,399.03 117,506.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 167,604.62 285,110.69 0.00 0.00 30,652,892.96
A-2 88,769.56 88,769.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
256,374.18 373,880.25 0.00 0.00 30,652,892.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 841.429266 3.213252 4.583218 7.796470 0.000000 838.216014
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:27 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 30,652,892.96
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 0.00
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: 83.82137220
................................................................................
Run: 08/22/95 08:59:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 95,841,437.53 6.500000 % 958,143.48
A-2 7609443C0 22,306,000.00 18,468,364.75 6.500000 % 471,921.41
A-3 7609443D8 32,041,000.00 32,041,000.00 6.500000 % 0.00
A-4 7609443E6 44,984,000.00 44,984,000.00 6.500000 % 0.00
A-5 7609443F3 10,500,000.00 10,500,000.00 6.500000 % 0.00
A-6 7609443G1 10,767,000.00 10,767,000.00 6.500000 % 0.00
A-7 7609443H9 1,040,000.00 1,040,000.00 6.500000 % 0.00
A-8 7609443J5 25,500,000.00 25,145,626.06 6.500000 % 22,457.51
A-9 7609443K2 0.00 0.00 0.532483 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,542,793.32 6.500000 % 5,843.36
M-2 7609443N6 3,317,000.00 3,270,903.60 6.500000 % 2,921.24
M-3 7609443P1 1,990,200.00 1,962,542.16 6.500000 % 1,752.74
B-1 1,326,800.00 1,308,361.45 6.500000 % 1,168.50
B-2 398,000.00 392,469.00 6.500000 % 350.51
B-3 928,851.36 915,943.05 6.500000 % 818.02
-------------------------------------------------------------------------------
265,366,951.36 253,180,440.92 1,465,376.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 517,210.59 1,475,354.07 0.00 0.00 94,883,294.05
A-2 99,664.97 571,586.38 0.00 0.00 17,996,443.34
A-3 172,910.02 172,910.02 0.00 0.00 32,041,000.00
A-4 242,757.22 242,757.22 0.00 0.00 44,984,000.00
A-5 56,663.50 56,663.50 0.00 0.00 10,500,000.00
A-6 58,104.37 58,104.37 0.00 0.00 10,767,000.00
A-7 5,612.38 5,612.38 0.00 0.00 1,040,000.00
A-8 135,698.96 158,156.47 0.00 0.00 25,123,168.55
A-9 111,927.54 111,927.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,308.34 41,151.70 0.00 0.00 6,536,949.96
M-2 17,651.50 20,572.74 0.00 0.00 3,267,982.36
M-3 10,590.91 12,343.65 0.00 0.00 1,960,789.42
B-1 7,060.61 8,229.11 0.00 0.00 1,307,192.95
B-2 2,117.96 2,468.47 0.00 0.00 392,118.49
B-3 4,942.91 5,760.93 0.00 0.00 915,125.03
-------------------------------------------------------------------------------
1,478,221.78 2,943,598.55 0.00 0.00 251,715,064.15
===============================================================================
Run: 08/22/95 08:59:07
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-1 924.815817 9.245544 4.990790 14.236334 0.000000 915.570273
A-2 827.955023 21.156703 4.468079 25.624782 0.000000 806.798321
A-3 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-4 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-5 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-6 1000.000000 0.000000 5.396524 5.396524 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396519 5.396519 0.000000 1000.000000
A-8 986.102983 0.880687 5.321528 6.202215 0.000000 985.222296
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.102987 0.880687 5.321528 6.202215 0.000000 985.222300
M-2 986.102985 0.880687 5.321525 6.202212 0.000000 985.222297
M-3 986.102985 0.880685 5.321530 6.202215 0.000000 985.222299
B-1 986.102992 0.880690 5.321533 6.202223 0.000000 985.222302
B-2 986.103015 0.880678 5.321508 6.202186 0.000000 985.222337
B-3 986.102933 0.880690 5.321530 6.202220 0.000000 985.222253
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,654.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,132.34
SUBSERVICER ADVANCES THIS MONTH 24,634.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,638,595.35
(B) TWO MONTHLY PAYMENTS: 1 279,796.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 208,665.14
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 569,147.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 251,715,064.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 881
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,239,261.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.31511670 % 4.65132300 % 1.03356070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.28712850 % 4.67422233 % 1.03864920 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5322 %
BANKRUPTCY AMOUNT AVAILABLE 128,145.00
FRAUD AMOUNT AVAILABLE 2,567,000.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43630272
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.14
POOL TRADING FACTOR: 94.85546820
................................................................................
Run: 08/22/95 08:59:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 153,070,000.00 122,466,901.50 6.550909 % 1,896,093.94
M-1 7609442K3 3,625,500.00 3,545,808.45 6.550909 % 3,357.19
M-2 7609442L1 2,416,900.00 2,363,774.50 6.550909 % 2,238.03
R 7609442J6 100.00 0.00 6.550909 % 0.00
B-1 886,200.00 866,720.57 6.550909 % 820.62
B-2 322,280.00 315,196.02 6.550909 % 298.43
B-3 805,639.55 787,930.92 6.550909 % 746.01
-------------------------------------------------------------------------------
161,126,619.55 130,346,331.96 1,903,554.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 662,977.41 2,559,071.35 0.00 0.00 120,570,807.56
M-1 19,195.32 22,552.51 0.00 0.00 3,542,451.26
M-2 12,796.35 15,034.38 0.00 0.00 2,361,536.47
R 0.00 0.00 0.00 0.00 0.00
B-1 4,692.02 5,512.64 0.00 0.00 865,899.95
B-2 1,706.32 2,004.75 0.00 0.00 314,897.59
B-3 4,265.47 5,011.48 0.00 0.00 787,184.91
-------------------------------------------------------------------------------
705,632.89 2,609,187.11 0.00 0.00 128,442,777.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 800.071219 12.387104 4.331204 16.718308 0.000000 787.684116
M-1 978.019156 0.925994 5.294530 6.220524 0.000000 977.093162
M-2 978.019157 0.925992 5.294530 6.220522 0.000000 977.093165
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 978.019149 0.925999 5.294538 6.220537 0.000000 977.093151
B-2 978.019176 0.925996 5.294526 6.220522 0.000000 977.093180
B-3 978.019165 0.925997 5.294539 6.220536 0.000000 977.093168
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,628.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,697.33
SUBSERVICER ADVANCES THIS MONTH 22,799.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,232,623.34
(B) TWO MONTHLY PAYMENTS: 2 766,105.73
(C) THREE OR MORE MONTHLY PAYMENTS: 2 503,597.68
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,030,065.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,442,777.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,780,141.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95500410 % 4.53375500 % 1.51124120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87122400 % 4.59658989 % 1.53218610 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,403,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.99216341
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.20
POOL TRADING FACTOR: 79.71543008
................................................................................
Run: 08/29/95 14:11:29 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 47,362,705.07 6.470000 % 135,127.64
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,448,568.76 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
-------------------------------------------------------------------------------
115,808,503.22 114,119,677.05 135,127.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 254,975.39 390,103.03 0.00 0.00 47,227,577.43
A-2 330,051.54 330,051.54 0.00 0.00 61,308,403.22
A-3 0.00 0.00 29,332.17 0.00 5,477,900.93
S-1 14,963.40 14,963.40 0.00 0.00 0.00
S-2 5,209.35 5,209.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
605,199.68 740,327.32 29,332.17 0.00 114,013,881.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 956.822325 2.729851 5.151018 7.880869 0.000000 954.092473
A-2 1000.000000 0.000000 5.383463 5.383463 0.000000 1000.000000
A-3 1089.713752 0.000000 0.000000 0.000000 5.866434 1095.580186
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-95
DISTRIBUTION DATE 30-August-95
Run: 08/29/95 14:11:30 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 2,852.99
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 114,013,881.58
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 620,197.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 98.45035417
................................................................................
Run: 08/22/95 08:59:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,520,598.20 4.500000 % 1,306,060.27
A-2 7609445P9 57,515,000.00 57,515,000.00 5.500000 % 0.00
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 45,437,000.00 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 42,364,478.55 6.437500 % 1,044,848.22
A-9 7609445W4 0.00 0.00 2.562500 % 0.00
A-10 7609445X2 43,420,000.00 40,077,571.83 6.500000 % 218,369.19
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 35,369,560.24 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,039,867.99 6.500000 % 0.00
A-14 7609446B9 478,414.72 448,379.00 0.000000 % 15,916.79
A-15 7609446C7 0.00 0.00 0.499376 % 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 11,540,204.78 6.500000 % 10,325.61
M-2 7609446G8 4,252,700.00 4,196,231.78 6.500000 % 3,754.58
M-3 7609446H6 4,252,700.00 4,196,231.78 6.500000 % 3,754.58
B-1 2,126,300.00 2,098,066.53 6.500000 % 1,877.25
B-2 638,000.00 629,528.50 6.500000 % 563.27
B-3 1,488,500.71 1,468,736.13 6.500000 % 1,314.15
-------------------------------------------------------------------------------
425,269,315.43 407,320,455.31 2,606,783.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 46,841.73 1,352,902.00 0.00 0.00 11,214,537.93
A-2 262,989.95 262,989.95 0.00 0.00 57,515,000.00
A-3 207,834.65 207,834.65 0.00 0.00 41,665,000.00
A-4 52,428.39 52,428.39 0.00 0.00 10,090,000.00
A-5 39,686.37 39,686.37 0.00 0.00 7,344,000.00
A-6 245,537.78 245,537.78 0.00 0.00 45,437,000.00
A-7 102,966.24 102,966.24 0.00 0.00 19,054,000.00
A-8 226,732.85 1,271,581.07 0.00 0.00 41,319,630.33
A-9 90,252.88 90,252.88 0.00 0.00 0.00
A-10 216,575.88 434,945.07 0.00 0.00 39,859,202.64
A-11 358,095.97 358,095.97 0.00 0.00 66,266,000.00
A-12 0.00 0.00 191,134.18 0.00 35,560,694.42
A-13 0.00 0.00 27,235.02 0.00 5,067,103.01
A-14 0.00 15,916.79 0.00 0.00 432,462.21
A-15 169,106.08 169,106.08 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,362.31 72,687.92 0.00 0.00 11,529,879.17
M-2 22,676.09 26,430.67 0.00 0.00 4,192,477.20
M-3 22,676.09 26,430.67 0.00 0.00 4,192,477.20
B-1 11,337.78 13,215.03 0.00 0.00 2,096,189.28
B-2 3,401.92 3,965.19 0.00 0.00 628,965.23
B-3 7,936.92 9,251.07 0.00 0.00 1,467,421.98
-------------------------------------------------------------------------------
2,149,439.88 4,756,223.79 218,369.20 0.00 404,932,040.60
===============================================================================
Run: 08/22/95 08:59:14
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-1 561.587719 58.580860 2.100997 60.681857 0.000000 503.006859
A-2 1000.000000 0.000000 4.572545 4.572545 0.000000 1000.000000
A-3 1000.000000 0.000000 4.988231 4.988231 0.000000 1000.000000
A-4 1000.000000 0.000000 5.196074 5.196074 0.000000 1000.000000
A-5 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-8 844.182978 20.820346 4.518031 25.338377 0.000000 823.362632
A-10 923.021000 5.029231 4.987929 10.017160 0.000000 917.991770
A-11 1000.000000 0.000000 5.403917 5.403917 0.000000 1000.000000
A-12 1090.172613 0.000000 0.000000 0.000000 5.891203 1096.063815
A-13 1090.172613 0.000000 0.000000 0.000000 5.891201 1096.063814
A-14 937.218236 33.269858 0.000000 33.269858 0.000000 903.948378
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.721797 0.882870 5.332163 6.215033 0.000000 985.838927
M-2 986.721796 0.882870 5.332163 6.215033 0.000000 985.838926
M-3 986.721796 0.882870 5.332163 6.215033 0.000000 985.838926
B-1 986.721784 0.882872 5.332164 6.215036 0.000000 985.838913
B-2 986.721787 0.882868 5.332163 6.215031 0.000000 985.838919
B-3 986.721820 0.882868 5.332157 6.215025 0.000000 985.838952
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:17 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 80,768.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 42,714.42
SUBSERVICER ADVANCES THIS MONTH 51,538.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 6,419,225.84
(B) TWO MONTHLY PAYMENTS: 3 672,449.14
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,498.48
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 257,718.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 404,932,040.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,402
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,023,932.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.06963490 % 4.89900100 % 1.03136380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.04018910 % 4.91806811 % 1.03648480 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5008 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 4,146,765.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,430,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35670653
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.09
POOL TRADING FACTOR: 95.21778927
................................................................................
Run: 08/22/95 08:59:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4149
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444Z8 17,088,000.00 17,088,000.00 6.000000 % 0.00
A-2 7609445A2 54,914,000.00 45,328,146.14 6.000000 % 873,817.20
A-3 7609445B0 15,096,000.00 13,086,221.82 6.000000 % 183,205.25
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 5.910000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.154266 % 0.00
A-9 7609445H7 0.00 0.00 0.319583 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 731,199.45 6.000000 % 2,856.11
M-2 7609445L8 2,868,200.00 2,703,307.85 6.000000 % 10,559.30
B 620,201.82 584,546.52 6.000000 % 2,283.28
-------------------------------------------------------------------------------
155,035,301.82 140,866,999.10 1,072,721.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,150.66 85,150.66 0.00 0.00 17,088,000.00
A-2 225,873.21 1,099,690.41 0.00 0.00 44,454,328.94
A-3 65,209.53 248,414.78 0.00 0.00 12,903,016.57
A-4 31,009.63 31,009.63 0.00 0.00 6,223,000.00
A-5 46,100.47 46,100.47 0.00 0.00 9,251,423.55
A-6 185,886.71 185,886.71 0.00 0.00 37,303,669.38
A-7 26,557.96 26,557.96 0.00 0.00 5,410,802.13
A-8 16,134.40 16,134.40 0.00 0.00 3,156,682.26
A-9 37,388.50 37,388.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,643.62 6,499.73 0.00 0.00 728,343.34
M-2 13,470.77 24,030.07 0.00 0.00 2,692,748.55
B 2,912.82 5,196.10 0.00 0.00 582,263.24
-------------------------------------------------------------------------------
739,338.28 1,812,059.42 0.00 0.00 139,794,277.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 0.000000 4.983068 4.983068 0.000000 1000.000000
A-2 825.438798 15.912467 4.113217 20.025684 0.000000 809.526331
A-3 866.866840 12.136013 4.319656 16.455669 0.000000 854.730827
A-4 1000.000000 0.000000 4.983068 4.983068 0.000000 1000.000000
A-5 972.298849 0.000000 4.845031 4.845031 0.000000 972.298849
A-6 967.268303 0.000000 4.819963 4.819963 0.000000 967.268303
A-7 914.450250 0.000000 4.488416 4.488416 0.000000 914.450250
A-8 914.450249 0.000000 4.673928 4.673928 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 942.510247 3.681503 4.696597 8.378100 0.000000 938.828745
M-2 942.510233 3.681508 4.696594 8.378102 0.000000 938.828725
B 942.510165 3.681511 4.696584 8.378095 0.000000 938.828654
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,450.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,478.79
SUBSERVICER ADVANCES THIS MONTH 6,347.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 689,483.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,794,277.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 532
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 522,485.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.14691600 % 2.43812100 % 0.41496340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.13625250 % 2.44723313 % 0.41651440 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3206 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,449,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,746,619.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69739747
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.69
POOL TRADING FACTOR: 90.16932035
................................................................................
Run: 08/22/95 08:59:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,276,305.79 6.500000 % 350,950.09
A-2 7609443X4 70,702,000.00 59,119,536.43 6.500000 % 1,158,512.68
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 29,107,168.93 6.500000 % 26,066.27
A-9 7609444E5 0.00 0.00 0.449161 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,491,005.19 6.500000 % 13,783.02
M-2 7609444H8 3,129,000.00 3,087,333.28 6.500000 % 5,011.51
M-3 7609444J4 3,129,000.00 3,087,333.28 6.500000 % 5,011.51
B-1 1,251,600.00 1,234,933.31 6.500000 % 2,004.61
B-2 625,800.00 617,466.65 6.500000 % 1,002.30
B-3 1,251,647.88 1,234,980.52 6.500000 % 2,004.68
-------------------------------------------------------------------------------
312,906,747.88 297,183,063.38 1,564,346.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 88,056.36 439,006.45 0.00 0.00 15,925,355.70
A-2 319,842.33 1,478,355.01 0.00 0.00 57,961,023.75
A-3 60,663.40 60,663.40 0.00 0.00 11,213,000.00
A-4 442,296.95 442,296.95 0.00 0.00 81,754,000.00
A-5 342,794.46 342,794.46 0.00 0.00 63,362,000.00
A-6 95,206.86 95,206.86 0.00 0.00 17,598,000.00
A-7 5,410.10 5,410.10 0.00 0.00 1,000,000.00
A-8 157,472.56 183,538.83 0.00 0.00 29,081,102.66
A-9 111,100.79 111,100.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,937.14 59,720.16 0.00 0.00 8,477,222.17
M-2 16,702.77 21,714.28 0.00 0.00 3,082,321.77
M-3 16,702.77 21,714.28 0.00 0.00 3,082,321.77
B-1 6,681.10 8,685.71 0.00 0.00 1,232,928.70
B-2 3,340.55 4,342.85 0.00 0.00 616,464.35
B-3 6,681.39 8,686.07 0.00 0.00 1,227,339.38
-------------------------------------------------------------------------------
1,718,889.53 3,283,236.20 0.00 0.00 295,613,080.25
===============================================================================
Run: 08/22/95 08:59:23
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-1 822.658872 17.738190 4.450663 22.188853 0.000000 804.920682
A-2 836.179124 16.385854 4.523809 20.909663 0.000000 819.793270
A-3 1000.000000 0.000000 5.410095 5.410095 0.000000 1000.000000
A-4 1000.000000 0.000000 5.410096 5.410096 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410095 5.410095 0.000000 1000.000000
A-6 1000.000000 0.000000 5.410095 5.410095 0.000000 1000.000000
A-7 1000.000000 0.000000 5.410100 5.410100 0.000000 1000.000000
A-8 986.683693 0.883602 5.338053 6.221655 0.000000 985.800090
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.683693 1.601634 5.338052 6.939686 0.000000 985.082059
M-2 986.683694 1.601633 5.338054 6.939687 0.000000 985.082061
M-3 986.683694 1.601633 5.338054 6.939687 0.000000 985.082061
B-1 986.683693 1.601638 5.338047 6.939685 0.000000 985.082055
B-2 986.683685 1.601630 5.338047 6.939677 0.000000 985.082055
B-3 986.683667 1.601633 5.338051 6.939684 0.000000 980.578804
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,857.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,145.96
SUBSERVICER ADVANCES THIS MONTH 14,301.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,817,114.80
(B) TWO MONTHLY PAYMENTS: 1 274,746.51
(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 295,613,080.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,014
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 993,227.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.02622340 % 4.93489500 % 1.03888170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.00615220 % 4.95305069 % 1.04079710 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4494 %
BANKRUPTCY AMOUNT AVAILABLE 130,539.00
FRAUD AMOUNT AVAILABLE 3,023,194.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32778992
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.69
POOL TRADING FACTOR: 94.47321998
................................................................................
Run: 08/22/95 08:59:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,604,799.49 6.500000 % 718,633.57
A-2 7609444L9 29,271,000.00 29,271,000.00 6.000000 % 0.00
A-3 7609444M7 28,657,000.00 28,657,000.00 6.350000 % 0.00
A-4 7609444N5 4,730,000.00 4,730,000.00 6.500000 % 0.00
A-5 7609444P0 0.00 0.00 6.500000 % 0.00
A-6 7609444Q8 25,586,000.00 24,935,106.59 6.500000 % 0.00
A-7 7609444R6 11,221,052.00 10,500,033.66 6.391000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 6.735701 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.204463 % 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 785,000.00 742,085.49 6.500000 % 2,852.21
M-2 7609444Y1 2,903,500.00 2,744,771.02 6.500000 % 10,549.56
B 627,984.63 593,653.86 6.500000 % 2,281.72
-------------------------------------------------------------------------------
156,939,684.63 142,571,620.36 734,317.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,643.18 819,276.75 0.00 0.00 17,886,165.92
A-2 146,162.11 146,162.11 0.00 0.00 29,271,000.00
A-3 151,443.43 151,443.43 0.00 0.00 28,657,000.00
A-4 25,587.06 25,587.06 0.00 0.00 4,730,000.00
A-5 15,757.58 15,757.58 0.00 0.00 0.00
A-6 134,887.15 134,887.15 0.00 0.00 24,935,106.59
A-7 55,847.73 55,847.73 0.00 0.00 10,500,033.66
A-8 27,166.11 27,166.11 0.00 0.00 4,846,170.25
A-9 91,675.26 91,675.26 0.00 0.00 16,947,000.00
A-10 24,260.22 24,260.22 0.00 0.00 0.00
R-I 1.88 1.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 4,014.33 6,866.54 0.00 0.00 739,233.28
M-2 14,847.91 25,397.47 0.00 0.00 2,734,221.46
B 3,211.38 5,493.10 0.00 0.00 591,372.14
-------------------------------------------------------------------------------
795,505.33 1,529,822.39 0.00 0.00 141,837,303.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 599.535946 23.157823 3.243206 26.401029 0.000000 576.378123
A-2 1000.000000 0.000000 4.993410 4.993410 0.000000 1000.000000
A-3 1000.000000 0.000000 5.284692 5.284692 0.000000 1000.000000
A-4 1000.000000 0.000000 5.409526 5.409526 0.000000 1000.000000
A-6 974.560564 0.000000 5.271912 5.271912 0.000000 974.560564
A-7 935.744141 0.000000 4.977049 4.977049 0.000000 935.744141
A-8 935.744141 0.000000 5.245488 5.245488 0.000000 935.744142
A-9 1000.000000 0.000000 5.409527 5.409527 0.000000 1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 945.331834 3.633389 5.113796 8.747185 0.000000 941.698446
M-2 945.331848 3.633394 5.113797 8.747191 0.000000 941.698454
B 945.331831 3.633401 5.113804 8.747205 0.000000 941.698430
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,627.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,901.06
SUBSERVICER ADVANCES THIS MONTH 6,611.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 440,890.49
(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 141,837,303.30
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 186,341.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.13792240 % 2.44568800 % 0.41638990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.13416230 % 2.44890072 % 0.41693700 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2044 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,466,768.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,001,844.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.10436108
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.00
POOL TRADING FACTOR: 90.37695191
................................................................................
Run: 08/22/95 08:59:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 151,948,945.83 6.995966 % 1,230,167.62
A-2 99,787,000.00 90,793,589.56 6.995966 % 735,058.30
A-3 7609446Y9 100,000,000.00 109,101,720.17 6.995966 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.995966 % 0.00
M-1 7609447B8 10,702,300.00 10,565,244.37 6.995966 % 9,317.75
M-2 7609447C6 3,891,700.00 3,841,862.14 6.995966 % 3,388.23
M-3 7609447D4 3,891,700.00 3,841,862.14 6.995966 % 3,388.23
B-1 1,751,300.00 1,728,872.53 6.995966 % 1,524.74
B-2 778,400.00 768,431.66 6.995966 % 677.70
B-3 1,362,164.15 1,344,720.07 6.995966 % 1,185.95
-------------------------------------------------------------------------------
389,164,664.15 373,935,248.47 1,984,708.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 884,865.69 2,115,033.31 0.00 0.00 150,718,778.21
A-2 528,731.10 1,263,789.40 0.00 0.00 90,058,531.26
A-3 0.00 0.00 635,347.41 0.00 109,737,067.58
A-4 41,398.06 41,398.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,526.08 70,843.83 0.00 0.00 10,555,926.62
M-2 22,372.86 25,761.09 0.00 0.00 3,838,473.91
M-3 22,372.86 25,761.09 0.00 0.00 3,838,473.91
B-1 10,067.99 11,592.73 0.00 0.00 1,727,347.79
B-2 4,474.91 5,152.61 0.00 0.00 767,753.96
B-3 7,830.88 9,016.83 0.00 0.00 1,343,534.12
-------------------------------------------------------------------------------
1,583,640.43 3,568,348.95 635,347.41 0.00 372,585,887.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 909.873927 7.366273 5.298597 12.664870 0.000000 902.507654
A-2 909.873927 7.366273 5.298597 12.664870 0.000000 902.507654
A-3 1091.017202 0.000000 0.000000 0.000000 6.353474 1097.370676
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.193815 0.870631 5.748865 6.619496 0.000000 986.323185
M-2 987.193807 0.870630 5.748866 6.619496 0.000000 986.323178
M-3 987.193807 0.870630 5.748866 6.619496 0.000000 986.323178
B-1 987.193816 0.870633 5.748867 6.619500 0.000000 986.323183
B-2 987.193808 0.870632 5.748857 6.619489 0.000000 986.323176
B-3 987.193849 0.870629 5.748867 6.619496 0.000000 986.323220
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:33 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 71,058.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,648.16
SUBSERVICER ADVANCES THIS MONTH 21,510.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,061,751.02
(B) TWO MONTHLY PAYMENTS: 1 118,248.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 372,585,887.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,433
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,019,578.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09229460 % 4.88024800 % 1.02745710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07612820 % 4.89360307 % 1.03026870 %
BANKRUPTCY AMOUNT AVAILABLE 100,333.00
FRAUD AMOUNT AVAILABLE 3,785,369.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43711714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.59
POOL TRADING FACTOR: 95.73990696
................................................................................
Run: 08/22/95 08:59:34 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-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 35,631,513.36 6.500000 % 719,627.86
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 24,388,332.88 6.500000 % 330,985.13
A-4 760947AD3 73,800,000.00 71,808,129.85 6.500000 % 77,461.30
A-5 760947AE1 13,209,000.00 14,323,054.26 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,633,030.27 0.000000 % 6,803.35
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215461 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 862,651.94 6.500000 % 3,282.61
M-2 760947AL5 2,907,400.00 2,758,550.67 6.500000 % 10,497.00
B 726,864.56 689,651.42 6.500000 % 2,624.31
-------------------------------------------------------------------------------
181,709,071.20 169,017,914.65 1,151,281.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 192,700.75 912,328.61 0.00 0.00 34,911,885.50
A-2 91,522.21 91,522.21 0.00 0.00 16,923,000.00
A-3 131,895.89 462,881.02 0.00 0.00 24,057,347.75
A-4 388,349.50 465,810.80 0.00 0.00 71,730,668.55
A-5 0.00 0.00 77,461.30 0.00 14,400,515.56
A-6 0.00 6,803.35 0.00 0.00 1,626,226.92
A-7 6,328.21 6,328.21 0.00 0.00 0.00
A-8 30,299.62 30,299.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,665.36 7,947.97 0.00 0.00 859,369.33
M-2 14,918.67 25,415.67 0.00 0.00 2,748,053.67
B 3,729.74 6,354.05 0.00 0.00 687,027.11
-------------------------------------------------------------------------------
864,409.95 2,015,691.51 77,461.30 0.00 167,944,094.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 819.416644 16.549256 4.431532 20.980788 0.000000 802.867388
A-2 1000.000000 0.000000 5.408155 5.408155 0.000000 1000.000000
A-3 871.011889 11.820898 4.710568 16.531466 0.000000 859.190991
A-4 973.009890 1.049611 5.262188 6.311799 0.000000 971.960279
A-5 1084.340545 0.000000 0.000000 0.000000 5.864282 1090.204827
A-6 933.423305 3.888725 0.000000 3.888725 0.000000 929.534580
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 948.803278 3.610438 5.131280 8.741718 0.000000 945.192840
M-2 948.803285 3.610442 5.131275 8.741717 0.000000 945.192842
B 948.803199 3.610439 5.131272 8.741711 0.000000 945.192747
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,520.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,000.42
SUBSERVICER ADVANCES THIS MONTH 8,160.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 886,844.85
(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 167,944,094.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 664
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 430,402.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.42458580 % 2.16339900 % 0.41201540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.41792620 % 2.14799039 % 0.41308080 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2155 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,721,793.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00178369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.17
POOL TRADING FACTOR: 92.42471676
................................................................................
Run: 08/22/95 08:59:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 182,423,317.52 7.000000 % 2,152,058.54
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 11,380,685.57 7.000000 % 105,677.13
A-4 760947BA8 100,000,000.00 108,482,084.43 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,279,844.87 0.000000 % 24,299.76
A-6 760947AV3 0.00 0.00 0.375983 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,677,265.77 7.000000 % 9,862.28
M-2 760947AY7 3,940,650.00 3,892,405.45 7.000000 % 3,287.41
M-3 760947AZ4 3,940,700.00 3,892,454.83 7.000000 % 3,287.46
B-1 2,364,500.00 2,335,551.90 7.000000 % 1,972.54
B-2 788,200.00 778,550.25 7.000000 % 657.54
B-3 1,773,245.53 1,751,536.08 7.000000 % 1,479.30
-------------------------------------------------------------------------------
394,067,185.32 378,231,996.67 2,302,581.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,063,943.34 3,216,001.88 0.00 0.00 180,271,258.98
A-2 287,754.64 287,754.64 0.00 0.00 49,338,300.00
A-3 66,375.31 172,052.44 0.00 0.00 11,275,008.44
A-4 0.00 0.00 632,697.58 0.00 109,114,782.01
A-5 0.00 24,299.76 0.00 0.00 2,255,545.11
A-6 118,485.94 118,485.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,105.05 77,967.33 0.00 0.00 11,667,403.49
M-2 22,701.59 25,989.00 0.00 0.00 3,889,118.04
M-3 22,701.88 25,989.34 0.00 0.00 3,889,167.37
B-1 13,621.58 15,594.12 0.00 0.00 2,333,579.36
B-2 4,540.72 5,198.26 0.00 0.00 777,892.71
B-3 10,215.44 11,694.74 0.00 0.00 1,750,056.78
-------------------------------------------------------------------------------
1,678,445.49 3,981,027.45 632,697.58 0.00 376,562,112.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 888.926448 10.486717 5.184465 15.671182 0.000000 878.439731
A-2 1000.000000 0.000000 5.832277 5.832277 0.000000 1000.000000
A-3 910.454846 8.454170 5.310025 13.764195 0.000000 902.000675
A-4 1084.820844 0.000000 0.000000 0.000000 6.326976 1091.147820
A-5 957.142329 10.201716 0.000000 10.201716 0.000000 946.940614
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.757213 0.834231 5.760874 6.595105 0.000000 986.922982
M-2 987.757210 0.834230 5.760874 6.595104 0.000000 986.922980
M-3 987.757208 0.834232 5.760875 6.595107 0.000000 986.922976
B-1 987.757200 0.834231 5.760871 6.595102 0.000000 986.922969
B-2 987.757232 0.834230 5.760873 6.595103 0.000000 986.923002
B-3 987.757223 0.834233 5.760872 6.595105 0.000000 986.922990
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,276.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,629.42
SUBSERVICER ADVANCES THIS MONTH 28,918.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,718,855.00
(B) TWO MONTHLY PAYMENTS: 2 744,088.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,105.53
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 276,902.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 376,562,112.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,387
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,350,248.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52902650 % 5.17675600 % 1.29421740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.50606700 % 5.16400569 % 1.29880940 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3740 %
BANKRUPTCY AMOUNT AVAILABLE 117,481.00
FRAUD AMOUNT AVAILABLE 3,812,680.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,812,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61970879
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.62
POOL TRADING FACTOR: 95.55784554
................................................................................
Run: 08/22/95 08:59:42 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-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 150,068,000.00 139,973,095.72 6.500000 % 1,419,344.62
A-2 760947BC4 1,321,915.43 1,253,188.94 0.000000 % 8,974.30
A-3 760947BD2 0.00 0.00 0.318507 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,111,751.69 6.500000 % 4,213.88
M-2 760947BG5 2,491,000.00 2,371,038.88 6.500000 % 8,986.96
B 622,704.85 592,716.71 6.500000 % 2,246.57
-------------------------------------------------------------------------------
155,671,720.28 145,301,791.94 1,443,766.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 757,829.02 2,177,173.64 0.00 0.00 138,553,751.10
A-2 0.00 8,974.30 0.00 0.00 1,244,214.64
A-3 38,548.12 38,548.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,019.14 10,233.02 0.00 0.00 1,107,537.81
M-2 12,837.06 21,824.02 0.00 0.00 2,362,051.92
B 3,209.03 5,455.60 0.00 0.00 590,470.14
-------------------------------------------------------------------------------
818,442.37 2,262,208.70 0.00 0.00 143,858,025.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 932.731133 9.458010 5.049904 14.507914 0.000000 923.273124
A-2 948.009919 6.788861 0.000000 6.788861 0.000000 941.221058
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.842200 3.607774 5.153373 8.761147 0.000000 948.234426
M-2 951.842184 3.607772 5.153376 8.761148 0.000000 948.234412
B 951.842129 3.607777 5.153372 8.761149 0.000000 948.234368
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,772.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,310.35
SUBSERVICER ADVANCES THIS MONTH 11,005.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,025,261.53
(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 143,858,025.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 892,803.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.17074150 % 2.41778900 % 0.41146990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.15310890 % 2.41181520 % 0.41403430 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3190 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,463,743.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05855486
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.46
POOL TRADING FACTOR: 92.41114915
................................................................................
Run: 08/22/95 08:59:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,523,017.54 7.750000 % 395,664.98
A-2 760947BS9 40,324,000.00 37,794,841.92 7.750000 % 958,157.82
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,513,978.62 7.750000 % 184,126.57
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 17,630,059.11 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 23,225,741.89 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 13,723,447.84 7.750000 % 241,081.71
A-9 760947BZ3 2,074,847.12 2,038,316.79 0.000000 % 2,106.52
A-10 760947CE9 0.00 0.00 0.374298 % 0.00
R 760947CA7 355,000.00 47,086.49 7.750000 % 542.97
M-1 760947CB5 4,463,000.00 4,413,488.71 7.750000 % 3,366.13
M-2 760947CC3 2,028,600.00 2,006,095.28 7.750000 % 1,530.03
M-3 760947CD1 1,623,000.00 1,604,994.88 7.750000 % 1,224.12
B-1 974,000.00 963,194.71 7.750000 % 734.62
B-2 324,600.00 320,998.98 7.750000 % 244.82
B-3 730,456.22 722,352.80 7.750000 % 550.93
-------------------------------------------------------------------------------
162,292,503.34 153,398,615.56 1,789,331.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,335.41 541,000.39 0.00 0.00 22,127,352.56
A-2 243,880.69 1,202,038.51 0.00 0.00 36,836,684.10
A-3 41,942.88 41,942.88 0.00 0.00 6,500,000.00
A-4 29,127.58 213,254.15 0.00 0.00 4,329,852.05
A-5 99,185.23 99,185.23 0.00 0.00 15,371,000.00
A-6 113,762.38 113,762.38 0.00 0.00 17,630,059.11
A-7 0.00 0.00 149,869.92 0.00 23,375,611.81
A-8 88,553.99 329,635.70 0.00 0.00 13,482,366.13
A-9 0.00 2,106.52 0.00 0.00 2,036,210.27
A-10 47,805.97 47,805.97 0.00 0.00 0.00
R 303.84 846.81 0.00 0.00 46,543.52
M-1 28,479.14 31,845.27 0.00 0.00 4,410,122.58
M-2 12,944.83 14,474.86 0.00 0.00 2,004,565.25
M-3 10,356.63 11,580.75 0.00 0.00 1,603,770.76
B-1 6,215.25 6,949.87 0.00 0.00 962,460.09
B-2 2,071.33 2,316.15 0.00 0.00 320,754.16
B-3 4,661.17 5,212.10 0.00 0.00 721,801.87
-------------------------------------------------------------------------------
874,626.32 2,663,957.54 149,869.92 0.00 151,759,154.26
===============================================================================
Run: 08/22/95 08:59:45
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-1 866.269905 15.217884 5.589823 20.807707 0.000000 851.052022
A-2 937.279087 23.761478 6.048028 29.809506 0.000000 913.517610
A-3 1000.000000 0.000000 6.452751 6.452751 0.000000 1000.000000
A-4 902.795724 36.825314 5.825516 42.650830 0.000000 865.970410
A-5 1000.000000 0.000000 6.452751 6.452751 0.000000 1000.000000
A-6 904.708735 0.000000 5.837860 5.837860 0.000000 904.708735
A-7 1080.267065 0.000000 0.000000 0.000000 6.970694 1087.237759
A-8 883.275268 15.516619 5.699555 21.216174 0.000000 867.758649
A-9 982.393725 1.015265 0.000000 1.015265 0.000000 981.378459
R 132.638000 1.529493 0.855887 2.385380 0.000000 131.108507
M-1 988.906276 0.754230 6.381165 7.135395 0.000000 988.152046
M-2 988.906280 0.754230 6.381164 7.135394 0.000000 988.152051
M-3 988.906272 0.754233 6.381165 7.135398 0.000000 988.152039
B-1 988.906273 0.754230 6.381160 7.135390 0.000000 988.152043
B-2 988.906285 0.754221 6.381177 7.135398 0.000000 988.152064
B-3 988.906358 0.754227 6.381176 7.135403 0.000000 988.152130
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,837.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,716.03
SUBSERVICER ADVANCES THIS MONTH 16,262.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,230,796.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 859,626.09
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 151,759,154.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 565
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,522,328.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.37268400 % 5.30164000 % 1.32567560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30531820 % 5.28367375 % 1.33915090 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3720 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,534,989.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32122118
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.38
POOL TRADING FACTOR: 93.50965149
................................................................................
Run: 08/22/95 09:00:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 24,462,321.62 6.500000 % 102,279.36
A-II 760947BJ9 22,971,650.00 21,606,558.22 7.000000 % 449,831.92
A-II 760947BK6 31,478,830.00 30,080,746.91 7.500000 % 114,838.99
IO 760947BL4 0.00 0.00 0.349952 % 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 1,000,040.94 7.036002 % 3,540.76
M-2 760947BQ3 1,539,985.00 1,480,061.18 7.036002 % 5,240.33
B 332,976.87 320,020.09 7.036003 % 1,133.07
-------------------------------------------------------------------------------
83,242,471.87 78,949,748.96 676,864.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 132,244.43 234,523.79 0.00 0.00 24,360,042.26
A-II 125,791.13 575,623.05 0.00 0.00 21,156,726.30
A-III 187,636.04 302,475.03 0.00 0.00 29,965,907.92
IO 22,978.74 22,978.74 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 5,852.08 9,392.84 0.00 0.00 996,500.18
M-2 8,661.07 13,901.40 0.00 0.00 1,474,820.85
B 1,872.71 3,005.78 0.00 0.00 318,887.02
-------------------------------------------------------------------------------
485,036.20 1,161,900.63 0.00 0.00 78,272,884.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 945.283176 3.952321 5.110244 9.062565 0.000000 941.330855
A-II 940.574936 19.582047 5.475929 25.057976 0.000000 920.992889
A-II 955.586561 3.648134 5.960706 9.608840 0.000000 951.938427
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.088042 3.402846 5.624129 9.026975 0.000000 957.685195
M-2 961.088050 3.402846 5.624129 9.026975 0.000000 957.685203
B 961.088048 3.402846 5.624130 9.026976 0.000000 957.685202
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,084.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,871.10
SUBSERVICER ADVANCES THIS MONTH 4,055.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 426,277.93
(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 78,272,884.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 397,377.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.45328550 % 3.14136800 % 0.40534660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.43528140 % 3.15731436 % 0.40740420 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3507 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 791,711.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.66476100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.86
POOL TRADING FACTOR: 94.02998586
Run: 08/22/95 09:00:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,353.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,463.29
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 25,255,890.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,168.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.45420130 % 3.14056000 % 0.40523860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.14169993 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04519143
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.59
POOL TRADING FACTOR: 94.17830830
Run: 08/22/95 09:00:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,718.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,968.29
SUBSERVICER ADVANCES THIS MONTH 3,181.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 335,954.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,953,803.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 95
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 372,012.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.42979660 % 3.16216700 % 0.40803700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.21575027 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44856221
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.75
POOL TRADING FACTOR: 92.22418668
Run: 08/22/95 09:00:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,012.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,632.54
SUBSERVICER ADVANCES THIS MONTH 873.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 90,323.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,063,190.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 16,196.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.46941920 % 3.12708000 % 0.40350110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.12871024 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32129880
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.78
POOL TRADING FACTOR: 95.22583171
................................................................................
Run: 08/22/95 08:59:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,345,870.27 8.000000 % 1,946,213.49
A-2 760947CG4 28,854,000.00 26,342,123.64 8.000000 % 1,031,332.04
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 49,847,000.00 8.000000 % 0.00
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 2,732,570.63 0.000000 % 3,147.02
A-12 760947CW9 0.00 0.00 0.367108 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,619,401.25 8.000000 % 3,924.43
M-2 760947CU3 2,572,900.00 2,554,219.13 8.000000 % 1,783.79
M-3 760947CV1 2,058,400.00 2,043,454.72 8.000000 % 1,427.09
B-1 1,029,200.00 1,021,727.36 8.000000 % 713.55
B-2 617,500.00 613,016.56 8.000000 % 428.11
B-3 926,311.44 919,585.87 8.000000 % 642.20
-------------------------------------------------------------------------------
205,832,763.60 198,441,969.43 2,989,611.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,622.80 2,041,836.29 0.00 0.00 12,399,656.78
A-2 175,584.16 1,206,916.20 0.00 0.00 25,310,791.60
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 6,873.83 6,873.83 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-7 332,256.55 332,256.55 0.00 0.00 49,847,000.00
A-8 13,997.61 13,997.61 0.00 0.00 2,100,000.00
A-9 90,424.55 90,424.55 0.00 0.00 13,566,000.00
A-10 338,188.88 338,188.88 0.00 0.00 50,737,000.00
A-11 0.00 3,147.02 0.00 0.00 2,729,423.61
A-12 60,697.65 60,697.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,456.28 41,380.71 0.00 0.00 5,615,476.82
M-2 17,025.22 18,809.01 0.00 0.00 2,552,435.34
M-3 13,620.70 15,047.79 0.00 0.00 2,042,027.63
B-1 6,810.36 7,523.91 0.00 0.00 1,021,013.81
B-2 4,086.08 4,514.19 0.00 0.00 612,588.45
B-3 6,129.52 6,771.72 0.00 0.00 918,943.67
-------------------------------------------------------------------------------
1,365,232.52 4,354,844.24 0.00 0.00 195,452,357.71
===============================================================================
Run: 08/22/95 08:59:49
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-1 751.643627 101.970737 5.010102 106.980839 0.000000 649.672890
A-2 912.945298 35.743122 6.085262 41.828384 0.000000 877.202177
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 6.873830 6.873830 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.665528 6.665528 0.000000 1000.000000
A-8 1000.000000 0.000000 6.665529 6.665529 0.000000 1000.000000
A-9 1000.000000 0.000000 6.665528 6.665528 0.000000 1000.000000
A-10 1000.000000 0.000000 6.665528 6.665528 0.000000 1000.000000
A-11 983.699086 1.132897 0.000000 1.132897 0.000000 982.566189
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.739378 0.693301 6.617133 7.310434 0.000000 992.046077
M-2 992.739372 0.693299 6.617132 7.310431 0.000000 992.046073
M-3 992.739370 0.693301 6.617130 7.310431 0.000000 992.046070
B-1 992.739370 0.693305 6.617140 7.310445 0.000000 992.046065
B-2 992.739368 0.693296 6.617134 7.310430 0.000000 992.046073
B-3 992.739407 0.693298 6.617127 7.310425 0.000000 992.046120
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:52 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 37,930.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,615.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,732,480.43
(B) TWO MONTHLY PAYMENTS: 1 225,432.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 298,724.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,452,357.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 767
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,850,526.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.47430170 % 5.22053400 % 1.30516460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37780640 % 5.22374860 % 1.32446400 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3611 %
BANKRUPTCY AMOUNT AVAILABLE 102,629.00
FRAUD AMOUNT AVAILABLE 4,116,655.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53027652
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.96
POOL TRADING FACTOR: 94.95687387
................................................................................
Run: 08/22/95 08:59:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 17,183,834.40 8.000000 % 997,924.82
A-2 760947CY5 21,457,000.00 21,457,000.00 8.000000 % 0.00
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 1,351,870.39 0.000000 % 1,237.54
A-8 760947DD0 0.00 0.00 0.417326 % 0.00
R 760947DE8 160,000.00 24,220.12 8.000000 % 198.98
M-1 760947DF5 4,067,400.00 4,041,660.48 8.000000 % 2,704.77
M-2 760947DG3 1,355,800.00 1,347,220.16 8.000000 % 901.59
M-3 760947DH1 1,694,700.00 1,683,975.52 8.000000 % 1,126.95
B-1 611,000.00 607,133.45 8.000000 % 406.31
B-2 474,500.00 471,497.26 8.000000 % 315.54
B-3 610,170.76 606,309.85 8.000000 % 405.75
-------------------------------------------------------------------------------
135,580,848.50 131,600,721.63 1,005,222.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,539.65 1,112,464.47 0.00 0.00 16,185,909.58
A-2 143,022.64 143,022.64 0.00 0.00 21,457,000.00
A-3 57,023.75 57,023.75 0.00 0.00 8,555,000.00
A-4 325,085.38 325,085.38 0.00 0.00 48,771,000.00
A-5 103,315.97 103,315.97 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 1,237.54 0.00 0.00 1,350,632.85
A-8 45,759.31 45,759.31 0.00 0.00 0.00
R 161.44 360.42 0.00 0.00 24,021.14
M-1 26,939.87 29,644.64 0.00 0.00 4,038,955.71
M-2 8,979.96 9,881.55 0.00 0.00 1,346,318.57
M-3 11,224.61 12,351.56 0.00 0.00 1,682,848.57
B-1 4,046.88 4,453.19 0.00 0.00 606,727.14
B-2 3,142.79 3,458.33 0.00 0.00 471,181.72
B-3 4,041.39 4,447.14 0.00 0.00 605,904.10
-------------------------------------------------------------------------------
913,950.31 1,919,172.56 0.00 0.00 130,595,499.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 819.839427 47.610917 5.464678 53.075595 0.000000 772.228511
A-2 1000.000000 0.000000 6.665547 6.665547 0.000000 1000.000000
A-3 1000.000000 0.000000 6.665546 6.665546 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665547 6.665547 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665546 6.665546 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 990.905554 0.907103 0.000000 0.907103 0.000000 989.998452
R 151.375750 1.243625 1.009000 2.252625 0.000000 150.132125
M-1 993.671751 0.664987 6.623364 7.288351 0.000000 993.006764
M-2 993.671751 0.664987 6.623366 7.288353 0.000000 993.006764
M-3 993.671753 0.664985 6.623361 7.288346 0.000000 993.006768
B-1 993.671768 0.664992 6.623372 7.288364 0.000000 993.006776
B-2 993.671781 0.664995 6.623372 7.288367 0.000000 993.006786
B-3 993.672411 0.664896 6.623375 7.288271 0.000000 993.007433
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 08:59:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,752.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,830.05
SUBSERVICER ADVANCES THIS MONTH 11,835.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,096,206.78
(B) TWO MONTHLY PAYMENTS: 1 224,725.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1 64,315.76
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 134,525.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,595,499.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 496
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 916,942.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27610440 % 5.43026400 % 1.29363180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22840740 % 5.41222545 % 1.30280840 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4154 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,711,617.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,680,362.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63741586
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.96
POOL TRADING FACTOR: 96.32296952
................................................................................
Run: 08/22/95 08:59:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 69,187,900.80 7.486322 % 1,239,763.72
R 760947DP3 100.00 0.00 7.486322 % 0.00
M-1 760947DL2 12,120,000.00 11,130,440.34 7.486322 % 199,444.06
M-2 760947DM0 3,327,400.00 3,301,821.63 7.486322 % 2,435.84
M-3 760947DN8 2,139,000.00 2,122,557.09 7.486322 % 1,565.87
B-1 951,000.00 943,689.48 7.486322 % 696.18
B-2 142,700.00 141,603.04 7.486322 % 104.46
B-3 95,100.00 94,368.95 7.486322 % 69.62
B-4 950,747.29 943,438.73 7.486322 % 696.00
-------------------------------------------------------------------------------
95,065,047.29 87,865,820.06 1,444,775.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 431,474.26 1,671,237.98 0.00 0.00 67,948,137.08
R 0.00 0.00 0.00 0.00 0.00
M-1 69,412.41 268,856.47 0.00 0.00 10,930,996.28
M-2 20,591.04 23,026.88 0.00 0.00 3,299,385.79
M-3 13,236.83 14,802.70 0.00 0.00 2,120,991.22
B-1 5,885.10 6,581.28 0.00 0.00 942,993.30
B-2 883.08 987.54 0.00 0.00 141,498.58
B-3 588.51 658.13 0.00 0.00 94,299.33
B-4 5,883.54 6,579.54 0.00 0.00 942,742.73
-------------------------------------------------------------------------------
547,954.77 1,992,730.52 0.00 0.00 86,421,044.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 918.354382 16.455803 5.727104 22.182907 0.000000 901.898580
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 918.353163 16.455781 5.727097 22.182878 0.000000 901.897383
M-2 992.312806 0.732055 6.188327 6.920382 0.000000 991.580751
M-3 992.312805 0.732057 6.188326 6.920383 0.000000 991.580748
B-1 992.312808 0.732050 6.188328 6.920378 0.000000 991.580757
B-2 992.312824 0.732025 6.188367 6.920392 0.000000 991.580799
B-3 992.312829 0.732072 6.188328 6.920400 0.000000 991.580757
B-4 992.312826 0.732056 6.188332 6.920388 0.000000 991.580770
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:00 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 27,032.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,919.21
SUBSERVICER ADVANCES THIS MONTH 61,044.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 36 5,692,542.80
(B) TWO MONTHLY PAYMENTS: 10 1,793,106.78
(C) THREE OR MORE MONTHLY PAYMENTS: 4 843,630.20
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 277,407.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,421,044.31
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 1,379,954.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.74267920 % 18.84102300 % 2.41629820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.62452670 % 18.92059211 % 2.45488120 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,851,951.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,019,793.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12508148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.97
POOL TRADING FACTOR: 90.90727536
................................................................................
Run: 08/22/95 09:00:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 92,521,169.68 7.027220 % 2,191,296.11
M-1 760947DR9 2,949,000.00 2,927,309.48 7.027220 % 2,534.67
M-2 760947DS7 1,876,700.00 1,862,896.48 7.027220 % 1,613.03
R 760947DT5 100.00 0.00 7.027220 % 0.00
B-1 1,072,500.00 1,064,611.54 7.027220 % 921.81
B-2 375,400.00 372,638.84 7.027220 % 322.66
B-3 965,295.81 958,195.85 7.027220 % 829.67
-------------------------------------------------------------------------------
107,242,895.81 99,706,821.87 2,197,517.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 541,517.44 2,732,813.55 0.00 0.00 90,329,873.57
M-1 17,133.25 19,667.92 0.00 0.00 2,924,774.81
M-2 10,903.35 12,516.38 0.00 0.00 1,861,283.45
R 0.00 0.00 0.00 0.00 0.00
B-1 6,231.06 7,152.87 0.00 0.00 1,063,689.73
B-2 2,181.02 2,503.68 0.00 0.00 372,316.18
B-3 5,608.23 6,437.90 0.00 0.00 957,366.18
-------------------------------------------------------------------------------
583,574.35 2,781,092.30 0.00 0.00 97,509,303.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 925.175615 21.912107 5.414963 27.327070 0.000000 903.263508
M-1 992.644788 0.859502 5.809851 6.669353 0.000000 991.785287
M-2 992.644791 0.859503 5.809852 6.669355 0.000000 991.785288
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 992.644793 0.859497 5.809846 6.669343 0.000000 991.785296
B-2 992.644752 0.859510 5.809856 6.669366 0.000000 991.785242
B-3 992.644783 0.859498 5.809856 6.669354 0.000000 991.785285
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,280.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 980.73
SUBSERVICER ADVANCES THIS MONTH 19,485.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,728,582.44
(B) TWO MONTHLY PAYMENTS: 1 67,670.30
(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 97,509,303.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 384
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,111,184.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79321910 % 4.80429100 % 2.40248980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.63718430 % 4.90830933 % 2.45450640 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,144,858.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,989,773.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58929324
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.59
POOL TRADING FACTOR: 90.92378864
................................................................................
Run: 08/22/95 09:00:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 38,223,085.00 7.850000 % 202,876.41
A-2 760947EC1 6,468,543.00 6,370,514.33 9.250000 % 33,812.74
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 3,352,846.05 8.500000 % 56,092.64
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 9,637,823.33 8.500000 % 50,416.61
A-7 760947EL1 45,746,137.00 40,185,031.85 0.000000 % 5,977,088.32
A-8 760947EH0 0.00 0.00 0.537344 % 0.00
R-1 760947EJ6 100.00 0.00 8.500000 % 0.00
R-2 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 3,094,880.47 8.500000 % 1,705.45
M-2 760947EN7 1,860,998.00 1,856,928.48 8.500000 % 1,023.27
M-3 760947EP2 1,550,831.00 1,547,439.73 8.500000 % 852.72
B-1 760947EQ0 558,299.00 557,078.15 8.500000 % 306.98
B-2 760947ER8 248,133.00 247,590.40 8.500000 % 136.44
B-3 124,066.00 123,794.70 8.500000 % 68.22
B-4 620,337.16 618,980.64 8.500000 % 341.08
-------------------------------------------------------------------------------
124,066,559.16 114,547,993.13 6,324,720.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 246,082.69 448,959.10 0.00 0.00 38,020,208.59
A-2 48,328.34 82,141.08 0.00 0.00 6,336,701.59
A-3 59,081.75 59,081.75 0.00 0.00 8,732,000.00
A-4 23,373.21 79,465.85 0.00 0.00 3,296,753.41
A-5 0.00 0.00 0.00 0.00 0.00
A-6 67,186.74 117,603.35 0.00 0.00 9,587,406.72
A-7 254,209.79 6,231,298.11 50,416.61 0.00 34,258,360.14
A-8 37,860.56 37,860.56 0.00 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
M-1 21,574.88 23,280.33 0.00 0.00 3,093,175.02
M-2 12,944.93 13,968.20 0.00 0.00 1,855,905.21
M-3 10,787.44 11,640.16 0.00 0.00 1,546,587.01
B-1 3,883.48 4,190.46 0.00 0.00 556,771.17
B-2 1,726.00 1,862.44 0.00 0.00 247,453.96
B-3 862.99 931.21 0.00 0.00 123,726.48
B-4 4,315.01 4,656.09 0.00 0.00 618,639.56
-------------------------------------------------------------------------------
792,217.81 7,116,938.69 50,416.61 0.00 108,273,688.86
===============================================================================
Run: 08/22/95 09:00:04
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-1 984.845325 5.227257 6.340498 11.567755 0.000000 979.618068
A-2 984.845325 5.227258 7.471287 12.698545 0.000000 979.618067
A-3 1000.000000 0.000000 6.766119 6.766119 0.000000 1000.000000
A-4 959.326481 16.049396 6.687614 22.737010 0.000000 943.277084
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 979.553139 5.124160 6.828615 11.952775 0.000000 974.428979
A-7 878.435525 130.657772 5.556967 136.214739 1.102095 748.879848
R-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.813260 0.549850 6.955907 7.505757 0.000000 997.263410
M-2 997.813259 0.549850 6.955908 7.505758 0.000000 997.263409
M-3 997.813256 0.549847 6.955909 7.505756 0.000000 997.263409
B-1 997.813269 0.549849 6.955914 7.505763 0.000000 997.263420
B-2 997.813269 0.549866 6.955947 7.505813 0.000000 997.263403
B-3 997.813261 0.549869 6.955894 7.505763 0.000000 997.263392
B-4 997.813254 0.549814 6.955911 7.505725 0.000000 997.263424
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,040.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,647.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,115,520.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,273,688.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 386
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,210,979.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.91870680 % 5.71950300 % 1.36178980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.50908220 % 5.99930353 % 1.44056390 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5318 %
BANKRUPTCY AMOUNT AVAILABLE 157,648.00
FRAUD AMOUNT AVAILABLE 2,481,331.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.27068141
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.37
POOL TRADING FACTOR: 87.27064698
................................................................................
Run: 08/22/95 09:00:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 283,316,118.35 6.749777 % 6,273,565.68
R 760947EA5 100.00 0.00 6.749777 % 0.00
B-1 4,660,688.00 4,643,694.79 6.749777 % 3,928.52
B-2 2,330,345.00 2,321,848.39 6.749777 % 1,964.26
B-3 2,330,343.10 2,321,846.49 6.749777 % 1,964.26
-------------------------------------------------------------------------------
310,712,520.10 292,603,508.02 6,281,422.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,592,826.75 7,866,392.43 0.00 0.00 277,042,552.67
R 0.00 0.00 0.00 0.00 0.00
B-1 26,107.24 30,035.76 0.00 0.00 4,639,766.27
B-2 13,053.62 15,017.88 0.00 0.00 2,319,884.13
B-3 13,053.61 15,017.87 0.00 0.00 2,319,882.23
-------------------------------------------------------------------------------
1,645,041.22 7,926,463.94 0.00 0.00 286,322,085.30
===============================================================================
Run: 08/22/95 09:00:09
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 940.028325 20.815369 5.284917 26.100286 0.000000 919.212957
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 996.353927 0.842906 5.601585 6.444491 0.000000 995.511021
B-2 996.353926 0.842905 5.601583 6.444488 0.000000 995.511021
B-3 996.353923 0.842906 5.601583 6.444489 0.000000 995.511017
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:10 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 73,468.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,333.23
SUBSERVICER ADVANCES THIS MONTH 49,622.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,406,578.71
(B) TWO MONTHLY PAYMENTS: 8 1,980,315.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,771.47
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 286,322,085.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,130
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,033,883.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.82594730 % 3.17405270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.75905800 % 3.24094200 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 9,321,376.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,174,876.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.33168009
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.07
POOL TRADING FACTOR: 92.15016029
................................................................................
Run: 08/22/95 09:00:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 33,893,522.00 7.650000 % 383,187.60
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 3,665,757.45 8.500000 % 92,608.68
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 16,671,335.33 8.500000 % 97,695.09
A-7 760947FR7 64,384,584.53 57,077,167.28 0.000000 % 12,192,016.06
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.494511 % 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 4,716,774.05 8.500000 % 2,450.41
M-2 760947FT3 2,834,750.00 2,830,065.23 8.500000 % 1,470.25
M-3 760947FU0 2,362,291.00 2,358,387.02 8.500000 % 1,225.21
B-1 760947FV8 944,916.00 943,354.42 8.500000 % 490.08
B-2 760947FW6 566,950.00 566,013.05 8.500000 % 294.05
B-3 377,967.00 377,342.37 8.500000 % 196.03
B-4 944,921.62 943,360.00 8.500000 % 490.10
-------------------------------------------------------------------------------
188,983,349.15 173,706,078.20 12,772,123.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 209,812.59 593,000.19 0.00 0.00 33,510,334.40
A-2 258,237.64 258,237.64 0.00 0.00 40,142,000.00
A-3 62,405.23 62,405.23 0.00 0.00 9,521,000.00
A-4 25,213.67 117,822.35 0.00 0.00 3,573,148.77
A-5 0.00 0.00 0.00 0.00 0.00
A-6 114,668.13 212,363.22 0.00 0.00 16,573,640.24
A-7 311,061.28 12,503,077.34 97,695.09 0.00 44,982,846.31
A-8 33,679.49 33,679.49 0.00 0.00 0.00
A-9 59,778.26 59,778.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,442.73 34,893.14 0.00 0.00 4,714,323.64
M-2 19,465.65 20,935.90 0.00 0.00 2,828,594.98
M-3 16,221.36 17,446.57 0.00 0.00 2,357,161.81
B-1 6,488.54 6,978.62 0.00 0.00 942,864.34
B-2 3,893.13 4,187.18 0.00 0.00 565,719.00
B-3 2,595.42 2,791.45 0.00 0.00 377,146.34
B-4 6,488.58 6,978.68 0.00 0.00 942,869.90
-------------------------------------------------------------------------------
1,162,451.70 13,934,575.26 97,695.09 0.00 161,031,649.73
===============================================================================
Run: 08/22/95 09:00:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 973.845442 11.009936 6.028439 17.038375 0.000000 962.835507
A-2 1000.000000 0.000000 6.433103 6.433103 0.000000 1000.000000
A-3 1000.000000 0.000000 6.554483 6.554483 0.000000 1000.000000
A-4 947.713922 23.942265 6.518529 30.460794 0.000000 923.771657
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 982.516226 5.757608 6.757905 12.515513 0.000000 976.758619
A-7 886.503620 189.362347 4.831301 194.193648 1.517368 698.658641
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-1 998.347378 0.518651 6.866794 7.385445 0.000000 997.828726
M-2 998.347378 0.518652 6.866796 7.385448 0.000000 997.828726
M-3 998.347375 0.518653 6.866792 7.385445 0.000000 997.828722
B-1 998.347387 0.518649 6.866790 7.385439 0.000000 997.828738
B-2 998.347385 0.518652 6.866796 7.385448 0.000000 997.828733
B-3 998.347395 0.518643 6.866790 7.385433 0.000000 997.828752
B-4 998.347355 0.518657 6.866792 7.385449 0.000000 997.828688
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,964.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 31,275.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,215,083.50
(B) TWO MONTHLY PAYMENTS: 2 662,031.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,031,649.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 597
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,584,058.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.64297990 % 5.72212400 % 1.63489570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.06616650 % 6.14790971 % 1.76307660 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4884 %
BANKRUPTCY AMOUNT AVAILABLE 141,184.00
FRAUD AMOUNT AVAILABLE 3,779,667.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.25791902
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.42
POOL TRADING FACTOR: 85.20943800
................................................................................
Run: 08/22/95 09:00:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,667,874.21 8.000000 % 2,916,439.82
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 1,039,628.06 0.000000 % 4,264.25
A-6 760947EZ0 0.00 0.00 0.449276 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,561,536.04 8.000000 % 4,637.97
M-2 760947FC0 525,100.00 520,478.98 8.000000 % 1,545.89
M-3 760947FD8 525,100.00 520,478.98 8.000000 % 1,545.89
B-1 630,100.00 624,554.94 8.000000 % 1,855.01
B-2 315,000.00 312,227.91 8.000000 % 927.36
B-3 367,575.59 364,340.82 8.000000 % 1,082.15
-------------------------------------------------------------------------------
105,020,175.63 101,281,434.94 2,932,298.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 337,682.53 3,254,122.35 0.00 0.00 47,751,434.39
A-2 121,629.46 121,629.46 0.00 0.00 18,250,000.00
A-3 44,146.49 44,146.49 0.00 0.00 6,624,000.00
A-4 138,599.70 138,599.70 0.00 0.00 20,796,315.00
A-5 0.00 4,264.25 0.00 0.00 1,035,363.81
A-6 37,907.86 37,907.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,407.06 15,045.03 0.00 0.00 1,556,898.07
M-2 3,468.80 5,014.69 0.00 0.00 518,933.09
M-3 3,468.80 5,014.69 0.00 0.00 518,933.09
B-1 4,162.43 6,017.44 0.00 0.00 622,699.93
B-2 2,080.88 3,008.24 0.00 0.00 311,300.55
B-3 2,428.20 3,510.35 0.00 0.00 363,258.67
-------------------------------------------------------------------------------
705,982.21 3,638,280.55 0.00 0.00 98,349,136.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 932.080100 53.650475 6.211967 59.862442 0.000000 878.429625
A-2 1000.000000 0.000000 6.664628 6.664628 0.000000 1000.000000
A-3 1000.000000 0.000000 6.664627 6.664627 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664628 6.664628 0.000000 1000.000000
A-5 988.723587 4.055455 0.000000 4.055455 0.000000 984.668132
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.199721 2.943995 6.605979 9.549974 0.000000 988.255726
M-2 991.199733 2.943992 6.605980 9.549972 0.000000 988.255742
M-3 991.199733 2.943992 6.605980 9.549972 0.000000 988.255742
B-1 991.199714 2.943993 6.605983 9.549976 0.000000 988.255721
B-2 991.199714 2.944000 6.605968 9.549968 0.000000 988.255714
B-3 991.199715 2.943993 6.605988 9.549981 0.000000 988.255695
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,842.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,086.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,662,071.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,349,136.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,630,643.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.10579880 % 1.29798500 % 2.59621620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.00054210 % 1.31903461 % 2.66638950 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4504 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,050,202.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69291741
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.73
POOL TRADING FACTOR: 93.64785005
................................................................................
Run: 08/22/95 09:00:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 93,370,634.19 6.921193 % 1,663,886.88
R 760947GA3 100.00 0.00 6.921193 % 0.00
M-1 760947GB1 16,170,335.00 15,756,295.41 6.921193 % 280,780.93
M-2 760947GC9 3,892,859.00 3,879,860.06 6.921193 % 4,211.32
M-3 760947GD7 1,796,704.00 1,790,704.48 6.921193 % 1,943.69
B-1 1,078,022.00 1,074,422.29 6.921193 % 1,166.21
B-2 299,451.00 298,451.08 6.921193 % 323.95
B-3 718,681.74 716,281.94 6.921193 % 777.47
-------------------------------------------------------------------------------
119,780,254.74 116,886,649.45 1,953,090.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 538,284.92 2,202,171.80 0.00 0.00 91,706,747.31
R 0.00 0.00 0.00 0.00 0.00
M-1 90,835.59 371,616.52 0.00 0.00 15,475,514.48
M-2 22,367.53 26,578.85 0.00 0.00 3,875,648.74
M-3 10,323.48 12,267.17 0.00 0.00 1,788,760.79
B-1 6,194.08 7,360.29 0.00 0.00 1,073,256.08
B-2 1,720.58 2,044.53 0.00 0.00 298,127.13
B-3 4,129.39 4,906.86 0.00 0.00 715,504.47
-------------------------------------------------------------------------------
673,855.57 2,626,946.02 0.00 0.00 114,933,559.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 974.396130 17.363970 5.617427 22.981397 0.000000 957.032160
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.395114 17.363953 5.617422 22.981375 0.000000 957.031161
M-2 996.660824 1.081806 5.745785 6.827591 0.000000 995.579018
M-3 996.660819 1.081809 5.745788 6.827597 0.000000 995.579010
B-1 996.660820 1.081805 5.745783 6.827588 0.000000 995.579014
B-2 996.660823 1.081813 5.745781 6.827594 0.000000 995.579010
B-3 996.660831 1.081800 5.745784 6.827584 0.000000 995.579031
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:21 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 36,237.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,080.60
SUBSERVICER ADVANCES THIS MONTH 11,863.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,271,693.44
(B) TWO MONTHLY PAYMENTS: 2 508,187.60
(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 114,933,559.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 960
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,826,218.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.88135060 % 18.33131500 % 1.78733440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.79109680 % 18.39316923 % 1.81573400 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,593,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,316,337.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43595308
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.67
POOL TRADING FACTOR: 95.95367721
................................................................................
Run: 08/22/95 09:00:52 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 # 1023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
I A 760947GE5 94,065,000.00 91,338,213.69 7.130655 % 3,187,788.44
II A 760947GF2 199,529,000.00 193,011,245.80 6.410255 % 4,080,228.99
III 760947GG0 151,831,000.00 147,639,187.63 7.073427 % 1,813,998.44
R 760947GL9 1,000.00 971.01 7.130655 % 33.89
I M 760947GH8 10,069,000.00 10,035,056.69 7.130655 % 17,777.65
II M 760947GJ4 21,982,000.00 21,896,953.35 6.410255 % 42,935.43
III 760947GK1 12,966,000.00 12,905,611.21 7.073427 % 30,724.21
I B 1,855,785.84 1,849,529.86 7.130655 % 3,276.54
II B 3,946,359.39 3,931,091.23 6.410255 % 7,708.06
III 2,509,923.08 2,498,233.18 7.073427 % 5,947.51
-------------------------------------------------------------------------------
498,755,068.31 485,106,093.65 9,190,419.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 542,272.45 3,730,060.89 0.00 0.00 88,150,425.25
II A 1,027,162.49 5,107,391.48 0.00 0.00 188,931,016.81
III A 869,675.64 2,683,674.08 0.00 0.00 145,825,189.19
R 5.76 39.65 0.00 0.00 937.12
I M 59,577.86 77,355.51 0.00 0.00 10,017,279.04
II M 116,530.67 159,466.10 0.00 0.00 21,854,017.92
III M 76,021.12 106,745.33 0.00 0.00 12,874,887.00
I B 10,980.61 14,257.15 0.00 0.00 1,846,253.32
II B 20,920.38 28,628.44 0.00 0.00 3,923,383.17
III B 14,715.96 20,663.47 0.00 0.00 2,492,285.67
-------------------------------------------------------------------------------
2,737,862.94 11,928,282.10 0.00 0.00 475,915,674.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 971.011680 33.889209 5.764870 39.654079 0.000000 937.122471
II A 967.334301 20.449303 5.147936 25.597239 0.000000 946.884998
III 972.391591 11.947484 5.727919 17.675403 0.000000 960.444107
R 971.010000 33.890000 5.760000 39.650000 0.000000 937.120000
I M 996.628929 1.765582 5.916959 7.682541 0.000000 994.863347
II M 996.131078 1.953209 5.301186 7.254395 0.000000 994.177869
III 995.342527 2.369598 5.863113 8.232711 0.000000 992.972929
I B 996.628932 1.765582 5.916960 7.682542 0.000000 994.863350
II B 996.131077 1.953209 5.301185 7.254394 0.000000 994.177869
III 995.342527 2.369598 5.863112 8.232710 0.000000 992.972928
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:54 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 100,063.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,005.01
SUBSERVICER ADVANCES THIS MONTH 34,049.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 51 3,827,987.56
(B) TWO MONTHLY PAYMENTS: 5 394,285.63
(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 475,915,674.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,851
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,190,299.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.05054460 % 9.24284800 % 1.70660690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.86187010 % 9.40212444 % 1.73600550 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.17276100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.86
POOL TRADING FACTOR: 95.42071945
Run: 08/22/95 09:00:55 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 21,119.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,377.59
SUBSERVICER ADVANCES THIS MONTH 5,759.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 536,992.34
(B) TWO MONTHLY PAYMENTS: 2 208,835.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,014,894.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,026,010.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.48657980 % 9.72165300 % 1.79176740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.01578722 % 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 7.52361956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.50
POOL TRADING FACTOR: 94.36187678
Run: 08/22/95 09:00:56 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 45,140.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,448.02
SUBSERVICER ADVANCES THIS MONTH 12,505.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 1,457,340.56
(B) TWO MONTHLY PAYMENTS: 3 185,449.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,708,417.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,925
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,701,773.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.19771140 % 10.00595200 % 1.79633700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.17846349 % 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 6.79306905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.74
POOL TRADING FACTOR: 95.23238384
Run: 08/22/95 09:00:57 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 33,802.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,590.51
SUBSERVICER ADVANCES THIS MONTH 15,784.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 1,833,654.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,192,361.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,623
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,462,515.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.55228290 % 7.91546300 % 1.53225390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 7.98728107 % 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 7.46081288
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 260.15
POOL TRADING FACTOR: 96.34530293
................................................................................
Run: 08/22/95 09:00:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,118,961.78 8.250000 % 646,229.38
A-2 760947HC8 10,286,000.00 9,119,848.40 7.750000 % 646,292.21
A-3 760947HD6 25,078,000.00 22,234,839.42 8.000000 % 1,575,706.41
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 569,607.66 565,297.96 0.000000 % 2,214.32
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 1,566,119.71 8.000000 % 4,391.68
M-2 760947HQ7 1,049,900.00 1,044,112.96 8.000000 % 2,927.88
M-3 760947HR5 892,400.00 887,481.09 8.000000 % 2,488.65
B-1 209,800.00 208,643.58 8.000000 % 585.07
B-2 367,400.00 365,374.89 8.000000 % 1,024.58
B-3 367,731.33 365,704.40 8.000000 % 1,025.51
-------------------------------------------------------------------------------
104,981,638.99 99,777,384.19 2,882,885.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 62,666.07 708,895.45 0.00 0.00 8,472,732.40
A-2 58,873.85 705,166.06 0.00 0.00 8,473,556.19
A-3 148,168.92 1,723,875.33 0.00 0.00 20,659,133.01
A-4 11,455.10 11,455.10 0.00 0.00 1,719,000.00
A-5 148,603.14 148,603.14 0.00 0.00 22,300,000.00
A-6 105,271.67 105,271.67 0.00 0.00 17,800,000.00
A-7 34,085.43 34,085.43 0.00 0.00 5,280,000.00
A-8 46,480.13 46,480.13 0.00 0.00 7,200,000.00
A-9 15,943.18 15,943.18 0.00 0.00 0.00
A-10 0.00 2,214.32 0.00 0.00 563,083.64
R-I 6.67 6.67 0.00 0.00 1,000.00
R-II 6.85 6.85 0.00 0.00 1,000.00
M-1 10,436.34 14,828.02 0.00 0.00 1,561,728.03
M-2 6,957.78 9,885.66 0.00 0.00 1,041,185.08
M-3 5,914.01 8,402.66 0.00 0.00 884,992.44
B-1 1,390.37 1,975.44 0.00 0.00 208,058.51
B-2 2,434.79 3,459.37 0.00 0.00 364,350.31
B-3 2,436.99 3,462.50 0.00 0.00 364,678.89
-------------------------------------------------------------------------------
661,131.29 3,544,016.98 0.00 0.00 96,894,498.50
===============================================================================
Run: 08/22/95 09:00:23
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-1 886.627300 62.832220 6.092958 68.925178 0.000000 823.795080
A-2 886.627299 62.832220 5.723688 68.555908 0.000000 823.795080
A-3 886.627300 62.832220 5.908323 68.740543 0.000000 823.795080
A-4 1000.000000 0.000000 6.663816 6.663816 0.000000 1000.000000
A-5 1000.000000 0.000000 6.663818 6.663818 0.000000 1000.000000
A-6 1000.000000 0.000000 5.914139 5.914139 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455574 6.455574 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455574 6.455574 0.000000 1000.000000
A-10 992.433915 3.887448 0.000000 3.887448 0.000000 988.546467
R-I 1000.000000 0.000000 6.670000 6.670000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.850000 6.850000 0.000000 1000.000000
M-1 994.488005 2.788722 6.627089 9.415811 0.000000 991.699282
M-2 994.488008 2.788723 6.627088 9.415811 0.000000 991.699286
M-3 994.487999 2.788716 6.627084 9.415800 0.000000 991.699283
B-1 994.487989 2.788704 6.627121 9.415825 0.000000 991.699285
B-2 994.487997 2.788732 6.627082 9.415814 0.000000 991.699265
B-3 994.488014 2.788666 6.627094 9.415760 0.000000 991.699266
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,606.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 39,455.81
SUBSERVICER ADVANCES THIS MONTH 6,782.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 685,316.52
(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 96,894,498.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,602,745.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.52732250 % 3.52549200 % 0.94718590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.40648990 % 3.59969410 % 0.97277480 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,049,816.00
SPECIAL HAZARD AMOUNT AVAILABLE 524,908.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.74441795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.91
POOL TRADING FACTOR: 92.29661437
................................................................................
Run: 08/22/95 09:00:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,338,313.21 7.650000 % 3,476,903.28
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 9,323,680.83 8.000000 % 444,152.35
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 0.886372 % 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 2,806,375.19 8.000000 % 1,525.59
M-2 760947GY1 1,277,000.00 1,275,625.09 8.000000 % 693.45
M-3 760947GZ8 1,277,000.00 1,275,625.09 8.000000 % 693.45
B-1 613,000.00 612,340.00 8.000000 % 332.88
B-2 408,600.00 408,160.07 8.000000 % 221.88
B-3 510,571.55 510,021.84 8.000000 % 277.25
-------------------------------------------------------------------------------
102,156,471.55 95,935,751.32 3,924,800.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 237,997.21 3,714,900.49 0.00 0.00 33,861,409.93
A-2 137,622.31 137,622.31 0.00 0.00 20,646,342.00
A-3 62,148.85 506,301.20 0.00 0.00 8,879,528.48
A-4 144,907.42 144,907.42 0.00 0.00 21,739,268.00
A-5 10,888.76 10,888.76 0.00 0.00 0.00
A-6 70,852.06 70,852.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,706.46 20,232.05 0.00 0.00 2,804,849.60
M-2 8,502.94 9,196.39 0.00 0.00 1,274,931.64
M-3 8,502.94 9,196.39 0.00 0.00 1,274,931.64
B-1 4,081.68 4,414.56 0.00 0.00 612,007.12
B-2 2,720.68 2,942.56 0.00 0.00 407,938.19
B-3 3,399.66 3,676.91 0.00 0.00 509,744.59
-------------------------------------------------------------------------------
710,330.97 4,635,131.10 0.00 0.00 92,010,951.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 871.420755 81.145757 5.554501 86.700258 0.000000 790.274998
A-2 1000.000000 0.000000 6.665699 6.665699 0.000000 1000.000000
A-3 929.814719 44.293600 6.197865 50.491465 0.000000 885.521119
A-4 1000.000000 0.000000 6.665699 6.665699 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-1 998.923325 0.543031 6.658525 7.201556 0.000000 998.380295
M-2 998.923328 0.543031 6.658528 7.201559 0.000000 998.380298
M-3 998.923328 0.543031 6.658528 7.201559 0.000000 998.380298
B-1 998.923328 0.543034 6.658532 7.201566 0.000000 998.380294
B-2 998.923324 0.543025 6.658541 7.201566 0.000000 998.380299
B-3 998.923344 0.542941 6.658538 7.201479 0.000000 998.380325
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:30 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 21,586.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 9,947.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,203,479.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,010,951.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,872,648.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.82004140 % 5.58459700 % 1.59536140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.51784410 % 5.81964735 % 1.66250850 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8765 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,043,129.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,000,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20628362
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.94
POOL TRADING FACTOR: 90.06864645
................................................................................
Run: 08/22/95 09:00:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,082,299.58 6.600000 % 126,270.07
A-2 760947HT1 23,921,333.00 23,850,866.05 7.000000 % 84,180.05
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 7,751,514.48 8.000000 % 3,756,459.52
A-8 760947HZ7 18,690,000.00 18,593,336.10 8.000000 % 4,617,498.39
A-9 760947JF9 63,512,857.35 63,507,670.14 0.000000 % 218.36
A-10 760947JA0 8,356,981.00 2,698,719.38 8.000000 % 2,698,719.38
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.549685 % 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 5,496,580.47 8.000000 % 3,046.15
M-2 760947JH5 2,499,831.00 2,498,445.76 8.000000 % 1,384.61
M-3 760947JJ1 2,499,831.00 2,498,445.76 8.000000 % 1,384.61
B-1 760947JK8 799,945.00 799,501.72 8.000000 % 443.08
B-2 760947JL6 699,952.00 699,564.13 8.000000 % 387.69
B-3 999,934.64 999,380.55 8.000000 % 553.84
-------------------------------------------------------------------------------
199,986,492.99 193,986,324.12 11,290,545.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 125,031.61 251,301.68 0.00 0.00 22,956,029.51
A-2 137,024.74 221,204.79 0.00 0.00 23,766,686.00
A-3 69,802.35 69,802.35 0.00 0.00 12,694,000.00
A-4 72,361.29 72,361.29 0.00 0.00 12,686,000.00
A-5 55,177.15 55,177.15 0.00 0.00 9,469,000.00
A-6 39,634.58 39,634.58 0.00 0.00 6,661,000.00
A-7 50,894.79 3,807,354.31 0.00 0.00 3,995,054.96
A-8 122,079.87 4,739,578.26 0.00 0.00 13,975,837.71
A-9 429,864.43 430,082.79 0.00 0.00 63,507,451.78
A-10 0.00 2,698,719.38 17,719.21 0.00 17,719.21
A-11 67,252.98 67,252.98 0.00 0.00 0.00
A-12 87,514.78 87,514.78 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,089.38 39,135.53 0.00 0.00 5,493,534.32
M-2 16,404.27 17,788.88 0.00 0.00 2,497,061.15
M-3 16,404.27 17,788.88 0.00 0.00 2,497,061.15
B-1 5,249.36 5,692.44 0.00 0.00 799,058.64
B-2 4,593.19 4,980.88 0.00 0.00 699,176.44
B-3 6,561.72 7,115.56 0.00 0.00 998,826.71
-------------------------------------------------------------------------------
1,341,940.76 12,632,486.51 17,719.21 0.00 182,713,497.58
===============================================================================
Run: 08/22/95 09:00:32
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-1 995.441590 5.445492 5.392083 10.837575 0.000000 989.996098
A-2 997.054221 3.519037 5.728140 9.247177 0.000000 993.535185
A-3 1000.000000 0.000000 5.498846 5.498846 0.000000 1000.000000
A-4 1000.000000 0.000000 5.704027 5.704027 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827136 5.827136 0.000000 1000.000000
A-6 1000.000000 0.000000 5.950245 5.950245 0.000000 1000.000000
A-7 992.765686 481.103934 6.518288 487.622222 0.000000 511.661752
A-8 994.828042 247.057164 6.531828 253.588992 0.000000 747.770878
A-9 999.918328 0.003438 6.768148 6.771586 0.000000 999.914890
A-10 322.929941 322.929941 0.000000 322.929941 2.120288 2.120288
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-1 999.445866 0.553883 6.562149 7.116032 0.000000 998.891983
M-2 999.445867 0.553881 6.562152 7.116033 0.000000 998.891985
M-3 999.445867 0.553881 6.562152 7.116033 0.000000 998.891985
B-1 999.445862 0.553888 6.562151 7.116039 0.000000 998.891974
B-2 999.445862 0.553881 6.562150 7.116031 0.000000 998.891981
B-3 999.445874 0.553886 6.562149 7.116035 0.000000 998.891998
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,239.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,850.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,039,415.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 182,713,497.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 610
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,165,288.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29462020 % 5.41588300 % 1.28949640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.88434680 % 5.73994629 % 1.36839520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5397 %
BANKRUPTCY AMOUNT AVAILABLE 130,643.00
FRAUD AMOUNT AVAILABLE 3,999,730.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,011,402.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.83526613
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.85
POOL TRADING FACTOR: 91.36291899
................................................................................
Run: 08/22/95 09:00:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 55,601,800.00 6.600000 % 274,775.29
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 20,970,000.00 7.500000 % 89,668.44
A-4 760947JQ5 38,235,000.00 38,235,000.00 7.200000 % 84,777.14
A-5 760947JR3 6,989,000.00 6,989,000.00 7.500000 % 74,164.82
A-6 760947KB6 72,376,561.40 72,376,561.40 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 8,040,000.00 7.500000 % 4,286,865.18
A-9 760947JU6 142,330.60 142,330.60 0.000000 % 115.70
A-10 760947JV4 0.00 0.00 0.680100 % 0.00
R-I 760947JW2 100.00 100.00 7.500000 % 100.00
R-II 760947JX0 100.00 100.00 7.500000 % 100.00
M-1 760947JY8 5,767,800.00 5,767,800.00 7.500000 % 3,541.56
M-2 760947JZ5 2,883,900.00 2,883,900.00 7.500000 % 1,770.78
M-3 760947KA8 2,883,900.00 2,883,900.00 7.500000 % 1,770.78
B-1 922,800.00 922,800.00 7.500000 % 566.62
B-2 807,500.00 807,500.00 7.500000 % 495.82
B-3 1,153,493.52 1,153,493.52 7.500000 % 708.14
-------------------------------------------------------------------------------
230,710,285.52 230,710,285.52 4,819,420.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 305,779.27 580,554.56 0.00 0.00 55,327,024.71
A-2 42,441.75 42,441.75 0.00 0.00 8,936,000.00
A-3 131,049.37 220,717.81 0.00 0.00 20,880,331.56
A-4 229,387.02 314,164.16 0.00 0.00 38,150,222.86
A-5 43,676.88 117,841.70 0.00 0.00 6,914,835.18
A-6 512,787.69 512,787.69 0.00 0.00 72,376,561.40
A-7 35,425.01 35,425.01 0.00 0.00 5,000,000.00
A-8 0.00 4,286,865.18 50,244.97 0.00 3,803,379.79
A-9 0.00 115.70 0.00 0.00 142,214.90
A-10 130,733.03 130,733.03 0.00 0.00 0.00
R-I 0.63 100.63 0.00 0.00 0.00
R-II 0.63 100.63 0.00 0.00 0.00
M-1 36,045.14 39,586.70 0.00 0.00 5,764,258.44
M-2 18,022.57 19,793.35 0.00 0.00 2,882,129.22
M-3 18,022.57 19,793.35 0.00 0.00 2,882,129.22
B-1 5,766.92 6,333.54 0.00 0.00 922,233.38
B-2 5,046.37 5,542.19 0.00 0.00 807,004.18
B-3 7,208.61 7,916.75 0.00 0.00 1,152,785.25
-------------------------------------------------------------------------------
1,521,393.46 6,340,813.73 50,244.97 0.00 225,941,110.09
===============================================================================
Run: 08/22/95 09:00:36
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 1000.000000 4.941842 5.499449 10.441291 0.000000 995.058158
A-2 1000.000000 0.000000 4.749524 4.749524 0.000000 1000.000000
A-3 1000.000000 4.276034 6.249374 10.525408 0.000000 995.723966
A-4 1000.000000 2.217265 5.999399 8.216664 0.000000 997.782735
A-5 1000.000000 10.611650 6.249375 16.861025 0.000000 989.388350
A-6 1000.000000 0.000000 7.084997 7.084997 0.000000 1000.000000
A-7 1000.000000 0.000000 7.085002 7.085002 0.000000 1000.000000
A-8 1000.000000 533.192187 0.000000 533.192187 6.249374 473.057188
A-9 1000.000000 0.812896 0.000000 0.812896 0.000000 999.187104
R-I 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.614023 6.249374 6.863397 0.000000 999.385977
M-2 1000.000000 0.614023 6.249374 6.863397 0.000000 999.385977
M-3 1000.000000 0.614023 6.249374 6.863397 0.000000 999.385977
B-1 1000.000000 0.614023 6.249371 6.863394 0.000000 999.385978
B-2 1000.000000 0.614019 6.249375 6.863394 0.000000 999.385981
B-3 1000.000000 0.613909 6.249372 6.863281 0.000000 999.385978
_______________________________________________________________________________
DETERMINATION DATE 21-August-95
DISTRIBUTION DATE 25-August-95
Run: 08/22/95 09:00:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,956.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,836.73
SUBSERVICER ADVANCES THIS MONTH 15,188.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,917,296.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 225,941,110.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 723
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,627,496.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.74614160 % 5.00312400 % 1.25073470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.61797600 % 5.10244323 % 1.27636710 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6738 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 4,614,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,113,349.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47432255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.93282930
................................................................................
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1985-1 3U
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3507 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 CALIFORNIA LOANS 825,229.01
CERTIFICATE NUMBER OF UNITS: 0001 NON CALIFORNIA LOANS: 9,793,477.88
SPECIAL HAZARD INSURANCE 1,663,538.68
NON CALIFORNIA LOANS: 438,591.06
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.243378
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,228.81 10,228.81 10,228.81
LESS SERVICE FEE 1,456.51 1,456.51 1,456.51
NET INTEREST 8,772.30 8,772.30 8,772.30
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 12,822.54 12,822.54 12,822.54
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 22,594.84 22,594.84 22,594.84
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,003,548.15 1,003,548.15 1,003,548.15
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 1,003,548.15 1,003,548.15 1,003,548.15
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 12,822.54 12,822.54 12,822.54
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 13,822.54 13,822.54 13,822.54
ENDING PRINCIPAL BALANCE 989,725.61 989,725.61 989,725.61
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
--------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-1 HF
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3504 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,337,946.79
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 344,787.59
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.156689
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,725.86 23,725.86 23,725.86
LESS SERVICE FEE 4,209.21 4,209.21 4,209.21
NET INTEREST 19,516.65 19,516.65 19,516.65
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 2,227.76 2,227.76 2,227.76
ADDITIONAL PRINCIPAL 33.53 33.53 33.53
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 21,777.94 21,777.94 21,777.94
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,342,041.28 2,342,041.28 2,342,041.28
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 2,342,041.28 2,342,041.28 2,342,041.28
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,227.76 2,227.76 2,227.76
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 33.53 33.53 33.53
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 2,261.29 2,261.29 2,261.29
ENDING PRINCIPAL BALANCE 2,339,779.99 2,339,779.99 2,339,779.99
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2 292,897.14
PRINCIPAL 585.69 585.69 585.69
INTEREST 5,813.39 5,813.39 5,813.39
60-89 DAYS 1 57,516.32
PRINCIPAL 150.39 150.39 150.39
INTEREST 1,831.74 1,831.74 1,831.74
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 6,368.70 6,368.70 6,368.70
INTEREST 81,265.30 81,265.30 81,265.30
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 4 544,278.26 96,015.21 96,015.21 96,015.21
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-2 HG
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3505 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,781,297.08
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 312,027.16
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 11.065023
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,202.68 3,202.68 3,202.68
LESS SERVICE FEE 306.07 306.07 306.07
NET INTEREST 2,896.61 2,896.61 2,896.61
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 5,323.71 5,323.71 5,323.71
PRINCIPAL INSTALLMENT 3,886.44 3,886.44 3,886.44
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 1,459.34 1,459.34 1,459.34
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 344,869.72 344,869.72 344,869.72
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 344,869.72 344,869.72 344,869.72
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,886.44 3,886.44 3,886.44
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 3,886.44 3,886.44 3,886.44
ENDING PRINCIPAL BALANCE 340,983.28 340,983.28 340,983.28
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-3 GP
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: WISCONSIN INVESTMENT BOARD
ADDRESS: ATTN GERALD T MAHAFFEY
PO BOX 7842
MADISON, WI 53707
CONTROL NUMBER: 3502 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 2,117,945.94
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 340,321.48
BANKRUPTCY BOND: 100,000.00
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 10.836889
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,498.70 3,498.70 3,498.70
LESS SERVICE FEE 786.75 786.75 786.75
NET INTEREST 2,711.95 2,711.95 2,711.95
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 7,359.27 7,359.27 7,359.27
ADDITIONAL PRINCIPAL 710.00 710.00 710.00
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 10,781.22 10,781.22 10,781.22
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 388,130.60 388,130.60 388,130.60
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 388,130.60 388,130.60 388,130.60
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,359.27 7,359.27 7,359.27
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 710.00 710.00 710.00
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 8,069.27 8,069.27 8,069.27
ENDING PRINCIPAL BALANCE 380,061.33 380,061.33 380,061.33
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.239087
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 12,369.52 12,369.52 12,369.52
LESS SERVICE FEE 2,012.30 2,012.30 2,012.30
NET INTEREST 10,357.22 10,357.22 10,357.22
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,199.43 1,199.43 1,199.43
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
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 11,559.45 11,559.45 11,559.45
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,212,788.49 1,212,788.49 1,212,788.49
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 1,212,788.49
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,212,788.49 1,212,788.49 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,199.43 1,199.43 1,199.43
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,202.23 1,202.23 1,202.23
ENDING PRINCIPAL BALANCE 1,211,586.26 1,211,586.26 1,211,586.26
***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 2 136,205.85
PRINCIPAL 675.42 675.42 675.42
INTEREST 11,092.36 11,092.36 11,092.36
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 136,205.85 11,767.78 11,767.78 11,767.78
***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 1986-8 GH
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3501 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 7,604,023.83
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 455,448.80
BANKRUPTCY BOND: 279,814.75
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 12.007937
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 29
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 11,518.91 11,518.91 11,518.91
LESS SERVICE FEE 1,984.04 1,984.04 1,984.04
NET INTEREST 9,534.87 9,534.87 9,534.87
PAYOFF NET INTEREST 531.01 531.01 531.01
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 13,450.89 13,450.89 13,450.89
ADDITIONAL PRINCIPAL 1,276.71 1,276.71 1,276.71
PAYOFF PRINCIPAL 102,433.16 102,433.16 102,433.16
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 127,226.64 127,226.64 127,226.64
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,253,562.75 1,253,562.75 1,253,562.75
LESS PAYOFF PRINCIPAL BALANCE 102,433.16 102,433.16 102,433.16
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 1,151,129.59 1,151,129.59 1,151,129.59
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,450.89 13,450.89 13,450.89
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,276.71 1,276.71 1,276.71
PAYOFF PRINCIPAL 102,433.16 102,433.16 102,433.16
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 117,160.76 117,160.76 117,160.76
ENDING PRINCIPAL BALANCE 1,136,401.99 1,136,401.99 1,136,401.99
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 120,055.84
PRINCIPAL 2,690.78 2,690.78 2,690.78
INTEREST 2,437.48 2,437.48 2,437.48
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 120,055.84 5,128.26 5,128.26 5,128.26
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
---------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-9 HC
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3503 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,321,303.44
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 557,517.94
BANKRUPTCY BOND: 397,835.15
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 10.793484
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,259.68 3,259.68 3,259.68
LESS SERVICE FEE 541.63 541.63 541.63
NET INTEREST 2,718.05 2,718.05 2,718.05
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 3,926.34 3,926.34 3,926.34
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 6,644.39 6,644.39 6,644.39
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 362,404.90 362,404.90 362,404.90
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 362,404.90 362,404.90 362,404.90
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,926.34 3,926.34 3,926.34
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 3,926.34 3,926.34 3,926.34
ENDING PRINCIPAL BALANCE 358,478.56 358,478.56 358,478.56
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-11 DQ
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3500 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,539,063.13
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 376,984.52
BANKRUPTCY BOND: 488,435.46
SCHEDULED INSTALLMENTS OF: 08/01/95
GROSS INTEREST RATE: 11.418673
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 20
REPORT DATE: 08/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,676.55 17,676.55 17,676.55
LESS SERVICE FEE 3,432.73 3,432.73 3,432.73
NET INTEREST 14,243.82 14,243.82 14,243.82
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,981.24 1,981.24 1,981.24
ADDITIONAL PRINCIPAL 0.35 0.35 0.35
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 16,225.41 16,225.41 16,225.41
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,009,618.83 2,009,618.83 2,009,618.83
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 151,972.21 151,972.21 151,972.21
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,857,646.62 1,857,646.62 1,857,646.62
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,981.24 1,981.24 1,981.24
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.35 0.35 0.35
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,981.59 1,981.59 1,981.59
ENDING PRINCIPAL BALANCE 2,007,637.24 2,007,637.24 2,007,637.24
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 33,299.33
PRINCIPAL 77.65 77.65 77.65
INTEREST 811.21 811.21 811.21
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 1 132,637.39
PRINCIPAL 224.01 224.01 224.01
INTEREST 3,010.71 3,010.71 3,010.71
REO 1 154,236.08
PRINICPAL 3,139.14 3,139.14 3,139.14
INTEREST 24,494.27 24,494.27 24,494.27
TOTAL 3 320,172.80 31,756.99 31,756.99 31,756.99
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 5,812.29 5,812.29 5,812.29
SERVICE FEE 584.39 584.39 584.39
PRINCIPAL 875.27 875.27 875.27
TOTAL NOT ADVANCED 6,687.56 6,687.56 6,687.56
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
-----------------------------------------------------------------------------
<PAGE>
