- ---------------------------------------------------------
- ------------------
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)
January 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 January 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
Series 1986-5
Series 1986-6
Series 1986-7
Series 1986-10
Series 1986-12
Series 1986-13
Series 1986-14
Series 1986-15
Series 1986-16
Series 1986-17
Series 1986-18
Series 1986-19
Series 1986-20
Series 1987-1
Series 1987-2
Series 1987-3
Series 1987-4
Series 1987-S1
Series 1987-5
Series 1987-S2
Series 1987-S4
Series 1987-6
Series 1987-7
Series 1987-S5
Series 1987-S6
Series 1987-S7
Series 1987-8A
Series 1987-8B
Series 1987-S8
Series 1987-S9
Series 1987-SA1
Series 1987-9
Series 1988-S1
Series 1988-1
Series 1988-2A
Series 1988-2B
Series 1988-3A
Series 1988-3B
Series 1988-3C
Series 1988-4A
Series 1988-4B
Series 1988-4C
Series 1988-4D
Series 1988-4E
Series 1989-1
Series 1989-2
Series 1989-3A
Series 1989-3B
Series 1989-3C
Series 1989-SW1A
Series 1989-SW1B
Series 1989-S1
Series 1989-S2
Series 1989-SW2
Series 1989-4A
Series 1989-4B
Series 1989-4C
Series 1989-4D
Series 1989-4E
Series 1989-4F
Series 1989-S3
Series 1989-S4
Series 1989-5A
Series 1989-5B
Series 1989-S5
Series 1989-6
Series 1989-7
Series 1989-S6
Series 1990-S1
Series 1990-1
Series 1990-2
Series 1990-3A
Series 1990-3B
Series 1990-3C
Series 1990-4
Series 1990-5
Series 1990-6
Series 1990-7
Series 1990-8
Series 1990-9
Series 1990-10
Series 1990-11
Series 1990-12
Series 1990-13
Series 1990-S14
Series 1990-S15
Series 1990-R16
Series 1990-S17
Series 1991-S1
Series 1991-S2
Series 1991-3
Series 1991-4
Series 1991-S5
Series 1991-S6
Series 1991-S7
Series 1991-S8
Series 1991-R9
Series 1991-S10
Series 1991-S11
Series 1991-S12
Series 1991-R13
Series 1991-R14
Series 1991-S15
Series 1991-S17
Series 1991-S18
Series 1991-S19
Series 1991-20
Series 1991-21A
Series 1991-21B
Series 1991-21C
Series 1991-S22
Series 1991-25A
Series 1991-25B
Series 1991-23
Series 1991-S24
Series 1991-R26
Series 1991-S27
Series 1991-S28
Series 1991-S29
Series 1991-S30
Series 1991-S31
Series 1992-S1
Series 1992-S2
Series 1992-S3
Series 1992-S4
Series 1992-S5
Series 1992-S6
Series 1992-S7
Series 1992-S8
Series 1992-S9
Series 1992-S10
Series 1992-S11
Series 1992-S12
Series 1992-13
Series 1992-S14
Series 1992-S15
Series 1992-S16
Series 1992-17A
Series 1992-17B
Series 1992-17C
Series 1992-S18
Series 1992-S19
Series 1992-S20
Series 1992-S21
Series 1992-S23
Series 1992-S22
Series 1992-S24
Series 1992-S25
Series 1992-S26
Series 1992-S27
Series 1992-S28
Series 1992-S29
Series 1992-S30
Series 1992-S31
Series 1992-S32
Series 1992-S33
Series 1992-S34
Series 1992-S35
Series 1992-S36
Series 1992-S37
Series 1992-S38
Series 1992-S39
Series 1992-S40
Series 1992-S41
Series 1992-S42
Series 1992-S43
Series 1992-S44
Series 1993-S1
Series 1993-S2
Series 1993-S3
Series 1993-S4
Series 1993-S5
Series 1993-S6
Series 1993-S7
Series 1993-S8
Series 1993-S9
Series 1993-S10
Series 1993-MZ1
Series 1993-S11
Series 1993-S12
Series 1993-S13
Series 1993-S14
Series 1993-S15
Series 1993-MZ2
Series 1993-S16
Series 1993-S17
Series 1993-S18
Series 1993-19
Series 1993-S20
Series 1993-S21
Series 1993-S22
Series 1993-S23
Series 1993-S27
Series 1993-S24
Series 1993-S25
Series 1993-S26
Series 1993-MZ3
Series 1993-S28
Series 1993-S29
Series 1993-S30
Series 1993-S33
Series 1993-1
Series 1993-S31
Series 1993-S32
Series 1993-S34
Seires 1993-S38
Series 1993-S41
Series 1993-S35
Series 1993-S36
Series 1993-S37
Series 1993-S39
Series 1993-S42
Series 1993-S40
Series 1993-S43
Series 1993-S44
Series 1993-S46
Series 1993-S45
Series 1993-S47
Series 1993-S48
Series 1993-S49
Series 1994-S1
Series 1994-S2
Series 1994-S3
Series 1994-S5
Series 1994-S6
Series 1994-RS4
Series 1994-S7
Series 1994-S8
Series 1994-S9
Series 1994-S10
Series 1994-S11
Series 1994-S12
Series 1994-S13
Series 1994-S14
Series 1994-S15
Series 1994-S16
Series 1994-S17
Series 1994-S18
Series 1994-S19
Series 1994-S20
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: February 3, 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: 01/01/95
GROSS INTEREST RATE: 12.256982
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 18
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 12,106.25 12,106.25 12,106.25
LESS SERVICE FEE 1,737.28 1,737.28 1,737.28
NET INTEREST 10,368.97 10,368.97 10,368.97
PAYOFF NET INTEREST 638.08 638.08 638.08
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 15,571.58 15,571.58 15,571.58
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 129,613.27 129,613.27 129,613.27
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 157,191.90 157,191.90 157,191.90
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,315,712.64 1,315,712.64 1,315,712.64
LESS PAYOFF PRINCIPAL BALANCE 129,613.27 129,613.27 129,613.27
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 1,186,099.37 1,186,099.37 1,186,099.37
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 15,571.58 15,571.58 15,571.58
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 129,613.27 129,613.27 129,613.27
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 146,184.85 146,184.85 146,184.85
ENDING PRINCIPAL BALANCE 1,169,527.79 1,169,527.79 1,169,527.79
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 84,465.46
PRINCIPAL 1,853.53 1,853.53 1,853.53
INTEREST 1,715.09 1,715.09 1,715.09
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 84,465.46 3,568.62 3,568.62 3,568.62
***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: 01/01/95
GROSS INTEREST RATE: 12.135404
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 16
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 25,146.20 25,146.20 25,146.20
LESS SERVICE FEE 4,424.88 4,424.88 4,424.88
NET INTEREST 20,721.32 20,721.32 20,721.32
PAYOFF NET INTEREST 465.93 465.93 465.93
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 2,210.50 2,210.50 2,210.50
ADDITIONAL PRINCIPAL 500.00 500.00 500.00
PAYOFF PRINCIPAL 154,596.14 154,596.14 154,596.14
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 178,493.89 178,493.89 178,493.89
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,641,676.42 2,641,676.42 2,641,676.42
LESS PAYOFF PRINCIPAL BALANCE 154,596.14 154,596.14 154,596.14
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 2,487,080.28 2,487,080.28 2,487,080.28
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,210.50 2,210.50 2,210.50
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 500.00 500.00 500.00
PAYOFF PRINCIPAL 154,596.14 154,596.14 154,596.14
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 157,306.64 157,306.64 157,306.64
ENDING PRINCIPAL BALANCE 2,484,369.78 2,484,369.78 2,484,369.78
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2 184,941.52
PRINCIPAL 332.36 332.36 332.36
INTEREST 3,769.40 3,769.40 3,769.40
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 5,139.82 5,139.82 5,139.82
INTEREST 68,228.18 68,228.18 68,228.18
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 3 378,806.32 77,469.76 77,469.76 77,469.76
***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: 01/01/95
GROSS INTEREST RATE: 10.952054
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 4,269.04 4,269.04 4,269.04
LESS SERVICE FEE 461.24 461.24 461.24
NET INTEREST 3,807.80 3,807.80 3,807.80
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 3,645.51 3,645.51 3,645.51
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 4,460.22 4,460.22 4,460.22
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 10,823.72 10,823.72 10,823.72
ADJUSTMENT + OR- (9.00) (9.00) (9.00)
TOTAL REMITTANCE 22,728.25 22,728.25 22,728.25
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 467,752.25 467,752.25 467,752.25
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 467,752.25 467,752.25 467,752.25
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,460.22 4,460.22 4,460.22
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 10,823.72 10,823.72 10,823.72
PRINCIPAL ADJUSTMENT + OR -
3) TOTAL PRINCIPAL REMITTANCE 15,283.94 15,283.94 15,283.94
ENDING PRINCIPAL BALANCE 452,468.31 452,468.31 452,468.31
***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: 01/01/95
GROSS INTEREST RATE: 10.829823
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 4,009.97 4,009.97 4,009.97
LESS SERVICE FEE 899.71 899.71 899.71
NET INTEREST 3,110.26 3,110.26 3,110.26
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 6,848.00 6,848.00 6,848.00
ADDITIONAL PRINCIPAL 409.03 409.03 409.03
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 10,367.29 10,367.29 10,367.29
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 444,325.27 444,325.27 444,325.27
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 444,325.27 444,325.27 444,325.27
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 6,848.00 6,848.00 6,848.00
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 409.03 409.03 409.03
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 7,257.03 7,257.03 7,257.03
ENDING PRINCIPAL BALANCE 437,068.24 437,068.24 437,068.24
***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: 6,731,998.72
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 01/01/95
GROSS INTEREST RATE: 12.070431
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 17
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 14,570.33 14,570.33 14,570.33
LESS SERVICE FEE 2,356.27 2,356.27 2,356.27
NET INTEREST 12,214.06 12,214.06 12,214.06
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 2,474.15 2,474.15 2,474.15
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,302.37 1,302.37 1,302.37
ADDITIONAL PRINCIPAL 1.80 1.80 1.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 18,293.41 18,293.41 18,293.41
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 34,285.79 34,285.79 34,285.79
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,448,531.22 1,448,531.22 1,448,531.22
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 1,488.08 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 1,448,531.22
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,448,531.22 1,448,531.22 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,302.37 1,302.37 1,302.37
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1.80 1.80 1.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 18,293.41 18,293.41 18,293.41
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 19,597.58 19,597.58 19,597.58
ENDING PRINCIPAL BALANCE 1,428,933.64 1,427,445.56 1,428,933.64
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 61,578.28
PRINCIPAL 92.27 92.27 92.27
INTEREST 1,423.47 1,423.47 1,423.47
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 2 187,477.82
PRINCIPAL 2,454.66 2,454.66 2,454.66
INTEREST 34,545.03 34,545.03 34,545.03
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 3 249,056.10 38,515.43 38,515.43 38,515.43
***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: 01/01/95
GROSS INTEREST RATE: 11.921414
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 37
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 16,399.94 16,399.94 16,399.94
LESS SERVICE FEE 2,566.94 2,566.94 2,566.94
NET INTEREST 13,833.00 13,833.00 13,833.00
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 17,299.90 17,299.90 17,299.90
ADDITIONAL PRINCIPAL 15,952.93 15,952.93 15,952.93
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 47,085.83 47,085.83 47,085.83
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,666,737.58 1,666,737.58 1,666,737.58
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 1,666,737.58 1,666,737.58 1,666,737.58
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 17,299.90 17,299.90 17,299.90
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 15,952.93 15,952.93 15,952.93
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 33,252.83 33,252.83 33,252.83
ENDING PRINCIPAL BALANCE 1,633,484.75 1,633,484.75 1,633,484.75
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 78,226.51
PRINCIPAL 1,603.96 1,603.96 1,603.96
INTEREST 1,475.48 1,475.48 1,475.48
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 1 107,782.96
PRINCIPAL 21,444.46 21,444.46 21,444.46
INTEREST 25,431.43 25,431.43 25,431.43
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 186,009.47 49,955.33 49,955.33 49,955.33
***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: 01/01/95
0 GROSS INTEREST RATE: 10.751683
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,505.64 3,505.64 3,505.64
LESS SERVICE FEE 582.02 582.02 582.02
NET INTEREST 2,923.62 2,923.62 2,923.62
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 5,399.75 5,399.75 5,399.75
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 9,323.37 9,323.37 9,323.37
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 390,815.68 390,815.68 390,815.68
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 390,815.68 390,815.68 390,815.68
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 5,399.75 5,399.75 5,399.75
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 6,399.75 6,399.75 6,399.75
ENDING PRINCIPAL BALANCE 384,415.93 384,415.93 384,415.93
***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: 01/01/95
GROSS INTEREST RATE: 11.315150
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 21
REPORT DATE: 01/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 21,215.58 21,215.58 21,215.58
LESS SERVICE FEE 3,961.73 3,961.73 3,961.73
NET INTEREST 17,253.85 17,253.85 17,253.85
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 2,246.53 2,246.53 2,246.53
ADDITIONAL PRINCIPAL 0.07 0.07 0.07
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 19,500.45 19,500.45 19,500.45
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,249,965.45 2,249,965.45 2,249,965.45
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 2,249,965.45 2,249,965.45 2,249,965.45
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,246.53 2,246.53 2,246.53
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.07 0.07 0.07
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 2,246.60 2,246.60 2,246.60
ENDING PRINCIPAL BALANCE 2,247,718.85 2,247,718.85 2,247,718.85
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 33,556.80
PRINCIPAL 71.35 71.35 71.35
INTEREST 817.51 817.51 817.51
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 2 287,618.85
PRINCIPAL 2,130.92 2,130.92 2,130.92
INTEREST 18,556.48 18,556.48 18,556.48
REO 1 188,492.26
PRINICPAL 5,894.09 5,894.09 5,894.09
INTEREST 56,216.91 56,216.91 56,216.91
TOTAL 4 509,667.91 83,687.26 83,687.26 83,687.26
***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)
- -------------------------------------------------------------------------------
Run: 02/02/95 08:51:31 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 1,002,844.23 8.0000 1,213.09
STRIP 0.00 0.00 1.3792 0.00
- --------------------------------------------------------------------------------
51,185,471.15 1,002,844.23 1,213.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,685.63 0.00 7,898.72 0.00 1,001,631.14
STRIP 1,152.61 0.00 1,152.61 0.00 0.00
7,838.24 0.00 9,051.33 0.00 1,001,631.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.592361 0.023700 0.130616 0.000000 0.154316 19.568661
STRIP 0.000000 0.000000 0.022518 0.000000 0.022518 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 218.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 376.07
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,001,631.14
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 1,002,744.23
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 100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,113.09
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 10.0912%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.019568661
................................................................................
Run: 02/02/95 08:51:31 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 2,051,195.14 8.0000 3,606.89
STRIP 0.00 0.00 1.5820 0.00
- --------------------------------------------------------------------------------
50,250,749.71 2,051,195.14 3,606.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,674.63 0.00 17,281.52 0.00 2,047,588.25
STRIP 2,730.80 0.00 2,730.80 0.00 0.00
16,405.43 0.00 20,012.32 0.00 2,047,588.25
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.819195 0.071778 0.272128 0.000000 0.343906 40.747417
STRIP 0.000000 0.000000 0.054343 0.000000 0.054343 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 543.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 680.33
SUBSERVICER ADVANCES THIS MONTH 3,587.23
MASTER SERVICER ADVANCES THIS MONTH 1,594.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 171,353.50
(B) TWO MONTHLY PAYMENTS: 1 132,967.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,047,588.25
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 1,875,753.37
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 174,259.31
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 277.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,329.23
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 10.3648%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.040747417
................................................................................
Run: 02/02/95 08:51:31 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 7,246,676.36 8.5000 67,355.12
STRIP 0.00 0.00 0.8715 0.00
- --------------------------------------------------------------------------------
96,428,600.14 7,246,676.36 67,355.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,297.53 0.00 118,652.65 0.00 7,179,321.24
STRIP 5,258.62 0.00 5,258.62 0.00 0.00
56,556.15 0.00 123,911.27 0.00 7,179,321.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
75.150695 0.698497 0.531974 0.000000 1.230471 74.452198
STRIP 0.000000 0.000000 0.054534 0.000000 0.054534 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,062.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,383.83
SUBSERVICER ADVANCES THIS MONTH 8,364.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 54,404.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 148,028.65
(D) LOANS IN FORECLOSURE 2 281,016.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,179,321.24
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 7,192,060.39
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 58,801.81
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 251.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,302.31
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 10.2759%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.074452198
................................................................................
Run: 02/02/95 08:51:31 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 6,602,415.66 8.0000 187,824.65
STRIP 0.00 0.00 1.0333 0.00
- --------------------------------------------------------------------------------
138,082,868.43 6,602,415.66 187,824.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,317.59 0.00 231,142.24 0.00 6,414,591.01
STRIP 5,726.53 0.00 5,726.53 0.00 0.00
49,044.12 0.00 236,868.77 0.00 6,414,591.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
47.814879 1.360231 0.313707 0.000000 1.673939 46.454648
STRIP 0.000000 0.000000 0.041472 0.000000 0.041472 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,223.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,126.30
SUBSERVICER ADVANCES THIS MONTH 16,815.16
MASTER SERVICER ADVANCES THIS MONTH 4,760.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 163,430.80
(B) TWO MONTHLY PAYMENTS: 1 150,053.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,142,829.57
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 6,196,578.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 271,761.44
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 120,642.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,464.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 274,329.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 60,149.76
MORTGAGE POOL INSURANCE 9,717,074.36
SPECIAL HAZARD LOSS COVERAGE 500,000.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0659%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.044486544
................................................................................
Run: 02/02/95 08:51:31 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 3,918,757.60 6.5000 165,694.04
STRIP 0.00 0.00 2.9036 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,918,757.60 165,694.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
21,128.87 0.00 186,822.91 0.00 3,753,063.56
STRIP 9,388.74 0.00 9,388.74 0.00 0.00
30,517.61 0.00 196,211.65 0.00 3,753,063.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
39.374507 1.664844 0.212297 0.000000 1.877141 37.709663
STRIP 0.000000 0.000000 0.094335 0.000000 0.094335 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 1,605.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,349.00
SUBSERVICER ADVANCES THIS MONTH 6,464.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 682,884.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 161,044.97
(D) LOANS IN FORECLOSURE 2 353,323.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,753,063.56
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,761,517.53
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 160,622.74
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 210.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,860.64
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 10.2942%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.037709663
................................................................................
Run: 02/02/95 08:51:31 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 11,286,166.49 7.0000 335,665.24
STRIP 0.00 0.00 1.9742 0.00
- --------------------------------------------------------------------------------
106,883,729.60 11,286,166.49 335,665.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
64,042.63 0.00 399,707.87 0.00 10,950,501.25
STRIP 18,062.94 0.00 18,062.94 0.00 0.00
82,105.57 0.00 417,770.81 0.00 10,950,501.25
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
105.592933 3.140471 0.599180 0.000000 3.739651 102.452462
STRIP 0.000000 0.000000 0.168996 0.000000 0.168996 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 4,387.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,796.81
SUBSERVICER ADVANCES THIS MONTH 10,535.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 738,332.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 864,223.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,950,501.25
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,973,037.43
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 317,880.52
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 834.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,949.93
MORTGAGE POOL INSURANCE 6,832,113.98
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8689%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.102452462
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 02/03/95 08:30 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 21,354.40 8,350.03
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,900.91
Total Principal Prepayments 156.63
Principal Payoffs-In-Full 0.00
Principal Curtailments 156.63
Principal Liquidations 0.00
Scheduled Principal Due 2,744.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,453.49 8,350.03
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 2,605,198.47
Current Period ENDING Prin Bal 2,602,297.56
Change in Principal Balance 2,900.91
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.024594
Interest Distributed 0.156448
Total Distribution 0.181042
Total Principal Prepayments 0.001328
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 22.086838
ENDING Principal Balance 22.062244
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.613900%
Subordinated Unpaid Amounts
Period Ending Class Percentages 41.960318%
Prepayment Percentages 65.176730%
Trading Factors 2.206224%
Certificate Denominations 1,000
Sub-Servicer Fees 855.53
Master Servicer Fees 325.64
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 38,368.22 179.69 68,252.34
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,879.43 6,780.34
Total Principal Prepayments 83.68 240.31
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 83.68 240.31
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,795.75 6,540.03
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,488.79 179.69 61,472.00
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 3,603,388.01 6,208,586.48
Current Period ENDING Prin Bal 3,599,508.58 6,201,806.14
Change in Principal Balance 3,879.43 6,780.34
PER CERTIFICATE DATA BY CLASS
Principal Distributed 109.240976
Interest Distributed 971.170783
Total Distribution 1,080.411759
Total Principal Prepayments 2.356347
Current Period Interest Shortfall
BEGINNING Principal Balance 405.871607
ENDING Principal Balance 405.434643
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 466,177.98 3,681.88 469,859.86
Period Ending Class Percentages 58.039682%
Prepayment Percentages 34.823270%
Trading Factors 40.543464% 4.889831%
Certificate Denominations 250,000
Sub-Servicer Fees 1,183.38 2,038.91
Master Servicer Fees 450.43 776.07
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 555,477.40 2
Loans Delinquent TWO Payments 161,434.95 1
Loans Delinquent THREE + Payments 475,093.48 1
Tot Unpaid Principal on Delinq Loans 1,192,005.83 4
Loans in Foreclosure, INCL in Delinq 475,093.48 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 14.7712%
Loans in Pool 33
Current Period Sub-Servicer Fee 2,038.91
Current Period Master Servicer Fee 776.07
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 10:31 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 315,681.40 4,425.82
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 282,676.83
Total Principal Prepayments 237,811.67
Principal Payoffs-In-Full 235,237.96
Principal Curtailments 2,573.71
Principal Liquidations 0.00
Scheduled Principal Due 44,865.16
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 33,004.57 4,425.82
Prepayment Interest Shortfall 1,397.50 420.59
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 4,856,763.30
Current Period ENDING Princ Bal 4,574,086.47
Change in Principal Balance 282,676.83
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.342171
Interest Distributed 0.273465
Total Distribution 2.615636
Total Principal Prepayments 1.970432
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.241602
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.790799%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.820786%
Prepayment Percentages 83.389977%
Trading Factors 3.789943%
Certificate Denominations 1,000
Sub-Servicer Fees 1,839.66
Master Servicer Fees 568.96
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 74,960.75 473.12 395,541.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 63,547.11 346,223.94
Total Principal Prepayments 47,368.49 285,180.16
Principal Payoffs-In-Full 46,855.85 282,093.81
Principal Curtailments 512.64 3,086.35
Principal Liquidations 0.00 0.00
Scheduled Principal Due 16,178.62 61,043.78
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,413.64 473.12 49,317.15
Prepayment Interest Shortfall 520.49 14.48 2,353.06
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 1,859,206.95 6,715,970.25
Current Period ENDING Princ Bal 1,794,663.73 6,368,750.20
Change in Principal Balance 64,543.22 347,220.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,501.023317
Interest Distributed 449.206577
Total Distribution 2,950.229895
Total Principal Prepayments 1,864.281444
Current Period Interest Shortfall
BEGINNING Principal Balance 292.691198
ENDING Principal Balance 282.530289
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 68,145.21 578.32 68,723.53
Period Ending Class Percentages 68,145.21
Prepayment Percentages 16.610023%
Trading Factors 28.253029% 5.013097%
Certificate Denominations 250,000
Sub-Servicer Fees 721.80 2,561.46
Master Servicer Fees 223.24 792.20
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 473,483.38 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 606,278.31 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 7.5804%
Loans in Pool 48
Current Period Sub-Servicer Fee 2,561.46
Current Period Master Servicer Fee 792.20
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 10:46 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4003
SERIES: 1987-S4
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AF5 NA
Total Princ and Interest Distributed 251,120.38 4,288.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 199,995.81
Total Principal Prepayments 192,345.78
Principal Payoffs-In-Full 188,188.46
Principal Curtailments 4,157.32
Principal Liquidations 0.00
Scheduled Principal Due 7,650.03
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 51,124.57 4,288.26
Prepayment Interest Shortfall 478.61 10.17
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 6,786,171.01
Curr Period ENDING Princ Balance 6,586,175.20
Change in Principal Balance 199,995.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.817020
Interest Distributed 0.464482
Total Distribution 2.281502
Total Principal Prepayments 1.747517
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 61.654339
ENDING Principal Balance 59.837319
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.488801%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.122237%
Prepayment Percentages 78.676361%
Trading Factors 5.983732%
Certificate Denominations 1,000
Sub-Servicer Fees 2,646.41
Master Servicer Fees 818.40
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 75,647.36 46.75 331,102.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 55,330.51 255,326.32
Total Principal Prepayments 52,131.44 244,477.22
Principal Payoffs-In-Full 51,004.68 239,193.14
Principal Curtailments 1,126.76 5,284.08
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,010.91 11,660.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,316.85 46.75 75,776.43
Prepayment Interest Shortfall 263.30 0.58 752.66
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 3,741,455.04 10,527,626.05
Curr Period ENDING Princ Balance 3,685,105.87 10,271,281.07
Change in Principal Balance 56,349.17 256,344.98
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,736.155411
Interest Distributed 637.500161
Total Distribution 2,373.655572
Total Principal Prepayments 1,635.775300
Current Period Interest Shortfall
BEGINNING Principal Balance 469.596063
ENDING Principal Balance 462.523587
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,074,458.20 1,185.13 1,075,643.33
Period Ending Class Percentages 35.877763%
Prepayment Percentages 21.323639%
Trading Factors 46.252359% 8.701864%
Certificate Denominations 250,000
Sub-Servicer Fees 1,480.73 4,127.14
Master Servicer Fees 457.92 1,276.32
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 3,571,751.49
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 315,580.75 2
Loans Delinquent TWO Payments 233,146.24 1
Loans Delinquent THREE + Payments 1,341,928.37 7
Tot Unpaid Principal on Delinq Loans 1,890,655.36 10
Loans in Foreclosure, INCL in Delinq 854,404.75 5
REO/Pending Cash Liquidations 222,283.23 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 17.3962%
Loans in Pool 51
Current Period Sub-Servicer Fee 4,127.14
Current Period Master Servicer Fee 1,276.32
Aggregate REO Losses (979,348.46)
................................................................................
Run: 02/02/95 08:51:31 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 10,756,213.50 8.5000 203,139.50
STRIP 0.00 0.00 0.3621 0.00
- --------------------------------------------------------------------------------
126,773,722.44 10,756,213.50 203,139.50
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
75,823.95 0.00 278,963.45 0.00 10,553,074.00
STRIP 3,210.81 0.00 3,210.81 0.00 0.00
79,034.76 0.00 282,174.26 0.00 10,553,074.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
84.845765 1.602379 0.598105 0.000000 2.200484 83.243387
STRIP 0.000000 0.000000 0.025327 0.000000 0.025327 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 4,552.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,901.81
SUBSERVICER ADVANCES THIS MONTH 9,952.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 399,719.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 67,543.68
(D) LOANS IN FORECLOSURE 2 630,607.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,553,074.00
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,588,880.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 186,680.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,553.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,905.20
MORTGAGE POOL INSURANCE 8,195,684.00
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8132%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.083243387
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 10:56 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 171,318.91 2,119.04
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 141,001.33
Total Principal Prepayments 107,714.70
Principal Payoffs-In-Full 106,806.58
Principal Curtailments 908.12
Principal Liquidations 0.00
Scheduled Principal Due 33,286.63
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 30,317.58 2,119.04
Prepayment Interest Shortfall 672.28 22.48
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 4,250,037.48
Current Period ENDING Princ Balance 4,109,036.15
Change in Principal Balance 141,001.33
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.956595
Interest Distributed 0.420700
Total Distribution 2.377294
Total Principal Prepayments 1.494695
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 58.975331
ENDING Principal Balance 57.018737
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.459921%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.653922%
Prepayment Percentages 86.121876%
Trading Factors 5.701874%
Certificate Denominations 1,000
Sub-Servicer Fees 1,088.75
Master Servicer Fees 518.27
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 34,228.44 61.61 207,728.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 26,218.76 167,220.09
Total Principal Prepayments 17,357.70 125,072.40
Principal Payoffs-In-Full 17,211.36 124,017.94
Principal Curtailments 146.34 1,054.46
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,015.98 43,302.61
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,009.68 61.61 40,507.91
Prepayment Interest Shortfall 200.90 1.39 897.05
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 1,278,841.03 5,528,878.51
Current Period ENDING Princ Balance 1,251,467.35 5,360,503.50
Change in Principal Balance 27,373.68 168,375.01
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,930.281479
Interest Distributed 589.689862
Total Distribution 2,519.971341
Total Principal Prepayments 1,277.911191
Current Period Interest Shortfall
BEGINNING Principal Balance 376.604104
ENDING Principal Balance 368.542867
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 117,299.43 211.15 117,510.58
Period Ending Class Percentages 23.346078%
Prepayment Percentages 13.878124%
Trading Factors 36.854287% 7.103732%
Certificate Denominations 250,000
Sub-Servicer Fees 331.59 1,420.34
Master Servicer Fees 157.85 676.12
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 1,207,366.12
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 133,120.17 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 306,563.44 2
Tot Unpaid Princ on Delinquent Loans 439,683.61 3
Loans in Foreclosure, INCL in Delinq 306,563.44 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 10.3371%
Loans in Pool 47
Curr Period Sub-Servicer Fee 1,420.34
Curr Period Master Servicer Fee 676.12
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 11:05 AM
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 760920AJ1 NA
Total Princ and Interest Distributed 27,422.45 2,441.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,857.59
Total Principal Prepayments 851.42
Principal Payoffs-In-Full 0.00
Principal Curtailments 851.42
Principal Liquidations 0.00
Scheduled Principal Due 3,006.17
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 23,564.86 2,441.85
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 73,810,522.75
Curr Period BEGINNING Princ Balance 2,827,783.64
Curr Period ENDING Princ Balance 2,823,926.05
Change in Principal Balance 3,857.59
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.052263
Interest Distributed 0.319262
Total Distribution 0.371525
Total Principal Prepayments 0.011535
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 38.311389
ENDING Principal Balance 38.259125
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.543326%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.428993%
Prepayment Percentages 71.459921%
Trading Factors 3.825913%
Certificate Denominations 1,000
Sub-Servicer Fees 915.81
Master Servicer Fees 338.15
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 20,238.90 20.41 50,123.61
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,692.48 6,550.07
Total Principal Prepayments 340.04 1,191.46
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 340.04 1,191.46
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,536.17 5,542.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,546.42 20.41 43,573.54
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 4,920,701.52 78,731,224.27
Curr Period BEGINNING Princ Balance 2,565,332.79 5,393,116.43
Curr Period ENDING Princ Balance 2,562,265.58 5,386,191.63
Change in Principal Balance 3,067.21 6,924.80
PER CERTIFICATE DATA BY CLASS
Principal Distributed 136.793503
Interest Distributed 891.459273
Total Distribution 1,028.252776
Total Principal Prepayments 17.275992
Current Period Interest Shortfall
BEGINNING Principal Balance 521.334769
ENDING Principal Balance 520.711441
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.970000% 0.030000%
Subordinated Unpaid Amounts 281,790.32 323.43 282,113.75
Period Ending Class Percentages 47.571007%
Prepayment Percentages 28.540079%
Trading Factors 52.071144% 6.841240%
Certificate Denominations 250,000
Sub-Servicer Fees 830.96 1,746.77
Master Servicer Fees 306.81 644.96
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 330,508.29 3
Loans Delinquent TWO Payments 94,246.66 1
Loans Delinquent THREE + Payments 463,844.71 3
Total Unpaid Princ on Delinquent Loans 888,599.66 7
Loans in Foreclosure, INCL in Delinq 121,288.46 1
REO Pending Cash Liquidations 239,618.20 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 11.8212%
Loans in Pool 42
Current Period Sub-Servicer Fee 1,746.77
Current Period Master Servicer Fee 644.96
Aggregate REO Losses (199,743.92)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 11:12 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 394,980.89 1,390.95
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 352,244.12
Total Principal Prepayments 344,693.46
Principal Payoffs-In-Full 344,221.43
Principal Curtailments 472.03
Principal Liquidations 0.00
Scheduled Principal Due 7,550.66
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 42,736.77 1,390.95
Prepayment Interest Shortfall 1,138.70 119.21
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 5,850,062.44
Curr Period ENDING Princ Balance 5,497,818.32
Change in Principal Balance 352,244.12
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.700523
Interest Distributed 0.448974
Total Distribution 4.149497
Total Principal Prepayments 3.621199
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 61.458199
ENDING Principal Balance 57.757676
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.197383%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.529820%
Prepayment Percentages 81.507809%
Trading Factors 5.775768%
Certificate Denominations 1,000
Sub-Servicer Fees 1,310.39
Master Servicer Fees 587.99
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 102,470.55 56.76 498,899.15
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 81,566.69 433,810.81
Total Principal Prepayments 78,202.78 422,896.24
Principal Payoffs-In-Full 78,095.69 422,317.12
Principal Curtailments 107.09 579.12
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,363.91 10,914.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,903.86 56.76 65,088.34
Prepayment Interest Shortfall 506.18 1.13 1,765.22
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 2,606,268.05 8,456,330.49
Curr Period ENDING Princ Balance 2,524,701.36 8,022,519.68
Change in Principal Balance 81,566.69 433,810.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,511.443513
Interest Distributed 899.910534
Total Distribution 4,411.354047
Total Principal Prepayments 3,366.627290
Current Period Interest Shortfall
BEGINNING Principal Balance 448.799040
ENDING Principal Balance 434.753266
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 318,780.30 298.01 319,078.31
Period Ending Class Percentages 31.470180%
Prepayment Percentages 18.492191%
Trading Factors 43.475327% 7.943492%
Certificate Denominations 250,000
Sub-Servicer Fees 601.75 1,912.14
Master Servicer Fees 270.02 858.01
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 267,055.82 3
Loans Delinquent TWO Payments 225,691.40 1
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 492,747.22 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 5.1336%
Loans in Pool 50
Current Period Sub-Servicer Fee 1,912.14
Current Period Master Servicer Fee 858.01
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 11:32 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 36,966.35 1,799.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,067.83
Total Principal Prepayments 562.05
Principal Payoffs-In-Full 0.00
Principal Curtailments 562.05
Principal Liquidations 0.00
Scheduled Principal Due 4,505.78
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 31,898.52 1,799.42
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 67,567,852.48
Curr Period BEGINNING Princ Balance 3,734,460.98
Curr Period ENDING Principal Balance 3,729,393.15
Change in Principal Balance 5,067.83
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.075004
Interest Distributed 0.472096
Total Distribution 0.547100
Total Principal Prepayments 0.008318
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 55.269789
ENDING Principal Balance 55.194786
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.372399%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.403699%
Prepayment Percentages 78.643274%
Trading Factors 5.519479%
Certificate Denominations 1,000
Sub-Servicer Fees 1,265.13
Master Servicer Fees 466.80
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 8,883.13 7.89 47,656.79
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,674.66 6,742.49
Total Principal Prepayments 152.63 714.68
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 152.63 714.68
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,490.18 6,995.96
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,208.47 7.89 40,914.30
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 3,819,207.72 71,387,060.20
Curr Period BEGINNING Princ Balance 2,063,900.21 5,798,361.19
Curr Period ENDING Principal Balance 2,061,257.40 5,790,650.55
Change in Principal Balance 2,642.81 7,710.64
PER CERTIFICATE DATA BY CLASS
Principal Distributed 109.620903
Interest Distributed 471.856372
Total Distribution 581.477276
Total Principal Prepayments 9.990947
Current Period Interest Shortfall
BEGINNING Principal Balance 540.400094
ENDING Principal Balance 539.708115
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 356,464.31 352.78 356,817.09
Period Ending Class Percentages 35.596301%
Prepayment Percentages 21.356726%
Trading Factors 53.970812% 8.111625%
Certificate Denominations 250,000
Sub-Servicer Fees 699.25 1,964.38
Master Servicer Fees 258.00 724.80
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 611,786.17 6
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,229,169.19 7
Total Unpaid Princ on Delinquent Loans 1,840,955.36 13
Loans in Foreclosure, INCL in Delinq 1,229,169.19 7
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 25.5368%
Loans in Pool 45
Current Period Sub-Servicer Fee 1,964.38
Current Period Master Servicer Fee 724.80
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 11:42 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 49,496.42 966.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,235.06
Total Principal Prepayments 4.05
Principal Payoffs-In-Full 0.00
Principal Curtailments 4.05
Principal Liquidations 0.00
Scheduled Principal Due 5,231.01
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 44,261.36 966.26
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 5,058,441.32
Curr Period ENDING Princ Balance 5,053,206.26
Change in Principal Balance 5,235.06
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.084657
Interest Distributed 0.715760
Total Distribution 0.800417
Total Principal Prepayments 0.000065
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 81.801093
ENDING Principal Balance 81.716436
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.158199%
Subordinated Unpaid Amounts
Period Ending Class Percentages 69.015470%
Prepayment Percentages 81.409287%
Trading Factors 8.171644%
Certificate Denominations 1,000
Sub-Servicer Fees 1,645.28
Master Servicer Fees 526.92
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 17,411.08 21.15 67,894.91
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,525.53 6,760.59
Total Principal Prepayments 0.93 4.98
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.93 4.98
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,348.46 7,579.47
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,885.55 21.15 61,134.32
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 2,270,988.89 7,329,430.21
Curr Period ENDING Princ Balance 2,268,639.50 7,321,845.76
Change in Principal Balance 2,349.39 7,584.45
PER CERTIFICATE DATA BY CLASS
Principal Distributed 101.091972
Interest Distributed 1,052.684359
Total Distribution 1,153.776331
Total Principal Prepayments 0.061628
Current Period Interest Shortfall
BEGINNING Principal Balance 601.964549
ENDING Principal Balance 601.341803
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 529,820.00 877.50 530,697.50
Period Ending Class Percentages 30.984530%
Prepayment Percentages 18.590713%
Trading Factors 60.134180% 11.159489%
Certificate Denominations 250,000
Sub-Servicer Fees 738.65 2,383.93
Master Servicer Fees 236.56 763.48
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 1,124,611.28 5
Loans Delinquent TWO Payments 311,478.20 2
Loans Delinquent THREE + Payments 463,523.82 3
Total Unpaid Princ on Delinquent Loans 1,899,613.30 10
Loans in Foreclosure, INCL in Delinq 463,523.82 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 15.4443%
Loans in Pool 55
Current Period Sub-Servicer Fee 2,383.93
Current Period Master Servicer Fee 763.48
Aggregate REO Losses (482,770.04)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-95
1987-SA1, CLASS A, 7.47312318% PASS-THROUGH RATE (POOL 4009) 03:12 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 20, 1995
DISTRIBUTION DATE: JANUARY 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,627,303.94
ENDING POOL BALANCE $7,614,699.03
PRINCIPAL DISTRIBUTIONS $12,604.91
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,550.34
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 1/1 $10,054.57
$12,604.91
INTEREST DUE ON BEG POOL BALANCE $47,499.82
PREPAYMENT INTEREST SHORTFALL $0.00
$47,499.82
TOTAL DISTRIBUTION DUE THIS PERIOD $60,104.73
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $794.51
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 72.370106%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.287158382
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.082115735
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.058100495
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $10,521,884.65
TRADING FACTOR 0.173474039
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-95
1987-SA1, CLASS B, 7.44312318% PASS-THROUGH RATE (POOL 4009) 03:12 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 20, 1995
DISTRIBUTION DATE: JANUARY 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,911,023.03
ENDING POOL BALANCE $2,907,185.62
NET CHANGE TO PRINCIPAL BALANCE $3,837.41
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 1/1 $3,837.41
$3,837.41
INTEREST DUE ON BEGINNING POOL BALANCE $18,055.92
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,055.92
TOTAL DISTRIBUTION DUE THIS PERIOD $21,893.33
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $301.93
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,420.65
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $303.23
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 27.629894%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $10,521,884.65
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:12 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 20, 1995
DISTRIBUTION DATE: JANUARY 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 1/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.78
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.78
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 $10,521,884.65
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 01:35 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 459,318.59
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 368,046.44
Total Principal Prepayments 345,606.45
Principal Payoffs-In-Full 345,020.74
Principal Curtailments 585.71
Principal Liquidations 0.00
Scheduled Principal Due 22,439.99
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 91,272.15
Prepayment Interest Shortfall 1,555.98
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 10,832,761.34
Curr Period ENDING Princ Balance 10,464,714.90
Change in Principal Balance 368,046.44
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.126643
Interest Distributed 0.527388
Total Distribution 2.654031
Total Principal Prepayments 1.996981
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 62.593779
ENDING Principal Balance 60.467136
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.283044%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.292022%
Prepayment Percentages 79.994228%
Trading Factors 6.046714%
Certificate Denominations 1,000
Sub-Servicer Fees 2,979.10
Master Servicer Fees 1,085.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 133,249.80 81.63 592,650.02
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 96,864.15 464,910.59
Total Principal Prepayments 86,432.79 432,039.24
Principal Payoffs-In-Full 86,286.31 431,307.05
Principal Curtailments 146.48 732.19
Principal Liquidations 0.00 0.00
Scheduled Principal Due 11,036.95 33,476.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,385.65 81.63 127,739.43
Prepayment Interest Shortfall 776.81 1.51 2,334.30
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 5,418,726.04 16,251,487.38
Curr Period ENDING Princ Balance 5,321,068.39 15,785,783.29
Change in Principal Balance 97,657.65 465,704.09
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,525.311721
Interest Distributed 948.597685
Total Distribution 3,473.909406
Total Principal Prepayments 2,253.359346
Current Period Interest Shortfall
BEGINNING Principal Balance 565.078923
ENDING Principal Balance 554.894928
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.263044% 0.020000%
Subordinated Unpaid Amounts 1,072,277.25 994.99 1,030,672.84
Period Ending Class Percentages 33.707978%
Prepayment Percentages 20.005772%
Trading Factors 55.489493% 8.642460%
Certificate Denominations 250,000
Sub-Servicer Fees 1,514.80 4,493.90
Master Servicer Fees 551.81 1,637.03
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 1,348,921.57 9
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,225,867.29 7
Total Unpaid Principal on Delinq Loans 2,574,788.86 16
Loans in Foreclosure, INCL in Delinq 964,442.42 5
REO/Pending Cash Liquidations 261,424.87 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 12.1756%
Loans in Pool 113
Current Period Sub-Servicer Fee 4,493.90
Current Period Master Servicer Fee 1,637.03
Aggregate REO Losses (732,482.13)
................................................................................
Run: 02/02/95 08:51:31 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-2A (POOL 3082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3082
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AU2 120,492,206.92 10,230,389.64 10.3079 8,521.30
- --------------------------------------------------------------------------------
120,492,206.92 10,230,389.64 8,521.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
87,878.19 0.00 96,399.49 0.00 10,221,868.34
87,878.19 0.00 96,399.49 0.00 10,221,868.34
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
84.904990 0.070721 0.729327 0.000000 0.800048 84.834269
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-2A (POOL 3082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,516.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,322.64
SUBSERVICER ADVANCES THIS MONTH 13,193.91
MASTER SERVICER ADVANCES THIS MONTH 4,895.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 478,976.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 399,925.09
(D) LOANS IN FORECLOSURE 7 1,378,934.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,221,868.34
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 9,739,212.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
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 508,453.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 314.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,206.82
LOC AMOUNT AVAILABLE 3,313,456.83
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,834,458.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8865%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.2892%
POOL TRADING FACTOR 0.084834269
................................................................................
Run: 02/02/95 08:51:31 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 6,029,493.42 6.9722 408,106.76
- --------------------------------------------------------------------------------
25,441,326.74 6,029,493.42 408,106.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
34,034.17 0.00 442,140.93 0.00 5,621,386.66
34,034.17 0.00 442,140.93 0.00 5,621,386.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
236.996029 16.041096 1.337751 0.000000 17.378847 220.954934
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 1,827.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,774.47
SUBSERVICER ADVANCES THIS MONTH 1,749.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 162,834.69
(B) TWO MONTHLY PAYMENTS: 1 100,038.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 153,516.25
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,621,386.66
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 5,629,733.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 400,165.77
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 732.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,208.88
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 7.7106%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9722%
POOL TRADING FACTOR 0.220954934
................................................................................
Run: 02/02/95 08:51:31 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 9,730,685.44 7.4028 293,911.22
- --------------------------------------------------------------------------------
38,297,875.16 9,730,685.44 293,911.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,586.50 0.00 353,497.72 0.00 9,436,774.22
59,586.50 0.00 353,497.72 0.00 9,436,774.22
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
254.078990 7.674348 1.555870 0.000000 9.230218 246.404642
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,166.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,011.03
SUBSERVICER ADVANCES THIS MONTH 7,846.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 479,890.15
(B) TWO MONTHLY PAYMENTS: 1 69,870.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,436,774.22
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 9,447,022.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 281,033.11
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,639.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,238.22
LOC AMOUNT AVAILABLE 1,960,518.10
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,067,236.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0468%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4028%
POOL TRADING FACTOR 0.246404642
................................................................................
Run: 02/02/95 08:51:31 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 12,153,624.01 5.6262 275,502.63
- --------------------------------------------------------------------------------
69,360,201.61 12,153,624.01 275,502.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
56,696.71 0.00 332,199.34 0.00 11,878,121.38
56,696.71 0.00 332,199.34 0.00 11,878,121.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
175.224750 3.972056 0.817424 0.000000 4.789480 171.252694
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 4,381.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,518.38
SUBSERVICER ADVANCES THIS MONTH 12,651.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 704,786.54
(B) TWO MONTHLY PAYMENTS: 2 227,325.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 252,932.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,878,121.38
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 11,897,425.26
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 253,320.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,082.20
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,099.99
LOC AMOUNT AVAILABLE 1,960,518.10
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,067,236.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.3112%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.6262%
POOL TRADING FACTOR 0.171252694
................................................................................
Run: 02/02/95 08:51:31 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 1,236,260.57 8.5000 9,509.88
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,236,260.57 9,509.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,756.85 0.00 18,266.73 0.00 1,226,750.69
STRIP 243.98 0.00 243.98 0.00 0.00
9,000.83 0.00 18,510.71 0.00 1,226,750.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
134.235260 1.032599 0.950834 0.000000 1.983433 133.202662
STRIP 0.000000 0.000000 0.026492 0.000000 0.026492 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 257.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 226.65
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 1,226,750.69
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 1,236,260.57
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 9,509.88
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 0.133202662
................................................................................
Run: 02/02/95 08:51:31 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 3,306,311.73 9.2500 32,120.60
STRIP 0.00 0.00 0.0424 0.00
- --------------------------------------------------------------------------------
33,550,911.70 3,306,311.73 32,120.60
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,486.15 0.00 57,606.75 0.00 3,274,191.13
STRIP 116.76 0.00 116.76 0.00 0.00
25,602.91 0.00 57,723.51 0.00 3,274,191.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
98.546107 0.957369 0.759626 0.000000 1.716995 97.588738
STRIP 0.000000 0.000000 0.003480 0.000000 0.003480 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 688.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 606.16
SUBSERVICER ADVANCES THIS MONTH 4,670.43
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 3,274,191.13
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,302,303.08
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
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 31,120.60
LOC AMOUNT AVAILABLE 1,572,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,593,151.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7624%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2500%
POOL TRADING FACTOR 0.097588738
................................................................................
Run: 02/02/95 08:51:31 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 1,508,676.79 9.7500 16,478.32
STRIP 0.00 0.00 0.1052 0.00
- --------------------------------------------------------------------------------
14,309,759.83 1,508,676.79 16,478.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,258.00 0.00 28,736.32 0.00 1,492,198.47
STRIP 132.25 0.00 132.25 0.00 0.00
12,390.25 0.00 28,868.57 0.00 1,492,198.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
105.429917 1.151544 0.856618 0.000000 2.008162 104.278373
STRIP 0.000000 0.000000 0.009242 0.000000 0.009242 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 314.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 276.59
SUBSERVICER ADVANCES THIS MONTH 7,536.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 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 1,492,198.47
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 1,504,155.49
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 10
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 728.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,749.37
LOC AMOUNT AVAILABLE 1,572,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,593,151.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3252%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.104278373
................................................................................
Run: 02/02/95 08:51:31 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 35,404,685.97 5.7115 534,628.22
- --------------------------------------------------------------------------------
199,725,759.94 35,404,685.97 534,628.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
167,260.50 0.00 701,888.72 0.00 34,870,057.75
167,260.50 0.00 701,888.72 0.00 34,870,057.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
177.266498 2.676812 0.837451 0.000000 3.514263 174.589686
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 12,656.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,240.40
SUBSERVICER ADVANCES THIS MONTH 26,709.52
MASTER SERVICER ADVANCES THIS MONTH 1,419.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 594,475.88
(B) TWO MONTHLY PAYMENTS: 1 165,369.83
(C) THREE OR MORE MONTHLY PAYMENTS: 2 391,265.10
(D) LOANS IN FORECLOSURE 7 1,266,776.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,870,057.75
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 34,703,071.28
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 234
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 228,528.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 314,274.99
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,180.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 162,228.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 51,944.38
LOC AMOUNT AVAILABLE 6,054,878.62
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 6.4016%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.7124%
POOL TRADING FACTOR 0.174589686
................................................................................
Run: 02/02/95 08:51:31 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 12,701,198.81 7.3776 237,655.56
- --------------------------------------------------------------------------------
60,404,491.94 12,701,198.81 237,655.56
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
77,504.08 0.00 315,159.64 0.00 12,463,543.25
77,504.08 0.00 315,159.64 0.00 12,463,543.25
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
210.269111 3.934402 1.283085 0.000000 5.217487 206.334709
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 4,506.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,633.90
SUBSERVICER ADVANCES THIS MONTH 16,520.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 407,571.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 194,399.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,463,543.25
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 12,479,540.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 211,373.81
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 11,371.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,910.67
LOC AMOUNT AVAILABLE 11,951,048.16
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 8.0560%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3776%
POOL TRADING FACTOR 0.206334709
................................................................................
Run: 02/02/95 08:51:31 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 5,032,334.51 7.7181 224,817.31
- --------------------------------------------------------------------------------
37,514,866.19 5,032,334.51 224,817.31
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
32,586.17 0.00 257,403.48 0.00 4,807,517.20
32,586.17 0.00 257,403.48 0.00 4,807,517.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
134.142409 5.992753 0.868620 0.000000 6.861373 128.149656
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 1,615.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,003.10
SUBSERVICER ADVANCES THIS MONTH 4,654.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 745,830.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,807,517.20
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 4,813,836.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,998.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 217,468.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,350.03
LOC AMOUNT AVAILABLE 11,974,323.41
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 8.3897%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7181%
POOL TRADING FACTOR 0.128149656
................................................................................
Run: 02/02/95 08:51:31 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 15,913,614.85 5.7630 114,644.90
- --------------------------------------------------------------------------------
80,948,485.59 15,913,614.85 114,644.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
76,093.69 0.00 190,738.59 0.00 15,798,969.95
76,093.69 0.00 190,738.59 0.00 15,798,969.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
196.589408 1.416270 0.940026 0.000000 2.356296 195.173138
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 5,200.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,301.00
SUBSERVICER ADVANCES THIS MONTH 14,949.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 499,342.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 58,232.19
(D) LOANS IN FORECLOSURE 1 194,957.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,798,969.95
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 15,826,491.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 89,416.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,784.39
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,444.01
LOC AMOUNT AVAILABLE 11,974,323.41
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 6.4069%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.7630%
POOL TRADING FACTOR 0.195173138
................................................................................
Run: 02/02/95 08:51:31 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 12,751,683.45 5.6320 119,523.88
- --------------------------------------------------------------------------------
42,805,537.40 12,751,683.45 119,523.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,760.52 0.00 179,284.40 0.00 12,632,159.57
59,760.52 0.00 179,284.40 0.00 12,632,159.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
297.897988 2.792253 1.396093 0.000000 4.188346 295.105735
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 5,055.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,527.54
SUBSERVICER ADVANCES THIS MONTH 11,086.15
MASTER SERVICER ADVANCES THIS MONTH 3,811.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 1,568,599.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 300,415.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,632,159.57
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 12,044,340.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 608,202.53
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 92,622.27
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,111.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,790.14
LOC AMOUNT AVAILABLE 8,382,201.92
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,209,577.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.3735%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.6235%
POOL TRADING FACTOR 0.295105735
................................................................................
Run: 02/02/95 08:51:31 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 13,341,124.54 5.8123 19,173.84
- --------------------------------------------------------------------------------
55,464,913.85 13,341,124.54 19,173.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
64,614.79 0.00 83,788.63 0.00 13,321,950.70
64,614.79 0.00 83,788.63 0.00 13,321,950.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
240.532683 0.345693 1.164967 0.000000 1.510660 240.186990
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 5,450.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,725.35
SUBSERVICER ADVANCES THIS MONTH 5,846.70
MASTER SERVICER ADVANCES THIS MONTH 1,580.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 616,163.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 266,483.16
(D) LOANS IN FORECLOSURE 2 369,514.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,321,950.70
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 13,095,627.38
AGGREGATE NUMBER 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 259,006.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 837.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,336.05
LOC AMOUNT AVAILABLE 8,418,784.68
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,209,577.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.5717%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8217%
POOL TRADING FACTOR 0.240186990
................................................................................
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 12:41 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 STRIP
CUSIP Number 760920BN7 NA
Total Princ and Interest Distributed 1,130,710.16 0.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,035,814.90
Total Principal Prepayments 903,200.34
Principal Payoffs-In-Full 893,641.70
Principal Curtailments 9,558.64
Principal Liquidations 103,962.25
Scheduled Principal Due 28,652.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 94,895.26 0.00
Prepayment Interest Shortfall 320.98 0.00
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 19,811,155.07
Curr Period ENDING Princ Balance 18,775,340.17
Change in Principal Balance 1,035,814.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.857831
Interest Distributed 0.628274
Total Distribution 7.486106
Total Principal Prepayments 6.668133
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 131.163938
ENDING Principal Balance 124.306107
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 5.767432% 0.000000%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.113570%
Prepayment Percentages 100.000000%
Trading Factors 12.430611%
Certificate Denominations 1,000
Sub-Servicer Fees 7,000.53
Master Servicer Fees 1,989.01
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 117,685.15 102.81 1,248,498.12
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 70,357.20 1,106,172.10
Total Principal Prepayments 0.00 903,200.34
Principal Payoffs-In-Full 0.00 893,641.70
Principal Curtailments 0.00 9,558.64
Principal Liquidations 57,410.20 161,372.45
Scheduled Principal Due 14,321.28 42,973.59
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 47,327.95 102.81 142,326.02
Prepayment Interest Shortfall 171.12 0.30 492.40
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 10,579,984.47 30,391,139.54
Curr Period ENDING Princ Balance 10,509,162.75 29,284,502.92
Change in Principal Balance 70,821.72 1,106,636.62
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,457.244665
Interest Distributed 980.260764
Total Distribution 2,437.505429
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 876.534366
ENDING Principal Balance 870.666903
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 5.757432% 0.010000%
Subordinated Unpaid Amounts 831,334.84 629.89 633,461.45
Period Ending Class Percentages 35.886430%
Prepayment Percentages 0.000000%
Trading Factors 87.066690% 17.953681%
Certificate Denominations 250,000
Sub-Servicer Fees 3,918.42 10,918.95
Master Servicer Fees 1,113.32 3,102.33
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 917,985.94 7
Loans Delinquent TWO Payments 169,140.91 1
Loans Delinquent THREE + Payments 956,739.81 5
Total Unpaid Princ on Delinquent Loans 2,043,866.66 13
Loans in Foreclosure, INCL in Delinq 257,343.18 1
REO/Pending Cash Liquidations 528,278.14 3
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.4721%
Loans in Pool 176
Current Period Sub-Servicer Fee 10,918.95
Current Period Master Servicer Fee 3,102.33
Aggregate REO Losses (541,246.97)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 12:46 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 64,444.13 642.35
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 48,712.16
Total Principal Prepayments 1,593.13
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,593.13
Principal Liquidations 45,655.56
Scheduled Principal Due 1,463.47
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,731.97 642.35
Prepayment Interest Shortfall 2.86 0.38
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 1,807,193.98
Curr Period ENDING Princ Balance 1,758,481.82
Change in Principal Balance 48,712.16
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.445211
Interest Distributed 0.143784
Total Distribution 0.588995
Total Principal Prepayments 0.431835
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 16.517074
ENDING Principal Balance 16.071863
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.448126% 0.087960%
Subordinated Unpaid Amounts
Period Ending Class Percentages 20.607420%
Prepayment Percentages 100.000000%
Trading Factors 1.607186%
Certificate Denominations 1,000
Sub-Servicer Fees 438.95
Master Servicer Fees 173.24
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 220,284.84 240.16 285,611.48
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 180,608.34 229,320.50
Total Principal Prepayments 0.00 1,593.13
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 1,593.13
Principal Liquidations 176,660.75 222,316.31
Scheduled Principal Due 4,971.15 6,434.62
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,676.50 240.16 56,290.98
Prepayment Interest Shortfall 10.99 0.02 14.25
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 6,956,131.72 8,763,325.70
Curr Period ENDING Princ Balance 6,774,764.24 8,533,246.06
Change in Principal Balance 181,367.48 230,079.64
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5,279.369435
Interest Distributed 1,159.785320
Total Distribution 6,439.154755
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 813.339831
ENDING Principal Balance 792.133592
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.428126% 0.020000%
Subordinated Unpaid Amounts 1,476,291.61 1,804.16 1,419,935.22
Period Ending Class Percentages 79.392580%
Prepayment Percentages 0.000000%
Trading Factors 79.213359% 7.233634%
Certificate Denominations 250,000
Sub-Servicer Fees 1,691.13 2,130.08
Master Servicer Fees 667.42 840.66
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 0.00 0
Loans Delinquent TWO Payments 181,101.76 1
Loans Delinquent THREE + Payments 2,205,506.27 9
Total Unpaid Princ on Delinquent Loans 2,386,608.03 10
Loans in Foreclosure, INCL in Delinq 1,103,994.16 3
REO/Pending Cash Liquidations 670,553.38 4
Principal Balance New REO 194,236.72
Six Month Avg Delinquencies 2+ Pmts 23.5708%
Loans in Pool 37
Current Period Sub-Servicer Fee 2,130.08
Current Period Master Servicer Fee 840.66
Aggregate REO Losses (1,099,809.42)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 04:54 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 764,841.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 541,585.26
Total Principal Prepayments 480,123.64
Principal Payoffs-In-Full 466,340.57
Principal Curtailments 13,783.07
Principal Liquidations 0.00
Scheduled Principal Due 61,461.62
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 223,256.70
Prepayment Interest Shortfall 1,592.19
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 39,067,685.78
Current Period ENDING Prin Bal 38,526,100.52
Change in Principal Balance 541,585.26
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.044196
Interest Distributed 1.667131
Total Distribution 5.711327
Total Principal Prepayments 3.585242
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 291.731308
ENDING Principal Balance 287.687112
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.906441%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.590282%
Prepayment Percentages 100.000000%
Trading Factors 28.768711%
Certificate Denominations 1,000
Sub-Servicer Fees 12,094.26
Master Servicer Fees 4,031.42
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 82,919.01 79.45 847,840.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 18,037.81 559,623.07
Total Principal Prepayments 0.00 480,123.64
Principal Payoffs-In-Full 0.00 466,340.57
Principal Curtailments 0.00 13,783.07
Principal Liquidations 0.00 0.00
Scheduled Principal Due 19,602.97 81,064.59
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 64,881.20 79.45 288,217.35
Prepayment Interest Shortfall 507.08 0.74 2,100.01
Unpaid Interest Shortfall Paid 0.00 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 12,460,504.64 51,528,190.42
Current Period ENDING Prin Bal 12,440,901.67 50,967,002.19
Change in Principal Balance 19,602.97 561,188.23
PER CERTIFICATE DATA BY CLASS
Principal Distributed 317.092790
Interest Distributed 1,140.568658
Total Distribution 1,457.661448
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 876.189778
ENDING Principal Balance 874.811349
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.896441% 0.010000%
Subordinated Unpaid Amounts 1,780,201.36 1,440.43 1,781,641.79
Period Ending Class Percentages 24.409718%
Prepayment Percentages 0.000000%
Trading Factors 87.481135% 34.405104%
Certificate Denominations 250,000
Sub-Servicer Fees 3,905.49 15,999.75
Master Servicer Fees 1,301.83 5,333.25
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,126,629.00
Loans in Pool 229
Current Period Sub-Servicer Fee 15,999.75
Current Period Master Servicer Fee 5,333.25
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 1,291,743.01 5
Loans Delinquent TWO Payments 498,827.11 2
Loans Delinquent THREE + Payments 1,337,916.57 6
Tot Unpaid Prin on Delinquent Loans 3,128,486.69 13
Loans in Foreclosure, INCL in Delinq 1,337,916.57 6
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.7774%
Aggregate REO Losses (1,706,014.33)
................................................................................
Run: 02/02/95 08:51:31 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 11,999,519.92 5.5903 293,754.56
- --------------------------------------------------------------------------------
69,922,443.97 11,999,519.92 293,754.56
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,770.01 0.00 349,524.57 0.00 11,705,765.36
55,770.01 0.00 349,524.57 0.00 11,705,765.36
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
171.611849 4.201148 0.797598 0.000000 4.998746 167.410701
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 4,558.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,491.55
SUBSERVICER ADVANCES THIS MONTH 12,992.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 160,764.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 149,277.95
(D) LOANS IN FORECLOSURE 1 239,260.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,705,765.36
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 11,724,123.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 276,066.35
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 305.15
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,383.06
LOC AMOUNT AVAILABLE 10,631,349.10
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.2994%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.5903%
POOL TRADING FACTOR 0.167410701
................................................................................
Run: 02/02/95 08:51:31 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 10,784,951.85 5.7448 401,612.10
- --------------------------------------------------------------------------------
74,994,327.48 10,784,951.85 401,612.10
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,331.28 0.00 452,943.38 0.00 10,383,339.75
51,331.28 0.00 452,943.38 0.00 10,383,339.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
143.810235 5.355233 0.684469 0.000000 6.039702 138.455002
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,932.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,151.68
SUBSERVICER ADVANCES THIS MONTH 12,238.34
MASTER SERVICER ADVANCES THIS MONTH 853.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 556,713.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 171,564.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,383,339.75
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,255,185.20
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
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 141,667.77
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 152,493.65
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 863.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 232,713.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,541.80
LOC AMOUNT AVAILABLE 10,630,340.31
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.4610%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.7447%
POOL TRADING FACTOR 0.138455002
................................................................................
Run: 02/02/95 08:51:31 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 9,285,779.08 6.4730 17,387.49
- --------------------------------------------------------------------------------
37,402,303.81 9,285,779.08 17,387.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,089.04 0.00 67,476.53 0.00 9,268,391.59
50,089.04 0.00 67,476.53 0.00 9,268,391.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
248.267570 0.464878 1.339197 0.000000 1.804075 247.802693
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,379.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,916.33
SUBSERVICER ADVANCES THIS MONTH 3,233.23
MASTER SERVICER ADVANCES THIS MONTH 542.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 515,617.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 256,110.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,268,391.59
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 9,203,061.02
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
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 87,258.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,747.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,640.24
LOC AMOUNT AVAILABLE 10,630,340.31
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1707%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4798%
POOL TRADING FACTOR 0.247802693
................................................................................
Run: 02/02/95 08:51:31 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 4,393,716.41 7.3418 100,146.74
- --------------------------------------------------------------------------------
22,040,775.69 4,393,716.41 100,146.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
26,603.99 0.00 126,750.73 0.00 4,293,569.67
26,603.99 0.00 126,750.73 0.00 4,293,569.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
199.344908 4.543703 1.207035 0.000000 5.750738 194.801205
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 1,535.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 908.42
SUBSERVICER ADVANCES THIS MONTH 6,126.79
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 4,293,569.67
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 4,297,782.96
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 88,797.80
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,224.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,124.94
LOC AMOUNT AVAILABLE 10,630,340.31
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0150%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3418%
POOL TRADING FACTOR 0.194801205
................................................................................
Run: 02/02/95 08:51:31 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 3,183,078.02 7.8240 3,469.33
- --------------------------------------------------------------------------------
20,728,527.60 3,183,078.02 3,469.33
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,753.67 0.00 24,223.00 0.00 3,179,608.69
20,753.67 0.00 24,223.00 0.00 3,179,608.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.560257 0.167370 1.001213 0.000000 1.168583 153.392887
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 745.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 663.14
SUBSERVICER ADVANCES THIS MONTH 484.07
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 3,179,608.69
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,183,002.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 14
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 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 3,469.33
LOC AMOUNT AVAILABLE 10,630,340.31
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3551%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8240%
POOL TRADING FACTOR 0.153392887
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/17/95 03:42 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 0.00 125,297.61 6,253.38
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 103,422.13 0.00
Total Principal Prepayments 0.00 101,453.35 0.00
Principal Payoffs-In-Full 0.00 0.00 0.00
Principal Curtailments 0.00 3,000.00 0.00
Principal Liquidations 0.00 98,453.35 0.00
Scheduled Principal Due 0.00 1,968.78 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 21,875.48 6,253.38
Prepayment Interest Shortfall 0.00 9.03 2.58
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 2,659,384.06 10,000.00
Curr Period ENDING Princ Balance 0.00 2,555,961.93 10,000.00
Change in Principal Balance 0.00 103,422.13 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 2.510368 0.000000
Interest Distributed 0.000000 0.530984 625.338000
Total Distribution 0.000000 3.041352 625.338000
Total Principal Prepayments 0.000000 2.462579 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 64.551290 1,000.000000
ENDING Principal Balance 0.000000 62.040923 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 1.032473%
Subordinated Unpaid Amounts
Period Ending Class Percentages 36.700565% 36.700565% 36.700565%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 6.204092% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 832.61 3.13
Master Servicer Fees 0.00 277.02 1.04
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 122,474.83 181.90 254,207.72
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 100,814.60 204,236.73
Total Principal Prepayments 98,479.76 199,933.11
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 3,000.00
Principal Liquidations 98,479.76 196,933.11
Scheduled Principal Due 3,216.76 5,185.54
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,660.23 181.90 49,970.99
Prepayment Interest Shortfall 15.59 0.03 27.23
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 4,598,653.48 7,268,037.54
Curr Period ENDING Princ Balance 4,425,652.31 6,991,614.24
Change in Principal Balance 173,001.17 276,423.30
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4,115.332505
Interest Distributed 884.187891
Total Distribution 4,999.520396
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 750.882834
ENDING Principal Balance 722.634650
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,183,461.04 1,458.83
Period Ending Class Percentages 63.299435%
Prepayment Percentages 0.000000%
Trading Factors 72.263465% 7.991292%
Certificate Denominations 250,000
Sub-Servicer Fees 1,439.76 2,275.50
Master Servicer Fees 479.03 757.09
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 1,058,166.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 202,907.28 1
Loans Delinquent THREE + Payments 1,481,262.32 5
Total Unpaid Princ on Delinq Loans 1,684,169.60 6
Lns in Foreclosure, INCL in Delinq 952,451.48 4
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 22.8922%
Loans in Pool 30
Current Period Sub-Servicer Fee 2,275.50
Current Period Master Servicer Fee 757.09
Aggregate REO Losses (1,072,092.38)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 1989-S4 02-Feb-95
CLASS A-1, 7.33437% PASS-THROUGH RATE (POOL 4015) 01:35 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 20, 1995
DISTRIBUTION DATE: JANUARY 25, 1995
ORIGINAL POOL BALANCE: $77,408,317.05
BEGINNING CLASS A-1 BALANCE $23,087,187.08
PRINCIPAL DISTRIBUTIONS $340,140.04
ENDING CLASS A-1 BALANCE $22,747,047.04
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $329,279.77
PARTIAL PRINCIPAL PREPAYMENTS $8,661.53
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 1/1 $2,198.74
340,140.04
INTEREST DUE @ 7.33437% ON BEGINNING BALANCE $141,108.31
PREPAYMENT INTEREST SHORTFALL ($1,200.17)
$139,908.14
TOTAL DISTRIBUTION DUE THIS PERIOD $480,048.18
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $2,398.59
STRIPPED INTEREST REMITTANCE $4,809.83
% OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE - CLASS A-1 77.427629%
% OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE - CLASS A-2 0.010771%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $4.394102000
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.807404493
TOTAL PRINC PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $4.365697485
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,215,639.00
POOL SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $29,378,462.55
CLASS A-2 ENDING BALANCE $3,164.26
TRADING FACTOR 0.293857920
NUMBER OF MORTGAGE LOANS DELINQUENT ONE MONTH 2
NUMBER OF MORTGAGE LOANS DELINQUENT TWO OR MORE MONTHS 2
NUMBER OF MORTGAGE LOANS IN FORECLOSURE 3
NUMBER OF REO PROPERTIES 6
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $301,685.22
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $533,574.62
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $726,338.54
ACTUAL PRINCIPAL BALANCE OF REO PROPERTIES $1,205,828.25
STRIPPED INTEREST CERTIFICATES 1989-S4 02-Feb-95
CLASS A-2, 0.25% PASS-THROUGH RATE (POOL 4015) 01:35 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 20, 1995
DISTRIBUTION DATE: JANUARY 25, 1995
ORIGINAL POOL BALANCE: $10,000.00
BEGINNING CLASS A-2 BALANCE $3,211.71
PRINCIPAL DISTRIBUTIONS $47.45
ENDING CLASS A-2 BALANCE $3,164.26
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $45.81
PARTIAL PRINCIPAL PREPAYMENTS $1.20
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 1/1 $0.44
$47.45
STRIPPED INTEREST DUE @ 0.25% ON BEGINNING BAL $6,191.52
PREPAYMENT INTEREST SHORTFALL ($0.16)
$6,191.36
TOTAL DISTRIBUTION DUE THIS PERIOD $6,238.81
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $0.00
% OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE - CLASS A-2 0.010771%
% OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE - CLASS A-1 77.427629%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $4.744823190
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $619.136000000
TOTAL PRINC PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $4.701000000
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,215,639.00
POOL SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $29,378,462.55
CLASS A-1 ENDING BALANCE $22,747,047.04
TRADING FACTOR 0.316426412%
NUMBER OF MORTGAGE LOANS DELINQUENT ONE MONTH 2
NUMBER OF MORTGAGE LOANS DELINQUENT TWO OR MORE MONTHS 2
NUMBER OF MORTGAGE LOANS IN FORECLOSURE 3
NUMBER OF REO PROPERTIES 6
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $301,685.22
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $533,574.62
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $726,338.54
ACTUAL PRINCIPAL BALANCE OF REO PROPERTIES $1,205,828.25
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 1989-S4 02-Feb-95
CLASS B, 7.33437% PASS-THROUGH RATE (POOL 4015) 01:35 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 20, 1995
DISTRIBUTION DATE: JANUARY 25, 1995
ORIGINAL POOL BALANCE: $7,423,674.24
BEGINNING CLASS B BALANCE $6,628,735.54
ENDING CLASS B BALANCE $6,628,104.23
NET CHANGE TO PRINCIPAL BALANCE $631.31
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 1/1 $0.00
PRIN LOSS ON LIQUIDATED MORTGAGE $0.00
$0.00
INTEREST DUE @ 7.33437% ON BEGINNING BALANCE $29,430.34
PREPAYMENT INTEREST SHORTFALL ($344.57)
ADJUSTMENT FOR NEGATIVE AMORTIZATION ($309.13) $28,776.64
TOTAL DISTRIBUTION DUE THIS PERIOD $28,776.64
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $0.00
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $969.08
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $1,042,764.25
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $689.03
STRIPPED INTEREST REMITTANCE $1,381.69
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 22.561600%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,215,639.00
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $29,378,462.55
NUMBER OF MORTGAGE LOANS DELINQUENT ONE MONTH 2
NUMBER OF MORTGAGE LOANS DELINQUENT TWO OR MORE MONTHS 2
NUMBER OF MORTGAGE LOANS IN FORECLOSURE 3
NUMBER OF REO PROPERTIES 6
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $301,685.22
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $533,574.62
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $726,338.54
ACTUAL PRINCIPAL BALANCE OF REO PROPERTIES $1,205,828.25
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 1989-S4 02-Feb-95
CLASS C, 7.33437% PASS-THROUGH RATE (POOL 4015) 01:35 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 20, 1995
DISTRIBUTION DATE: JANUARY 25, 1995
ORIGINAL POOL BALANCE: $0.00
BEGINNING CLASS C BALANCE $146.89
ENDING CLASS C BALANCE $147.02
PRINCIPAL DISTRIBUTIONS ($0.13)
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 1/1 ($0.13)
($0.13)
INT DUE @7.18038% ON BEGINNING CLASS A-2 BALANCE $18.25
PREPAYMENT INTEREST SHORTFALL ($0.01)
INT LOSS ON LIQUIDATED MORTGAGE $0.00
$18.24
TOTAL DISTRIBUTION DUE THIS PERIOD $18.11
CLASS C UNPAID AMOUNT $343.99
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,215,639.00
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $29,378,462.55
NUMBER OF MORTGAGE LOANS DELINQUENT ONE MONTH 2
NUMBER OF MORTGAGE LOANS DELINQUENT TWO OR MORE MONTHS 2
NUMBER OF MORTGAGE LOANS IN FORECLOSURE 3
NUMBER OF REO PROPERTIES 6
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $301,685.22
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $533,574.62
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $726,338.54
ACTUAL PRINCIPAL BALANCE OF REO PROPERTIES $1,205,828.25
................................................................................
Run: 02/02/95 08:51:31 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 31,038,732.45 6.4908 75,531.86
- --------------------------------------------------------------------------------
87,338,199.16 31,038,732.45 75,531.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
167,888.50 0.00 243,420.36 0.00 30,963,200.59
167,888.50 0.00 243,420.36 0.00 30,963,200.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
355.385533 0.864820 1.922280 0.000000 2.787100 354.520712
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 10,676.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,722.14
SUBSERVICER ADVANCES THIS MONTH 17,272.88
MASTER SERVICER ADVANCES THIS MONTH 4,676.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,036,283.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 140,028.73
(D) LOANS IN FORECLOSURE 5 667,080.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,963,200.59
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 30,261,438.73
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 136
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 750,654.94
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 35,429.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 40,102.33
MORTGAGE POOL INSURANCE 10,196,410.68
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 1,502,610.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3156%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5074%
POOL TRADING FACTOR 0.354520712
................................................................................
Run: 02/02/95 08:51:31 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 16,497,133.48 7.0593 20,458.05
- --------------------------------------------------------------------------------
62,922,765.27 16,497,133.48 20,458.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
97,048.51 0.00 117,506.56 0.00 16,476,675.43
97,048.51 0.00 117,506.56 0.00 16,476,675.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
262.180682 0.325130 1.542343 0.000000 1.867473 261.855552
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 6,593.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,191.10
SUBSERVICER ADVANCES THIS MONTH 10,319.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 703,839.78
(B) TWO MONTHLY PAYMENTS: 2 360,442.29
(C) THREE OR MORE MONTHLY PAYMENTS: 2 320,271.86
(D) LOANS IN FORECLOSURE 2 369,947.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,476,675.43
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 16,504,606.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,820.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,637.79
MORTGAGE POOL INSURANCE 10,196,410.68
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 110,247.00
MORTGAGE REPURCHASE BOND 1,502,610.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.9166%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0593%
POOL TRADING FACTOR 0.261855552
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/18/95 11:14 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4018
SERIES: 1989-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920CF3 760920CD8
Tot Principal and Interest Distr 70,355.02 5,819.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,278.96 0.00
Total Principal Prepayments 52.34 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 52.34 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 5,226.62 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 65,076.06 5,819.96
Prepayment Interest Shortfall 0.25 (0.03)
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 7,809,157.37 10,000.00
Current Period ENDING Prin Bal 7,803,878.41 10,000.00
Change in Principal Balance 5,278.96 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.045773 0.000000
Interest Distributed 0.564264 581.996000
Total Distribution 0.610037 581.996000
Total Principal Prepayments 0.000454 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 67.711902 1,000.000000
ENDING Principal Balance 67.666129 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.501262%
Subordinated Unpaid Amounts
Period Ending Class Percentages 56.120547%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 6.766613% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,903.67 2.44
Master Servicer Fees 710.12 0.91
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 3,961.94 2.59 80,139.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 717.93 5,996.89
Total Principal Prepayments 0.00 52.34
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 52.34
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,625.32 7,851.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,244.01 2.59 74,142.62
Prepayment Interest Shortfall 0.19 0.00 0.41
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,681,442.87 124,020,612.38
Current Period BEGINNING Prin Bal 6,113,590.74 13,932,748.11
Current Period ENDING Prin Bal 6,109,504.19 13,923,382.60
Change in Principal Balance 4,086.55 9,365.51
PER CERTIFICATE DATA BY CLASS
Principal Distributed 20.674271
Interest Distributed 93.417939
Total Distribution 114.092210
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 704.213669
ENDING Principal Balance 703.742947
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 3,502,302.34 2,258.20
Period Ending Class Percentages 43.879453%
Prepayment Percentages 0.000000%
Trading Factors 70.374295% 11.226668%
Certificate Denominations 250,000.00
Sub-Servicer fees 1,490.34 3,396.45
Master Servicer Fees 555.93 1,266.96
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 819,046.52 2
Loans Delinquent TWO Payments 1,022,705.39 4
Loans Delinquent THREE + Payments 5,332,462.04 19
Tot Unpaid Principal on Delinq Loans 7,174,213.95 25
Loans in Foreclosure (incl in delinq) 2,114,934.42 9
REO/Pending Cash Liquidations 2,377,579.29 8
6 Mo Avg Delinquencies 2+ Payments 40.5570%
Loans in Pool 47
Current Period Sub-Servicer Fee 3,396.45
Current Period Master Servicer Fee 1,266.96
Aggregate REO Losses (2,781,292.38)
................................................................................
Run: 02/02/95 08:51:31 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 12,206,803.96 10.0000 894,870.41
- --------------------------------------------------------------------------------
120,931,254.07 12,206,803.96 894,870.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
101,449.72 0.00 996,320.13 7,730.94 11,304,202.61
101,449.72 0.00 996,320.13 7,730.94 11,304,202.61
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
100.940026 7.399827 0.838904 0.000000 8.238731 93.476270
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,575.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,798.66
SUBSERVICER ADVANCES THIS MONTH 6,734.76
MASTER SERVICER ADVANCES THIS MONTH 7,675.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 591,217.36
(B) TWO MONTHLY PAYMENTS: 1 353,339.78
(C) THREE OR MORE MONTHLY PAYMENTS: 2 546,071.66
(D) LOANS IN FORECLOSURE 6 2,302,586.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,304,202.61
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,420,335.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
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 887,776.46
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 292,340.11
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 132.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 603,608.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -1,210.89
MORTGAGE POOL INSURANCE 4,793,811.81
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6368%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.093476270
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/95
MONTHLY Cutoff: Dec-94
DETERMINATION DATE: 01/20/95
RUN TIME/DATE: 01/13/95 01:11 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 272,570.47 10,513.73
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 204,649.85
Total Principal Prepayments 703.09
Principal Payoffs-In-Full 0.00
Principal Curtailments 703.09
Principal Liquidations 198,946.20
Scheduled Principal Due 5,000.56
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 67,920.62 10,513.73
Prepayment Interest Shortfall 3.23 0.77
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 8,413,869.14
Current Period ENDING Prin Bal 8,209,219.29
Change in Principal Balance 204,649.85
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.364604
Interest Distributed 0.452894
Total Distribution 1.817498
Total Principal Prepayments 1.331260
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 56.103611
ENDING Principal Balance 54.739007
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.687413% 0.852649%
Subordinated Unpaid Amounts
Period Ending Class Percentages 56.860637%
Prepayment Percentages 100.000000%
Trading Factors 5.473901%
Certificate Denominations 1,000
Sub-Servicer Fees 2,290.55
Master Servicer Fees 738.13
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 98,521.85 0.00 381,606.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 97,250.64 301,900.49
Total Principal Prepayments 0.00 703.09
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 703.09
Principal Liquidations 96,977.56 295,923.76
Scheduled Principal Due 2,169.58 7,170.14
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 1,271.21 0.00 79,705.56
Prepayment Interest Shortfall 2.45 0.00 6.45
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 6,382,937.06 14,796,806.20
Current Period ENDING Prin Bal 6,228,218.78 14,437,438.07
Change in Principal Balance 154,718.28 359,368.13
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,929.710717
Interest Distributed 25.224179
Total Distribution 1,954.934896
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 506.617624
ENDING Principal Balance 494.337540
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.687413% 0.000000%
Subordinated Unpaid Amounts 7,559,655.22 0.00 7,559,655.22
Period Ending Class Percentages 43.139363%
Prepayment Percentages 0.000000%
Trading Factors 49.433754% 8.880789%
Certificate Denominations 250,000
Sub-Servicer Fees 1,737.81 4,028.36
Master Servicer Fees 560.01 1,298.14
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 1,408,677.98 6
Loans Delinquent TWO Payments 437,572.17 1
Loans Delinquent THREE + Payments 5,518,937.78 18
Tot Unpaid Principal on Delinq Loans 7,365,187.93 25
Loans in Foreclosure, INCL in Delinq 2,717,501.47 9
REO/Pending Cash Liquidations 2,474,475.04 8
Principal Balance New REO 468,613.87
6 Mo Avg Delinquencies 2+ Payments 47.4631%
Loans in Pool 43
Current Period Sub-Servicer Fee 4,028.36
Current Period Master Servicer Fee 1,298.14
Aggregate REO Losses (6,556,317.39)
................................................................................
Run: 01/26/95 15:22:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-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 18,075,657.58 9.000000 % 505,668.40
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 16,667.21 1237.750000 % 411.86
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 10,000.00 835.93 0.545053 % 20.66
B 17,727,586.62 9,943,969.07 10.000000 % 0.00
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 30,425,129.79 506,100.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 135,562.35 641,230.75 0.00 0.00 17,569,989.18
A-5 17,909.33 17,909.33 0.00 0.00 2,388,000.00
A-6 17,190.89 17,602.75 0.00 0.00 16,255.35
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 13,818.90 13,839.56 0.00 0.00 815.27
B 58,161.25 58,161.25 0.00 269,870.41 9,698,808.08
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
242,642.72 748,743.64 0.00 269,870.41 29,673,867.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 930.104846 26.019780 6.975525 32.995305 0.000000 904.085066
A-5 1000.000000 0.000000 7.499719 7.499719 0.000000 1000.000000
A-6 166.672100 4.118600 171.908900 176.027500 0.000000 162.554000
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 83.593000 2.066000 1381.890000 1383.956000 0.000000 81.527000
B 140232.978200 0.000000 820.208233 820.208233 0.000000 136775.640800
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,837.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,740.85
SUBSERVICER ADVANCES THIS MONTH 84,090.29
MASTER SERVICER ADVANCES THIS MONTH 32,669.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,524,843.03
(B) TWO MONTHLY PAYMENTS: 4 1,069,919.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 17
AGGREGATE PRINCIPAL BALANCE 4,338,524.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,673,867.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 12
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,477,080.92
REMAINING SUBCLASS INTEREST SHORTFALL 24,702.46
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,153.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.31659280 % 32.68340720 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.31532230 % 32.68467770 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5339 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,947,512.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.05324992
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.53
POOL TRADING FACTOR: 11.29410842
................................................................................
Run: 01/26/95 15:22:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-1 (POOL # 4021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920CV8 165,686,162.93 0.00 10.000000 % 0.00
B 760920CW6 39,814,000.00 0.00 10.000000 % 0.00
C 760920CX4 21,000,000.00 0.00 10.000000 % 0.00
Y 760920CY2 12,500,000.00 9,559,351.19 10.000000 % 1,483,915.37
Z 760920CZ9 8,000,000.00 12,754,432.77 10.000000 % 0.00
S 760920CU0 10,000.00 954.89 0.422880 % 55.96
R 0.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
247,010,162.93 22,314,738.85 1,483,971.33
===============================================================================
_______________________________________________________________________________
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
Y 76,191.26 1,560,106.63 0.00 0.00 8,075,435.82
Z 0.00 0.00 101,657.14 0.00 12,856,089.91
S 7,521.17 7,577.13 0.00 0.00 898.93
R 7.61 7.61 0.00 0.00 0.00
- -------------------------------------------------------------------------------
83,720.04 1,567,691.37 101,657.14 0.00 20,932,424.66
===============================================================================
_______________________________________________________________________________
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
Y 764.748095 118.713230 6.095301 124.808531 0.000000 646.034866
Z 1594.304096 0.000000 0.000000 0.000000 12.707143 1607.011239
S 95.489000 5.596000 752.117000 757.713000 0.000000 89.893000
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-1 (POOL # 4021)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4021
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,955.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,239.71
SUBSERVICER ADVANCES THIS MONTH 21,118.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,868,982.76
(B) TWO MONTHLY PAYMENTS: 1 200,904.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 190,908.55
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,932,424.66
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 1,368,182.52
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 0.4196 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 16,099,765.96
BANKRUPTCY AMOUNT AVAILABLE 103,326.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,800,726.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 1,149.24
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.87924659
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.68
POOL TRADING FACTOR: 8.47431717
................................................................................
Run: 02/02/95 08:51:31 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 20,929,708.42 10.5000 1,313,424.47
- --------------------------------------------------------------------------------
193,971,603.35 20,929,708.42 1,313,424.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
181,252.73 0.00 1,494,677.20 2,049.50 19,614,234.45
181,252.73 0.00 1,494,677.20 2,049.50 19,614,234.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.900889 6.771220 0.934429 0.000000 7.705649 101.119103
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 7,193.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,220.95
SUBSERVICER ADVANCES THIS MONTH 18,702.42
MASTER SERVICER ADVANCES THIS MONTH 12,782.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 737,365.43
(B) TWO MONTHLY PAYMENTS: 1 316,755.71
(C) THREE OR MORE MONTHLY PAYMENTS: 3 813,981.22
(D) LOANS IN FORECLOSURE 17 5,301,826.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,614,234.45
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 18,132,324.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
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 1,490,960.33
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 664,795.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 234.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 645,680.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,714.41
MORTGAGE POOL INSURANCE 6,872,848.23
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 11.5712%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.101119103
................................................................................
Run: 02/02/95 08:51:31 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 14,970,337.23 6.6077 18,877.73
- --------------------------------------------------------------------------------
46,306,707.62 14,970,337.23 18,877.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
82,432.91 0.00 101,310.64 0.00 14,951,459.50
82,432.91 0.00 101,310.64 0.00 14,951,459.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
323.286582 0.407667 1.780151 0.000000 2.187818 322.878915
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 5,538.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,861.62
SUBSERVICER ADVANCES THIS MONTH 13,780.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 496,895.20
(B) TWO MONTHLY PAYMENTS: 1 176,333.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,951,459.50
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 14,967,314.51
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 637.65
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,240.08
LOC AMOUNT AVAILABLE 5,564,372.82
BANKRUPTCY AMOUNT AVAILABLE 110,932.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,687,919.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4413%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6077%
POOL TRADING FACTOR 0.322878915
................................................................................
Run: 02/02/95 08:51:31 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 3,761,814.63 6.8930 5,556.56
- --------------------------------------------------------------------------------
19,212,019.52 3,761,814.63 5,556.56
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
21,608.49 0.00 27,165.05 0.00 3,756,258.07
21,608.49 0.00 27,165.05 0.00 3,756,258.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
195.805268 0.289223 1.124738 0.000000 1.413961 195.516045
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 1,238.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,175.57
SUBSERVICER ADVANCES THIS MONTH 2,988.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 231,870.43
(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 3,756,258.07
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,760,468.11
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 1,120.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,436.56
LOC AMOUNT AVAILABLE 5,565,982.66
BANKRUPTCY AMOUNT AVAILABLE 110,932.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,687,919.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6631%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8930%
POOL TRADING FACTOR 0.195516045
................................................................................
Run: 02/02/95 08:51:31 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 3,271,202.66 7.0386 5,194.07
- --------------------------------------------------------------------------------
15,507,832.37 3,271,202.66 5,194.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,187.24 0.00 24,381.31 0.00 3,266,008.59
19,187.24 0.00 24,381.31 0.00 3,266,008.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
210.938743 0.334932 1.237261 0.000000 1.572193 210.603811
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 1,232.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,022.25
SUBSERVICER ADVANCES THIS MONTH 3,543.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 374,217.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 130,484.12
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,266,008.59
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,269,391.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 14
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,529.88
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,664.19
LOC AMOUNT AVAILABLE 5,565,982.66
BANKRUPTCY AMOUNT AVAILABLE 110,932.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,687,919.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.8659%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0386%
POOL TRADING FACTOR 0.210603811
................................................................................
Run: 02/02/95 04:09 PM
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-4 (POOL #4022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A1 760920DE5 17,929,000.35 0.00 9.7500% 0.00
A2 760920DF2 52,071,844.00 0.00 9.7500% 0.00
Z1 760920DG0 30,000,000.00 0.00 9.7500% 0.00
Z2 760920DH8 18,000,000.00 12,458,426.53 9.7500% 556,135.14
R 0.00 0.00 0.0000% 0.00
- -------------------------------------------------------------------------------
118,000,844.35 12,458,426.53 556,135.14
===============================================================================
_______________________________________________________________________________
PRINCIPAL REMAINING
INTEREST TOTAL *DEFERRED REALIZED PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A1 0.00 0.00 0.00 0.00
A2 0.00 0.00 0.00 0.00
Z1 0.00 0.00 0.00 0.00
Z2 99,157.66 655,292.80 0.00 11,902,291.39
R 0.00 0.00 0.00 0.00
0.00
- -------------------------------------------------------------------------------
99,157.66 655,292.80 0.00 0.00 11,902,291.39
===============================================================================
_______________________________________________________________________________
* DEFERRED INTEREST - INCLUDES NON-CASH ALLOCATIONS.
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT - CLASS A & Z
_______________________________________________________________________________
PRINCIPAL PREPAYMENT
BALANCE BEFORE PRINCIPAL INTEREST INTEREST TOTAL
CLASS DISTRIBUTION DISTRIBUTION DISTRIBUTION SHORTFALL DISTRIBUTION
_______________________________________________________________________________
A1 0.000000 0.000000 0.000000 0.000000 0.000000
A2 0.000000 0.000000 0.000000 0.000000 0.000000
Z1 0.000000 0.000000 0.000000 0.000000 0.000000
Z2 692.134808 30.896397 5.508759 0.114837 36.405156
0.000000
Run: 02/02/95 04:09 PM
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-4 (POOL #4022)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,017.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,315.08
SPREAD RECEIVED BY MASTER SERVICER 4,395.75
TOTAL MONTHLY ADVANCES 30,798.84
DELINQUENCIES:
(A) ONE MONTHLY PAYMENT:
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 856,295.39
(B) TWO MONTHLY PAYMENTS:
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 195,512.91
(C) THREE OR MORE MONTHLY PAYMENTS:
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 438,573.91
FORECLOSURES:
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,037,978.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,902,291.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH 3 LOANS:
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE 851,483.29
SUBCLASS INTEREST SHORTFALL INCLUDED IN THE
DISTRIBUTION 0.00
INTEREST SHORTFALL DUE TO REALIZED LOSS ON LIQUIDATIONS 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 304,453.44
DISTRIBUTION PERCENTAGES:
CLASS A CLASS Z
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000% 100.00000000%
PREPAYMENT PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000% 100.00000000%
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000% 100.00000000%
SPREAD RATE INFORMATION FOR CURRENT DISTRIBUTION 0.4234%
SPREAD RATE INFORMATION FOR NEXT DISTRIBUTION 0.4241%
LOSS AMOUNT NOT COVERED BY POOL INSURANCE POLICY: 0.00
CREDIT ENHANCEMENT
POOL INSURANCE POLICY TOTAL AMOUNT 6,317,494.81
FRAUD AMOUNT AVAILABLE 1,180,008.00
SUPPLEMENTAL CREDIT SUPPORT - LETTER OF CREDIT:
SPECIAL HAZARD AMOUNT AVAILABLE 990,168.00
SPECIAL BANKRUPTCY AMOUNT AVAILABLE 103,288.00
GROSS WEIGHTED AVERAGE INTEREST RATE 10.7606%
WEIGHTED AVERAGE MATURITY, IN MONTHS (ACTIVE LOANS ONLY) 302.44
ACCRETION TERMINATION DATE FOR CLASS Z1 08/25/92
ACCRETION TERMINATION DATE FOR CLASS Z2 10/25/93
................................................................................
Run: 02/02/95 08:51:31 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 26,075,317.94 10.0007 1,177,368.78
- --------------------------------------------------------------------------------
199,971,518.09 26,075,317.94 1,177,368.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
214,711.78 0.00 1,392,080.56 0.00 24,897,949.16
214,711.78 0.00 1,392,080.56 0.00 24,897,949.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.395159 5.887682 1.073712 0.000000 6.961394 124.507477
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 6,448.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,846.14
SUBSERVICER ADVANCES THIS MONTH 13,723.25
MASTER SERVICER ADVANCES THIS MONTH 15,091.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,539,724.26
(B) TWO MONTHLY PAYMENTS: 4 1,111,668.44
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,108,952.83
(D) LOANS IN FORECLOSURE 7 1,641,474.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,897,949.16
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 23,290,560.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
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 1,656,966.46
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 524,772.80
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 76,103.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 555,589.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,902.53
LOC AMOUNT AVAILABLE 5,071,092.10
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 10.9314%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9861%
POOL TRADING FACTOR 0.124507477
................................................................................
Run: 02/02/95 08:51:31 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 9,559,369.29 9.5000 330,518.64
S 760920DL9 0.00 0.00 0.8281 0.00
- --------------------------------------------------------------------------------
100,033,801.56 9,559,369.29 330,518.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 73,181.78 0.00 403,700.42 0.00 9,228,850.65
S 6,379.67 0.00 6,379.67 0.00 0.00
79,561.45 0.00 410,080.09 0.00 9,228,850.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 95.561392 3.304070 0.731571 0.000000 4.035641 92.257322
S 0.000000 0.000000 0.063775 0.000000 0.063775 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 2,187.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 850.62
SUBSERVICER ADVANCES THIS MONTH 2,011.93
MASTER SERVICER ADVANCES THIS MONTH 10,314.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 927,806.67
(B) TWO MONTHLY PAYMENTS: 2 491,649.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 267,127.12
(D) LOANS IN FORECLOSURE 3 817,450.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,228,850.65
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 8,127,034.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
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 1,112,100.19
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 324,128.29
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 397.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,992.51
LOC AMOUNT AVAILABLE 6,503,243.44
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,201,614.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.7682%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.092257322
................................................................................
Run: 01/26/95 15:22:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-7 (POOL # 4023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4023
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920DR6 24,975,000.00 0.00 9.000000 % 0.00
B 760920DS4 21,978,000.00 0.00 9.000000 % 0.00
C 760920DT2 18,981,000.00 0.00 9.000000 % 0.00
D 760920DU9 17,982,000.00 0.00 9.000000 % 0.00
E 760920DV7 17,383,000.00 12,275,203.26 9.000000 % 12,275,203.26
F 760920DW5 6,436,673.21 6,436,673.21 9.000000 % 6,436,673.21
G 760920DY1 26,000,000.33 0.00 10.000000 % 0.00
H 760920DZ8 13,000,000.00 0.00 10.000000 % 0.00
I 760920EA2 15,000,000.00 0.00 10.000000 % 0.00
J 760920EB0 8,000,000.00 0.00 10.000000 % 0.00
K 760920EC8 16,870,529.00 0.00 10.000000 % 0.00
L 760920DM7 107,844.52 18,731.58 1009.000000 % 18,731.58
M 760920DQ8 10,000,000.00 0.00 8.825000 % 0.00
N 760920DN5 10,000.00 952.23 10.000000 % 952.23
R-I 760920DP0 0.00 0.00 1.175000 % 0.00
R-II 760920DX3 1,000.00 1,000.00 9.000000 % 1,000.00
- -------------------------------------------------------------------------------
196,725,047.06 18,732,560.28 18,732,560.28
===============================================================================
_______________________________________________________________________________
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 92,064.02 12,367,267.28 0.00 0.00 0.00
F 48,275.05 6,484,948.26 0.00 0.00 0.00
G 0.00 0.00 0.00 0.00 0.00
H 0.00 0.00 0.00 0.00 0.00
I 0.00 0.00 0.00 0.00 0.00
J 0.00 0.00 0.00 0.00 0.00
K 0.00 0.00 0.00 0.00 0.00
L 15,750.14 34,481.72 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00 0.00
N 8,306.46 9,258.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 7.50 1,007.50 0.00 0.00 0.00
- -------------------------------------------------------------------------------
164,403.17 18,896,963.45 0.00 0.00 0.00
===============================================================================
Run: 01/26/95 15:22:41
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-7 (POOL # 4023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4023
_______________________________________________________________________________
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 706.161380 706.161380 5.296210 711.457590 0.000000 0.000000
F 1000.0000001000.000000 7.500000 1007.500000 0.000000 0.000000
G 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
H 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
J 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
K 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
L 173.690606 173.690606 146.044880 319.735486 0.000000 0.000000
M 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
N 95.223000 95.223000 830.646000 925.869000 0.000000 0.000000
R-II 1000.0000001000.000000 7.500000 1007.500000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-7 (POOL # 4023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,617.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,670.70
SUBSERVICER ADVANCES THIS MONTH 42,943.34
MASTER SERVICER ADVANCES THIS MONTH 18,345.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 691,792.09
(B) TWO MONTHLY PAYMENTS: 6 1,733,827.39
(C) THREE OR MORE MONTHLY PAYMENTS: 1 272,876.50
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,917,254.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,251,325.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
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 1,947,218.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,469,924.43
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 0.00000000 % 0.00000000 %
CLASS N - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4819 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 16,004,386.90
BANKRUPTCY AMOUNT AVAILABLE 105,575.00
FRAUD AMOUNT AVAILABLE 196,000.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,038.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 1,125.03
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.93646493
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.63
POOL TRADING FACTOR: 8.76925722
................................................................................
Run: 02/02/95 08:51:31 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 10,153,660.22 10.5000 334,865.90
S 760920ED6 0.00 0.00 0.6380 0.00
- --------------------------------------------------------------------------------
95,187,660.42 10,153,660.22 334,865.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 88,844.53 0.00 423,710.43 0.00 9,818,794.32
S 5,398.36 0.00 5,398.36 0.00 0.00
94,242.89 0.00 429,108.79 0.00 9,818,794.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 106.669921 3.517955 0.933362 0.000000 4.451317 103.151966
S 0.000000 0.000000 0.056713 0.000000 0.056713 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,289.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 905.17
SUBSERVICER ADVANCES THIS MONTH 3,360.05
MASTER SERVICER ADVANCES THIS MONTH 10,050.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 575,296.40
(B) TWO MONTHLY PAYMENTS: 1 644,959.63
(C) THREE OR MORE MONTHLY PAYMENTS: 3 668,203.43
(D) LOANS IN FORECLOSURE 2 493,964.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,818,794.32
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 8,688,445.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
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 1,128,099.65
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 336,552.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -1,686.11
LOC AMOUNT AVAILABLE 3,621,313.28
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,048,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6785%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.103151966
................................................................................
Run: 01/26/95 15:22:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,024,857.47 9.250000 % 207,621.90
F 760920EF1 18,232,000.00 18,232,000.00 7.050000 % 0.00
G 760920EG9 3,450,000.00 3,450,000.00 20.875800 % 0.00
H 760920EH7 49,250.00 5,676.72 1009.550600 % 51.91
I 760920EJ3 10,000.00 1,152.64 9.250000 % 10.54
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 22,713,686.83 207,684.35
===============================================================================
_______________________________________________________________________________
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 7,830.24 215,452.14 0.00 0.00 817,235.57
F 106,167.96 106,167.96 0.00 0.00 18,232,000.00
G 59,488.40 59,488.40 0.00 0.00 3,450,000.00
H 4,733.64 4,785.55 0.00 0.00 5,624.81
I 14,423.92 14,434.46 0.00 0.00 1,142.10
Z 0.00 0.00 0.00 0.00 0.00
R 1.14 1.14 0.00 0.00 0.00
- -------------------------------------------------------------------------------
192,645.30 400,329.65 0.00 0.00 22,506,002.48
===============================================================================
_______________________________________________________________________________
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 28.891198 5.852956 0.220738 6.073694 0.000000 23.038242
F 1000.000000 0.000000 5.823166 5.823166 0.000000 1000.000000
G 1000.000000 0.000000 17.243014 17.243014 0.000000 1000.000000
H 115.263350 1.054010 96.114518 97.168528 0.000000 114.209340
I 115.264000 1.054000 1442.392000 1443.446000 0.000000 114.210000
Z 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,005.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,248.68
SUBSERVICER ADVANCES THIS MONTH 62,411.83
MASTER SERVICER ADVANCES THIS MONTH 9,437.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 3,031,364.37
(B) TWO MONTHLY PAYMENTS: 4 1,175,373.03
(C) THREE OR MORE MONTHLY PAYMENTS: 3 958,498.50
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,481,275.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,506,002.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
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 1,003,396.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 192,881.76
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 16,277,371.93
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 233,193.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,965.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.71906838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.22
POOL TRADING FACTOR: 11.42093315
................................................................................
Run: 01/26/95 15:22:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-10 (POOL # 4025)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4025
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920ET1 31,000,000.00 0.00 8.500000 % 0.00
B 760920EU8 52,000,000.00 0.00 8.500000 % 0.00
C 760920EV6 32,000,000.00 0.00 8.500000 % 0.00
D 760920EW4 34,000,000.00 0.00 8.500000 % 0.00
E 760920EX2 38,500,000.00 15,690,286.37 8.500000 % 1,263,459.19
F 760920EY0 2,474,559.00 3,519,448.96 8.500000 % 0.00
G 760920EZ7 10,000,000.00 0.00 8.500000 % 0.00
H 760920ER5 200,184.37 19,229.86 1508.502800 % 1,240.13
I 760920ES3 10,000.00 960.61 0.286707 % 61.95
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
200,184,743.37 19,229,925.80 1,264,761.27
===============================================================================
_______________________________________________________________________________
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 109,805.78 1,373,264.97 0.00 0.00 14,426,827.18
F 0.00 0.00 24,630.26 0.00 3,544,079.22
G 0.00 0.00 0.00 0.00 0.00
H 23,883.48 25,123.61 0.00 0.00 17,989.73
I 4,546.05 4,608.00 0.00 0.00 898.66
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
138,235.31 1,402,996.58 24,630.26 0.00 17,989,794.79
===============================================================================
_______________________________________________________________________________
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 407.539906 32.817122 2.852098 35.669220 0.000000 374.722784
F 1422.252999 0.000000 0.000000 0.000000 9.953394 1432.206393
G 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
H 96.060746 6.194939 119.307416 125.502355 0.000000 89.865807
I 96.061000 6.195000 454.605000 460.800000 0.000000 89.866000
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-10 (POOL # 4025)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4025
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,684.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,779.00
SUBSERVICER ADVANCES THIS MONTH 28,460.67
MASTER SERVICER ADVANCES THIS MONTH 17,907.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,147,515.27
(B) TWO MONTHLY PAYMENTS: 2 503,855.16
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,050,402.91
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 403,116.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,989,794.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
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 1,933,376.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,227,618.44
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 I - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2964 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 9,507,484.26
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 209,115.00
SPECIAL HAZARD AMOUNT AVAILABLE 634,899.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.82305860
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.46
POOL TRADING FACTOR: 8.98659632
ACCRUAL JUMP DATE 01/25/91
................................................................................
Run: 01/26/95 15:22:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-12 (POOL # 4026)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4026
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920FF0 28,532,998.44 2,758,585.50 9.500000 % 2,758,585.50
B 760920FG8 24,906,508.56 7,093,505.47 9.500000 % 7,093,505.47
C 760920FH6 16,329,654.00 4,563,848.76 9.500000 % 4,563,848.76
D 760920FJ2 3,246,750.00 0.00 9.500000 % 0.00
E 760920FK9 41,885,073.00 0.00 9.500000 % 0.00
F 760920FL7 33,771,195.00 0.00 9.500000 % 0.00
G 760920FM5 43,433,523.00 0.00 9.500000 % 0.00
H 760920FN3 10,879,110.00 0.00 9.500000 % 0.00
I 760920FP8 20,744,575.39 0.00 9.500000 % 0.00
J 760920FQ6 6,061,932.00 0.00 9.500000 % 0.00
K 760920FE3 220,021.34 13,803.02 532.225070 % 13,803.02
L 760920FD5 10,000.00 627.35 0.216029 % 627.35
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
230,021,340.73 14,430,370.10 14,430,370.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 21,838.80 2,780,424.30 0.00 0.00 0.00
B 56,156.92 7,149,662.39 0.00 0.00 0.00
C 36,130.47 4,599,979.23 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 0.00 0.00 0.00 0.00 0.00
G 0.00 0.00 0.00 0.00 0.00
H 0.00 0.00 0.00 0.00 0.00
I 0.00 0.00 0.00 0.00 0.00
J 0.00 0.00 0.00 0.00 0.00
K 6,121.93 19,924.95 0.00 0.00 0.00
L 2,602.78 3,230.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
122,850.90 14,553,221.00 0.00 0.00 0.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 96.680533 96.680533 0.765388 97.445921 0.000000 0.000000
B 284.805293 284.805293 2.254709 287.060002 0.000000 0.000000
C 279.482269 279.482269 2.212568 281.694837 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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
G 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
H 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
J 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
K 62.734915 62.734915 27.824245 90.559160 0.000000 0.000000
L 62.735000 62.735000 260.278000 323.013000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-12 (POOL # 4026)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4026
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,459.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,505.25
SUBSERVICER ADVANCES THIS MONTH 6,762.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 457,578.25
(B) TWO MONTHLY PAYMENTS: 1 273,706.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,987,818.26
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 433,161.56
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 0.00000000 % 0.00000000 %
CLASS L - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2227 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 18,550,355.65
BANKRUPTCY AMOUNT AVAILABLE 102,718.00
FRAUD AMOUNT AVAILABLE 157,465.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,172,360.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.63983977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.52
POOL TRADING FACTOR: 6.08109587
AGGREGATE AMOUNT OF RECOVERIES ON PREVIOUSLY
FORECLOSED LOANS FROM SELLERS DUE TO A BREACH
OF REPRESENTATION OR WARRANTY 0.00
................................................................................
Run: 02/02/95 08:51:31 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-13 (POOL 3141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3141
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920FS2 86,685,335.33 8,770,266.71 9.5000 48,790.58
S 760920FR4 0.00 0.00 0.8919 0.00
- --------------------------------------------------------------------------------
86,685,335.33 8,770,266.71 48,790.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 69,399.82 0.00 118,190.40 0.00 8,721,476.13
S 6,515.39 0.00 6,515.39 0.00 0.00
75,915.21 0.00 124,705.79 0.00 8,721,476.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 101.173592 0.562847 0.800595 0.000000 1.363442 100.610745
S 0.000000 0.000000 0.075161 0.000000 0.075161 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-13 (POOL 3141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,222.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 919.69
SUBSERVICER ADVANCES THIS MONTH 5,277.42
MASTER SERVICER ADVANCES THIS MONTH 3,617.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 460,075.03
(B) TWO MONTHLY PAYMENTS: 1 153,042.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 271,350.52
(D) LOANS IN FORECLOSURE 2 418,882.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,721,476.13
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 8,547,853.07
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
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 271,819.58
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,144.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 44,645.71
LOC AMOUNT AVAILABLE 2,381,647.74
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 91,638.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,184,284.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8393%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.100610745
................................................................................
Run: 01/26/95 15:22:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,332,553.71 9.500000 % 364,738.35
I 760920FV5 10,000.00 1,127.62 0.500000 % 48.27
B 11,825,033.00 6,070,066.10 9.500000 % 166,197.18
S 760920FW3 0.00 0.00 0.131607 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 12,403,747.43 530,983.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 49,545.87 414,284.22 0.00 0.00 5,967,815.36
I 5,107.73 5,156.00 0.00 0.00 1,079.35
B 47,492.17 213,689.35 0.00 0.00 5,903,868.92
S 1,353.24 1,353.24 0.00 0.00 0.00
- -------------------------------------------------------------------------------
103,499.01 634,482.81 0.00 0.00 11,872,763.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 64.509101 3.715554 0.504719 4.220273 0.000000 60.793547
I 112.762000 4.827000 510.773000 515.600000 0.000000 107.935000
B 513.323396 14.054691 4.016240 18.070931 0.000000 499.268706
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,416.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,255.37
SUBSERVICER ADVANCES THIS MONTH 8,161.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 657,174.24
(B) TWO MONTHLY PAYMENTS: 1 241,213.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,872,763.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 191,371.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 331,828.19
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 51.06264350 % 48.93735650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 50.27384440 % 49.72615560 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1274 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,792,234.81
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 10.59603210
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.34
POOL TRADING FACTOR: 10.79339116
................................................................................
Run: 02/02/95 08:51:31 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 33,441,318.34 7.3309 754,500.97
- --------------------------------------------------------------------------------
190,576,742.37 33,441,318.34 754,500.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
201,644.23 0.00 956,145.20 0.00 32,686,817.37
201,644.23 0.00 956,145.20 0.00 32,686,817.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
175.474289 3.959040 1.058074 0.000000 5.017114 171.515249
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 11,437.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,714.32
SUBSERVICER ADVANCES THIS MONTH 49,893.98
MASTER SERVICER ADVANCES THIS MONTH 4,414.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 664,950.28
(B) TWO MONTHLY PAYMENTS: 4 1,040,389.43
(C) THREE OR MORE MONTHLY PAYMENTS: 3 605,069.67
(D) LOANS IN FORECLOSURE 5 1,418,313.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,686,817.37
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 32,403,718.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
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 330,886.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 712,451.31
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,724.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,325.02
LOC AMOUNT AVAILABLE 4,125,473.78
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,868,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0729%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3329%
POOL TRADING FACTOR 0.171515249
................................................................................
Run: 01/26/95 15:22:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S17 (POOL # 4029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4029
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920GE2 116,005,357.73 2,600,050.82 9.250000 % 54,051.96
S 760920GD4 10,000.00 224.39 0.828941 % 4.66
B 13,610,740.00 9,691,903.94 9.250000 % 121,505.54
R 0.00 0.00 9.250000 % 0.00
- -------------------------------------------------------------------------------
129,626,097.73 12,292,179.15 175,562.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 20,041.62 74,093.58 0.00 0.00 2,545,998.86
S 8,491.05 8,495.71 0.00 0.00 219.73
B 74,706.79 196,212.33 0.00 78,994.37 9,491,405.76
R 0.00 0.00 0.00 0.00 0.00
B RECOURSE OBLIGATION
78,992.64
- -------------------------------------------------------------------------------
103,239.46 357,794.26 0.00 78,994.37 12,037,624.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 22.413196 0.465944 0.172765 0.638709 0.000000 21.947252
S 22.439000 0.466000 849.105000 849.571000 0.000000 21.973000
B 712.077664 8.927181 5.488812 14.415993 0.000000 697.346783
B RECOURSE OBLIGATION 5.803699
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S17 (POOL # 4029)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4029
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,656.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,224.31
SUBSERVICER ADVANCES THIS MONTH 21,167.67
MASTER SERVICER ADVANCES THIS MONTH 2,813.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 3 701,866.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,622,530.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,037,624.35
AGGREGATE NUMBER OF 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 314,694.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 264.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 21.15389940 % 78.84610060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 21.15216850 % 78.84783150 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8255 %
BANKRUPTCY AMOUNT AVAILABLE 103,891.00
FRAUD AMOUNT AVAILABLE 117,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,958,599.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 78,992.64
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58111024
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.81
POOL TRADING FACTOR: 9.28642037
AGGREGATE AMOUNT OF RECOVERIES ON PREVIOUSLY
FORECLOSED LOANS FROM SELLERS DUE TO A BREACH
OF REPRESENTATION OR WARRANTY 0.00
................................................................................
Run: 01/26/95 15:22:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S1 (POOL # 4030)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4030
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920GH5 137,676,000.00 0.00 9.000000 % 0.00
A-2 760920GJ1 30,930,000.00 0.00 9.500000 % 0.00
A-3 760920GK8 46,895,000.00 0.00 9.500000 % 0.00
A-4 760920GL6 8,970,000.00 10,393,063.25 9.500000 % 1,068,994.16
A-5 760920GG7 10,000.00 462.97 11234.050000 % 47.62
A-6 760920GM4 10,000.00 0.00 6893.300000 % 0.00
A-7 760920GF9 10,000.00 462.97 0.322125 % 47.62
B 20,187,502.81 14,757,835.66 10.000000 % 0.00
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
244,688,502.81 25,151,824.85 1,069,089.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 80,216.24 1,149,210.40 0.00 0.00 9,324,069.09
A-5 4,225.67 4,273.29 0.00 0.00 415.35
A-6 0.00 0.00 0.00 0.00 0.00
A-7 6,582.47 6,630.09 0.00 0.00 415.35
B 104,210.75 104,210.75 0.00 199,768.95 14,573,759.33
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
195,235.13 1,264,324.53 0.00 199,768.95 23,898,659.12
===============================================================================
_______________________________________________________________________________
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 1158.646962 119.174377 8.942725 128.117102 0.000000 1039.472585
A-5 46.297000 4.762000 422.567000 427.329000 0.000000 41.535000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 46.297000 4.762000 658.247000 663.009000 0.000000 41.535000
B 731.038197 0.000000 5.162142 5.162142 0.000000 721.919866
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S1 (POOL # 4030)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4030
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,957.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,466.32
SUBSERVICER ADVANCES THIS MONTH 45,341.37
MASTER SERVICER ADVANCES THIS MONTH 6,552.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,218,542.77
(B) TWO MONTHLY PAYMENTS: 4 1,235,538.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 307,962.82
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,118,905.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,898,659.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
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 701,002.82
REMAINING SUBCLASS INTEREST SHORTFALL 15,688.86
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 939,443.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 41.32499030 % 58.67500970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 39.01850620 % 60.98149380 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3155 %
BANKRUPTCY AMOUNT AVAILABLE 451,929.00
FRAUD AMOUNT AVAILABLE 434,031.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,933,485.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.79301644
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.50
POOL TRADING FACTOR: 9.76697264
................................................................................
Run: 02/02/95 08:51:31 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 17,614,553.83 10.0915 593,131.84
- --------------------------------------------------------------------------------
149,985,269.74 17,614,553.83 593,131.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
147,067.97 0.00 740,199.81 0.00 17,021,421.99
147,067.97 0.00 740,199.81 0.00 17,021,421.99
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
117.441892 3.954601 0.980549 0.000000 4.935150 113.487291
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,906.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,678.07
SUBSERVICER ADVANCES THIS MONTH 8,577.96
MASTER SERVICER ADVANCES THIS MONTH 7,315.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 860,897.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 7 2,201,862.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,021,421.99
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 16,246,277.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
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 801,713.71
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 278,748.94
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,437.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 290,149.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,795.12
LOC AMOUNT AVAILABLE 5,167,256.03
BANKRUPTCY AMOUNT AVAILABLE 957,262.00
FRAUD AMOUNT AVAILABLE 286,438.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,093,336.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.6278%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0734%
POOL TRADING FACTOR 0.113487291
................................................................................
Run: 02/02/95 08:51:31 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 47,447,349.85 5.5729 275,252.07
- --------------------------------------------------------------------------------
139,233,192.04 47,447,349.85 275,252.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
220,308.72 0.00 495,560.79 0.00 47,172,097.78
220,308.72 0.00 495,560.79 0.00 47,172,097.78
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
340.776141 1.976914 1.582300 0.000000 3.559214 338.799227
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 18,854.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,447.13
SUBSERVICER ADVANCES THIS MONTH 21,053.43
MASTER SERVICER ADVANCES THIS MONTH 6,672.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,482,345.77
(B) TWO MONTHLY PAYMENTS: 2 557,235.56
(C) THREE OR MORE MONTHLY PAYMENTS: 8 1,592,562.16
(D) LOANS IN FORECLOSURE 6 1,993,596.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,172,097.78
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 46,119,984.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 167
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 1,138,351.80
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,665.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 207,020.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 59,566.11
LOC AMOUNT AVAILABLE 4,304,680.39
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 552,351.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,298.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.4436%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.5756%
POOL TRADING FACTOR 0.338799227
................................................................................
Run: 01/26/95 15:22:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S5 (POOL # 4032)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4032
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920GZ5 64,187,168.00 0.00 9.000000 % 0.00
A-2 760920HC5 15,978,140.00 0.00 9.000000 % 0.00
A-3 760920HD3 47,651,825.00 0.00 9.000000 % 0.00
A-4 760920HE1 11,206,966.00 0.00 9.250000 % 0.00
A-5 760920HF8 38,866,394.00 0.00 9.250000 % 0.00
A-6 760920HG6 7,323,522.00 0.00 9.250000 % 0.00
A-7 760920HH4 33,007,776.00 0.00 9.250000 % 0.00
A-8 760920HJ0 87,013,051.00 2,416,324.62 9.250000 % 2,416,324.62
A-9 760920GY8 120,786.00 7,364.74 0.428119 % 7,364.74
A-10 760920HA9 28,592,093.00 0.00 9.000000 % 0.00
A-11 760920HB7 24,636,752.00 0.00 9.000000 % 0.00
A-12 760920GV4 24,322,363.00 4,138,451.97 5.187000 % 4,138,451.97
A-13 760920GW2 5,405,093.00 919,676.99 26.157500 % 919,676.99
A-14 760920GX0 10,000.00 609.76 0.249154 % 609.76
A-15 760920HK7 11,863,028.00 16,918,215.33 9.500000 % 16,918,215.33
B 17,217,865.71 10,780,053.94 9.500000 % 10,780,053.94
R-I 0.00 0.00 9.500000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
417,402,822.71 35,180,697.35 35,180,697.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 18,625.84 2,434,950.46 0.00 0.00 0.00
A-9 2,669.26 10,034.00 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 17,888.46 4,156,340.43 0.00 0.00 0.00
A-13 20,047.04 939,724.03 0.00 0.00 0.00
A-14 7,304.50 7,914.26 0.00 0.00 0.00
A-15 133,935.87 17,052,151.20 0.00 0.00 0.00
B 85,342.09 10,865,396.03 0.00 0.00 0.00
R-I 5.30 5.30 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
285,818.36 35,466,515.71 0.00 0.00 0.00
===============================================================================
Run: 01/26/95 15:22:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S5 (POOL # 4032)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4032
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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 27.769680 27.769680 0.214058 27.983738 0.000000 0.000000
A-9 60.973457 60.973457 22.099084 83.072541 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-12 170.150078 170.150078 0.735474 170.885552 0.000000 0.000000
A-13 170.150077 170.150077 3.708917 173.858994 0.000000 0.000000
A-14 60.976000 60.976000 730.450000 791.426000 0.000000 0.000000
A-15 1426.1295961426.129596 11.290193 1437.419793 0.000000 0.000000
B 626.096993 626.096993 4.956601 631.053594 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S5 (POOL # 4032)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4032
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,026.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,674.23
SUBSERVICER ADVANCES THIS MONTH 41,342.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,953,035.32
(B) TWO MONTHLY PAYMENTS: 5 1,445,900.09
(C) THREE OR MORE MONTHLY PAYMENTS: 1 297,265.31
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 920,180.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,968,924.43
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 186,997.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.35804360 % 30.64195640 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2478 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 13,463,334.98
BANKRUPTCY AMOUNT AVAILABLE 2,565,957.00
FRAUD AMOUNT AVAILABLE 738,242.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,483,518.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.59260640
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.94
POOL TRADING FACTOR: 8.37774029
LEVEL II PERCENT FOR CURRENT DISTRIBUTION: 20.7295 %
................................................................................
Run: 01/26/95 15:22:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S7 (POOL # 4034)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4034
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920JA7 141,431,711.00 5,355,925.73 8.500000 % 533,423.15
S 760920HX9 10,000.00 378.69 1.507566 % 37.72
B 15,715,745.76 11,397,412.92 8.500000 % 6,973.50
R-I 0.00 0.00 8.500000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
157,157,456.76 16,753,717.34 540,434.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 37,824.55 571,247.70 0.00 0.00 4,822,502.58
S 20,984.94 21,022.66 0.00 0.00 340.97
B 80,490.65 87,464.15 0.00 0.00 11,390,439.42
R-I 2.67 2.67 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
139,302.81 679,737.18 0.00 0.00 16,213,282.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 37.869341 3.771595 0.267440 4.039035 0.000000 34.097746
S 37.869000 3.772000 2098.494000 2102.266000 0.000000 34.097000
B 725.222531 0.443727 5.121656 5.565383 0.000000 724.778804
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S7 (POOL # 4034)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4034
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,428.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,665.71
SUBSERVICER ADVANCES THIS MONTH 21,964.37
MASTER SERVICER ADVANCES THIS MONTH 6,887.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,512,929.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 448,935.61
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 460,927.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,213,282.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
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 751,083.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 530,183.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 31.97084150 % 68.02915850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 29.74624920 % 70.25375080 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 1.5038 %
BANKRUPTCY AMOUNT AVAILABLE 999,403.00
FRAUD AMOUNT AVAILABLE 253,126.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,965,452.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.46173265
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.10
POOL TRADING FACTOR: 10.31658523
................................................................................
Run: 01/26/95 15:22:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,688,111.37 9.500000 % 617,599.17
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 10,000.00 587.09 0.376731 % 37.43
B 16,822,037.00 13,540,980.83 9.500000 % 28,160.98
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
181,853,037.00 23,229,679.29 645,797.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 76,212.58 693,811.75 0.00 0.00 9,070,512.20
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 7,246.67 7,284.10 0.00 0.00 549.66
B 106,521.59 134,682.57 0.00 97,645.01 13,415,179.46
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
189,980.84 835,778.42 0.00 97,645.01 22,486,241.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 553.606364 35.291381 4.355005 39.646386 0.000000 518.314983
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 58.709000 3.743000 724.667000 728.410000 0.000000 54.966000
B 804.954883 1.674053 6.332265 8.006318 0.000000 797.476516
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:52 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 10,872.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,341.73
SUBSERVICER ADVANCES THIS MONTH 40,342.44
MASTER SERVICER ADVANCES THIS MONTH 3,998.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 554,081.88
(B) TWO MONTHLY PAYMENTS: 1 297,520.17
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,266,919.89
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,450,700.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,486,241.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
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 464,548.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 527,624.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 41.70827470 % 58.29172530 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 40.34049860 % 59.65950140 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3822 %
BANKRUPTCY AMOUNT AVAILABLE 918,960.00
FRAUD AMOUNT AVAILABLE 332,805.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,787,066.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58979854
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.04
POOL TRADING FACTOR: 12.36506229
................................................................................
Run: 02/02/95 08:51:31 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 50,838,066.33 4.9169 342,973.51
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 50,838,066.33 342,973.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 207,290.82 0.00 550,264.33 0.00 50,495,092.82
S 23,188.12 0.00 23,188.12 0.00 0.00
230,478.94 0.00 573,452.45 0.00 50,495,092.82
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 281.157631 1.896800 1.146413 0.000000 3.043213 279.260831
S 0.000000 0.000000 0.128241 0.000000 0.128241 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 16,869.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,630.78
SUBSERVICER ADVANCES THIS MONTH 80,334.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,067,777.84
(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 50,495,092.82
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 50,557,260.94
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 230,710.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 30,446.83
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 81,816.17
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,789,936.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.1883%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 4.9183%
POOL TRADING FACTOR 0.279260831
................................................................................
Run: 01/26/95 15:22:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 5,035,085.10 10.000000 % 396,927.29
A-3 760920KA5 62,000,000.00 6,198,381.29 10.000000 % 488,632.58
A-4 760920KB3 10,000.00 947.46 0.793400 % 74.69
B 10,439,807.67 5,898,938.15 10.000000 % 3,650.36
R 0.00 52.29 10.000000 % 4.12
- -------------------------------------------------------------------------------
122,813,807.67 17,133,404.29 889,289.04
===============================================================================
_______________________________________________________________________________
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 40,065.32 436,992.61 958.68 0.00 4,639,116.49
A-3 49,321.94 537,954.52 1,180.17 0.00 5,710,928.88
A-4 11,069.70 11,144.39 0.00 0.00 872.77
B 46,938.79 50,589.15 1,123.16 114,638.63 5,781,772.33
R 7.95 12.07 0.19 0.00 48.36
B RECOURSE OBLIGATION
114,638.62
- -------------------------------------------------------------------------------
147,403.70 1,151,331.36 3,262.20 114,638.63 16,132,738.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 576.492455 45.446221 4.587282 50.033503 0.109764 531.155998
A-3 99.973892 7.881171 0.795515 8.676686 0.019035 92.111756
A-4 94.746000 7.469000 1106.970000 1114.439000 0.000000 87.277000
B 565.042799 0.349658 4.496135 4.845793 0.107584 553.819813
B RECOURSE OBLIGATION 10.980913
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:53 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 5,201.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,441.09
SUBSERVICER ADVANCES THIS MONTH 49,577.74
MASTER SERVICER ADVANCES THIS MONTH 22,339.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 505,159.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 6 2,325,777.26
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,711,022.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,132,738.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 8
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,582,398.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 660,358.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.57054250 % 34.42945750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.16124760 % 35.83875240 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7875 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 237,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,625.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 114,638.62
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.37841384
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.49
POOL TRADING FACTOR: 13.13593246
................................................................................
Run: 01/26/95 15:22:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S12 (POOL # 4038)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4038
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920KC1 10,787,000.00 0.00 9.500000 % 0.00
A-2 760920KG2 20,054,000.00 0.00 8.000000 % 0.00
A-3 760920KH0 60,323,000.00 0.00 8.500000 % 0.00
A-4 760920KJ6 30,760,000.00 0.00 8.950000 % 0.00
A-5 760920KK3 22,112,000.00 0.00 9.200000 % 0.00
A-6 760920KL1 35,297,000.00 0.00 9.300000 % 0.00
A-7 760920KM9 20,200,000.00 7,014,678.60 9.500000 % 1,039,591.97
A-8 760920KN7 1,000,000.00 0.00 0.000000 % 0.00
A-9 760920KP2 50,136,158.46 1,753,771.40 9.500000 % 259,913.07
A-10 760920KD9 10,000.00 349.81 0.256423 % 51.84
R-1 760920KE7 0.00 0.00 9.500000 % 0.00
R-2 760920KF4 0.00 0.00 9.500000 % 0.00
B 24,792,444.24 20,211,370.39 9.500000 % 95,379.70
- -------------------------------------------------------------------------------
275,471,602.70 28,980,170.20 1,394,936.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 55,233.70 1,094,825.67 0.00 0.00 5,975,086.63
A-8 0.00 0.00 0.00 0.00 0.00
A-9 13,809.22 273,722.29 0.00 0.00 1,493,858.33
A-10 6,159.28 6,211.12 0.00 0.00 297.97
R-1 1.37 1.37 0.00 0.00 0.00
R-2 1.37 1.37 0.00 0.00 0.00
B 159,144.72 254,524.42 0.00 583,840.07 19,532,150.65
- -------------------------------------------------------------------------------
234,349.66 1,629,286.24 0.00 583,840.07 27,001,393.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-7 347.261317 51.464949 2.734342 54.199291 0.000000 295.796368
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 34.980171 5.184144 0.275434 5.459578 0.000000 29.796027
A-10 34.981000 5.184000 615.928000 621.112000 0.000000 29.797000
B 815.222985 3.847128 6.419080 10.266208 0.000000 787.826745
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S12 (POOL # 4038)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4038
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,808.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,694.09
SUBSERVICER ADVANCES THIS MONTH 39,355.69
MASTER SERVICER ADVANCES THIS MONTH 19,104.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,019,380.77
(B) TWO MONTHLY PAYMENTS: 1 341,752.40
(C) THREE OR MORE MONTHLY PAYMENTS: 3 828,260.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,291,977.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,001,393.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
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 2,182,541.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,004,874.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 30.25793070 % 69.74206930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 27.66243490 % 72.33756510 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2471 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000 %
BANKRUPTCY AMOUNT AVAILABLE 1,771,102.00
FRAUD AMOUNT AVAILABLE 380,148.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,184,256.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.27213932
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.17
POOL TRADING FACTOR: 9.80187915
LEVEL I PERCENT FOR CURRENT DISTRIBUTION: 79.9999 %
................................................................................
Run: 01/26/95 15:22:35 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-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 20,539,961.22 7.022435 % 38,280.65
R 760920KT4 100.00 0.00 7.022435 % 0.00
B 10,120,256.77 9,040,568.27 7.022435 % 11,924.14
- -------------------------------------------------------------------------------
155,696,256.77 29,580,529.49 50,204.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 120,157.13 158,437.78 0.00 0.00 20,501,680.57
R 0.00 0.00 0.00 0.00 0.00
B 52,886.60 64,810.74 0.00 0.00 9,028,644.13
- -------------------------------------------------------------------------------
173,043.73 223,248.52 0.00 0.00 29,530,324.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 141.094516 0.262960 0.825392 1.088352 0.000000 140.831556
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 893.314120 1.178245 5.225816 6.404061 0.000000 892.135875
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:36 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 9,018.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,849.05
SPREAD 5,544.26
SUBSERVICER ADVANCES THIS MONTH 18,900.91
MASTER SERVICER ADVANCES THIS MONTH 21,714.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 522,653.17
(B) TWO MONTHLY PAYMENTS: 1 196,280.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1 289,809.53
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,599,478.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,530,324.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 8
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,844,638.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,189.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.43743600 % 30.56256400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.42585560 % 30.57414440 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 349,046.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,494,348.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.79249657
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.96
POOL TRADING FACTOR: 18.96662470
................................................................................
Run: 01/26/95 15:22:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 29,373,249.68 5.087978 % 84,572.35
R 760920KR8 100.00 0.00 5.087978 % 0.00
B 9,358,525.99 8,549,473.52 5.087978 % 17,158.74
- -------------------------------------------------------------------------------
120,755,165.99 37,922,723.20 101,731.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 124,457.50 209,029.85 0.00 0.00 29,288,677.33
R 0.00 0.00 0.00 0.00 0.00
B 36,225.01 53,383.75 0.00 0.00 8,532,314.78
- -------------------------------------------------------------------------------
160,682.51 262,413.60 0.00 0.00 37,820,992.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 263.681885 0.759201 1.117247 1.876448 0.000000 262.922684
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 913.549156 1.833487 3.870803 5.704290 0.000000 911.715669
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:36 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 12,790.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,064.18
SPREAD 7,105.71
SUBSERVICER ADVANCES THIS MONTH 11,997.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,679,494.76
(B) TWO MONTHLY PAYMENTS: 1 215,325.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,820,992.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 25,620.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.45553910 % 22.54446090 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.44026720 % 22.55973280 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,046,672.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 5.94223872
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 269.72
POOL TRADING FACTOR: 31.32039263
................................................................................
Run: 01/26/95 15:22:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S15 (POOL # 4039)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4039
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LE6 110,000,000.00 0.00 9.500000 % 0.00
A-2 760920LF3 26,129,000.00 0.00 9.500000 % 0.00
A-3 760920LG1 35,029,000.00 0.00 9.500000 % 0.00
A-4 760920LH9 29,011,000.00 9,866,654.73 9.500000 % 873,202.06
A-5 760920LJ5 50,045,000.00 2,466,799.25 9.500000 % 218,312.51
A-6 760920LD8 10,000.00 492.95 0.294489 % 43.62
R 760920LK2 0.00 0.00 9.500000 % 0.00
B 21,022,021.16 17,975,039.02 9.500000 % 11,223.22
- -------------------------------------------------------------------------------
271,246,021.16 30,308,985.95 1,102,781.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 77,468.34 950,670.40 0.00 0.00 8,993,452.67
A-5 19,368.15 237,680.66 0.00 0.00 2,248,486.74
A-6 7,376.84 7,420.46 0.00 0.00 449.33
R 3.87 3.87 0.00 0.00 0.00
B 141,131.56 152,354.78 0.00 0.00 17,963,815.80
- -------------------------------------------------------------------------------
245,348.76 1,348,130.17 0.00 0.00 29,206,204.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 340.100470 30.098999 2.670309 32.769308 0.000000 310.001471
A-5 49.291623 4.362324 0.387015 4.749339 0.000000 44.929298
A-6 49.295000 4.362000 737.684000 742.046000 0.000000 44.933000
B 855.057603 0.533879 6.713511 7.247390 0.000000 854.523724
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S15 (POOL # 4039)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4039
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,360.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,095.09
SUBSERVICER ADVANCES THIS MONTH 30,942.11
MASTER SERVICER ADVANCES THIS MONTH 4,255.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,451,866.53
(B) TWO MONTHLY PAYMENTS: 1 634,617.47
(C) THREE OR MORE MONTHLY PAYMENTS: 3 811,245.22
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 613,834.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,206,204.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
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 486,359.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,083,857.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 40.69402700 % 59.30597300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 38.49315210 % 61.50684790 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2996 %
BANKRUPTCY AMOUNT AVAILABLE 1,685,362.00
FRAUD AMOUNT AVAILABLE 369,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,827,622.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.26458080
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.47
POOL TRADING FACTOR: 10.76742229
LEVEL I PERCENT FOR CURRENT DISTRIBUTION: 79.9999 %
AGGREGATE AMOUNT OF RECOVERIES ON PREVIOUSLY
FORECLOSED LOANS FROM SELLERS DUE TO A BREACH
OF REPRESENTATION OR WARRANTY 0.00
................................................................................
Run: 01/26/95 15:22:56 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-S19 (POOL # 4042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4042
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920MP0 30,845,000.00 0.00 8.500000 % 0.00
A-2 760920MR6 47,208,000.00 0.00 8.500000 % 0.00
A-3 760920MS4 25,000,000.00 0.00 8.500000 % 0.00
A-4 760920MT2 5,000,000.00 0.00 8.500000 % 0.00
A-5 760920MU9 59,500,000.00 0.00 8.500000 % 0.00
A-6 760920MV7 80,000,000.00 2,540,255.53 8.500000 % 567,766.69
A-7 760920MW5 7,000,000.00 0.00 8.500000 % 0.00
A-8 760920MX3 10,000,000.00 0.00 8.500000 % 0.00
A-9 760920MY1 49,000,000.00 6,922,832.15 8.500000 % 1,547,306.34
A-10 760920MQ8 8,000,000.00 2,543,081.16 8.500000 % 568,398.24
A-11 760920MD7 10,927,867.00 0.00 0.000000 % 0.00
A-12 760920ME5 3,214,079.00 0.00 0.000000 % 0.00
A-13 760920MF2 10,931,272.00 0.00 0.000000 % 0.00
A-14 760920MG0 3,215,080.00 0.00 0.000000 % 0.00
A-15 760920MH8 349,700.00 12,002.26 1009.906914 % 2,682.38
A-16 760920MJ4 10,000.00 343.20 0.330144 % 76.71
R-I 760920NB0 0.00 0.00 9.500000 % 0.00
R-II 760920MZ8 1,000.00 1,000.00 8.500000 % 0.00
M 760920NA2 14,391,969.94 12,714,824.78 9.500000 % 8,010.79
B 19,189,293.26 16,953,099.74 9.500000 % 10,681.06
- -------------------------------------------------------------------------------
383,783,261.20 41,687,438.82 2,704,922.21
===============================================================================
_______________________________________________________________________________
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 17,657.57 585,424.26 0.00 0.00 1,972,488.84
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 48,121.28 1,595,427.62 0.00 0.00 5,375,525.81
A-10 17,677.20 586,075.44 0.00 0.00 1,974,682.92
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 9,912.40 12,594.78 0.00 0.00 9,319.88
A-16 11,254.95 11,331.66 0.00 0.00 266.49
R-I 2.67 2.67 0.00 0.00 0.00
R-II 6.95 6.95 0.00 0.00 1,000.00
M 98,779.87 106,790.66 0.00 0.00 12,706,813.99
B 131,706.50 142,387.56 0.00 0.00 16,942,418.68
- -------------------------------------------------------------------------------
335,119.39 3,040,041.60 0.00 0.00 38,982,516.61
===============================================================================
Run: 01/26/95 15:22:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S19 (POOL # 4042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4042
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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 31.753194 7.097084 0.220720 7.317804 0.000000 24.656111
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-9 141.282289 31.577680 0.982067 32.559747 0.000000 109.704608
A-10 317.885145 71.049780 2.209650 73.259430 0.000000 246.835365
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 34.321590 7.670518 28.345439 36.015957 0.000000 26.651072
A-16 34.320000 7.671000 1125.495000 1133.166000 0.000000 26.649000
R-II 1000.000000 0.000000 6.950000 6.950000 0.000000 1000.000000
M 883.466602 0.556615 6.863541 7.420156 0.000000 882.909987
B 883.466604 0.556616 6.863540 7.420156 0.000000 882.909988
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S19 (POOL # 4042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4042
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,308.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,265.48
SUBSERVICER ADVANCES THIS MONTH 56,503.31
MASTER SERVICER ADVANCES THIS MONTH 17,115.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 3,070,387.17
(B) TWO MONTHLY PAYMENTS: 7 2,043,586.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 230,308.75
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,006,199.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,982,516.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
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 1,937,164.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,678,657.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 28.83246040 % 30.50037400 % 40.66716550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 23.94223040 % 32.59618694 % 43.46158270 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.330736 %
BANKRUPTCY AMOUNT AVAILABLE 358,342.00
FRAUD AMOUNT AVAILABLE 440,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,954,305.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.31091008
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.48
POOL TRADING FACTOR: 10.15743013
................................................................................
Run: 01/26/95 15:22:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,186,311.62 9.000000 % 263,246.87
S 760920LY2 10,000.00 1,584.13 0.684690 % 37.28
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 11,187,895.75 263,284.15
===============================================================================
_______________________________________________________________________________
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 82,383.52 345,630.39 0.00 0.00 10,923,064.75
S 6,268.35 6,305.63 0.00 0.00 1,546.85
R 11.67 11.67 0.00 0.00 0.00
- -------------------------------------------------------------------------------
88,663.54 351,947.69 0.00 0.00 10,924,611.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 264.019619 6.213159 1.944418 8.157577 0.000000 257.806459
S 158.413000 3.728000 626.835000 630.563000 0.000000 154.685000
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,251.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,145.24
SUBSERVICER ADVANCES THIS MONTH 10,412.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 960,751.96
(B) TWO MONTHLY PAYMENTS: 1 223,597.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,924,611.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 256,317.03
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 0.6890 %
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 10.16806223
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.67
POOL TRADING FACTOR: 15.46838770
................................................................................
Run: 02/02/95 08:51:31 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 43,591,568.88 5.5306 1,408,832.00
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 43,591,568.88 1,408,832.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 196,683.30 0.00 1,605,515.30 0.00 42,182,736.88
S 8,905.62 0.00 8,905.62 0.00 0.00
205,588.92 0.00 1,614,420.92 0.00 42,182,736.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 380.019667 12.281822 1.714633 0.000000 13.996455 367.737846
S 0.000000 0.000000 0.077637 0.000000 0.077637 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 13,968.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,375.99
SUBSERVICER ADVANCES THIS MONTH 15,919.78
MASTER SERVICER ADVANCES THIS MONTH 4,476.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,878,393.64
(B) TWO MONTHLY PAYMENTS: 1 252,463.61
(C) THREE OR MORE MONTHLY PAYMENTS: 2 579,918.22
(D) LOANS IN FORECLOSURE 9 2,256,122.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,182,736.88
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 41,517,788.01
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 746,620.66
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,354,378.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,782.68
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 52,671.32
LOC AMOUNT AVAILABLE 15,977,500.93
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 6.3100%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.5350%
POOL TRADING FACTOR 0.367737846
................................................................................
Run: 02/02/95 08:51:31 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 25,376,743.82 6.4998 32,451.08
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 25,376,743.82 32,451.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 137,437.08 0.00 169,888.16 0.00 25,344,292.74
S 5,326.38 0.00 5,326.38 0.00 0.00
142,763.46 0.00 175,214.54 0.00 25,344,292.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 446.693181 0.571219 2.419231 0.000000 2.990450 446.121962
S 0.000000 0.000000 0.093757 0.000000 0.093757 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 7,168.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,241.67
SUBSERVICER ADVANCES THIS MONTH 38,943.73
MASTER SERVICER ADVANCES THIS MONTH 2,876.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 231,057.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 218,924.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,344,292.74
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 24,896,184.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 97
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 473,296.79
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,081.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 29,369.41
LOC AMOUNT AVAILABLE 16,456,298.77
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 7.2723%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5196%
POOL TRADING FACTOR 0.446121962
................................................................................
Run: 02/02/95 08:51:31 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 9,058,281.81 7.0403 9,071.99
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 9,058,281.81 9,071.99
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 53,143.60 0.00 62,215.59 0.00 9,049,209.82
S 1,887.12 0.00 1,887.12 0.00 0.00
55,030.72 0.00 64,102.71 0.00 9,049,209.82
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 388.678570 0.389267 2.280320 0.000000 2.669587 388.289303
S 0.000000 0.000000 0.080974 0.000000 0.080974 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,312.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 917.20
SUBSERVICER ADVANCES THIS MONTH 11,669.65
MASTER SERVICER ADVANCES THIS MONTH 1,655.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 547,944.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 343,546.17
(D) LOANS IN FORECLOSURE 3 733,580.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,049,209.82
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 8,809,954.77
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
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 258,639.80
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,971.99
LOC AMOUNT AVAILABLE 16,456,298.77
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 7.8977%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0709%
POOL TRADING FACTOR 0.388289303
................................................................................
Run: 01/26/95 15:22:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S22 (POOL # 4044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920NF1 39,770,000.00 0.00 8.500000 % 0.00
A-2 760920NG9 42,377,000.00 0.00 8.500000 % 0.00
A-3 760920NH7 32,610,000.00 0.00 8.500000 % 0.00
A-4 760920NJ3 30,587,000.00 0.00 8.500000 % 0.00
A-5 760920NK0 29,085,000.00 0.00 8.500000 % 0.00
A-6 760920NL8 20,242,000.00 0.00 8.500000 % 0.00
A-7 760920NM6 19,803,000.00 0.00 8.500000 % 0.00
A-8 760920NN4 66,532,000.00 9,285,237.78 8.500000 % 1,249,895.40
A-9 760920NT1 10,000,000.00 0.00 10.000000 % 0.00
A-10 760920NR5 50,000,000.00 1,486,179.55 8.750000 % 200,056.16
A-11 760920NC8 21,354,318.00 0.00 0.000000 % 0.00
A-12 760920ND6 6,280,682.00 0.00 0.000000 % 0.00
A-13 760920NE4 10,000.00 285.51 0.167097 % 38.44
R-I 760920NS3 0.00 0.00 9.500000 % 0.00
R-II 760920NU8 8,600,000.00 0.00 10.000000 % 0.00
R-II 760920NQ7 100.00 0.00 8.500000 % 0.00
M 760920NP9 15,503,394.00 13,813,043.99 9.500000 % 90,179.13
B 20,672,001.61 18,418,113.33 9.500000 % 83,393.46
- -------------------------------------------------------------------------------
413,426,495.61 43,002,860.16 1,623,562.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 64,981.66 1,314,877.06 0.00 0.00 8,035,342.38
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,706.77 210,762.93 0.00 0.00 1,286,123.39
A-11 0.00 0.00 0.00 0.00 0.00
A-12 8,562.62 8,562.62 0.00 0.00 0.00
A-13 5,916.22 5,954.66 0.00 0.00 247.07
R-I 2.23 2.23 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00
M 108,041.81 198,220.94 0.00 0.00 13,722,864.86
B 144,061.39 227,454.85 0.00 36,850.10 18,297,869.78
B RECOURSE OBLIGATION
36,850.09
- -------------------------------------------------------------------------------
342,272.70 2,002,685.38 0.00 36,850.10 41,342,447.48
===============================================================================
Run: 01/26/95 15:22:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S22 (POOL # 4044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4044
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-8 139.560479 18.786379 0.976698 19.763077 0.000000 120.774099
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 29.723591 4.001123 0.214135 4.215258 0.000000 25.722468
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 0.000000 0.000000 1.363327 1.363327 0.000000 0.000000
A-13 28.551000 3.844000 591.622000 595.466000 0.000000 24.707000
R-II 0.000000 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 890.969035 5.816735 6.968913 12.785648 0.000000 885.152300
B 890.969035 4.034126 6.968913 11.003039 0.000000 885.152300
B RECOURSE OBLIGATION 1.782609
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S22 (POOL # 4044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,506.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,517.09
SUBSERVICER ADVANCES THIS MONTH 37,282.27
MASTER SERVICER ADVANCES THIS MONTH 9,030.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 679,938.74
(B) TWO MONTHLY PAYMENTS: 2 447,798.96
(C) THREE OR MORE MONTHLY PAYMENTS: 2 483,155.18
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,697,288.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,342,447.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
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 1,041,023.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,379,666.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 25.04880560 % 32.12122200 % 42.82997290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 22.54755920 % 33.19316029 % 44.25928050 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.167904 %
BANKRUPTCY AMOUNT AVAILABLE 376,359.00
FRAUD AMOUNT AVAILABLE 442,813.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,613,399.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 36,850.09
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.18737079
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.41
POOL TRADING FACTOR: 9.99995112
INTEREST ON CLASS A-12 BALANCE AT VARIABLE (LIBOR) RATE: 0.00
INTEREST ON NOTIONAL BALANCE AT CERTIFICATE STRIP RATE: 8,562.62
TOTAL INTEREST DISTRIBUTION TO CLASS A-12: 8,562.62
................................................................................
Run: 02/02/95 08:51:31 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 20,348,019.30 5.4146 25,547.62
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 20,348,019.30 25,547.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 91,812.73 0.00 117,360.35 0.00 20,322,471.68
S 4,663.04 0.00 4,663.04 0.00 0.00
96,475.77 0.00 122,023.39 0.00 20,322,471.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 358.241919 0.449785 1.616431 0.000000 2.066216 357.792134
S 0.000000 0.000000 0.082096 0.000000 0.082096 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 6,434.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,696.64
SUBSERVICER ADVANCES THIS MONTH 5,391.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 197,077.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 283,416.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,322,471.68
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 20,347,988.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 205.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 25,342.62
LOC AMOUNT AVAILABLE 13,481,282.95
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 6.1690%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.4146%
POOL TRADING FACTOR 0.357792134
................................................................................
Run: 02/02/95 08:51:31 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 43,453,201.34 6.4791 1,840,760.35
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 43,453,201.34 1,840,760.35
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 230,174.52 0.00 2,070,934.87 0.00 41,612,440.99
S 9,773.02 0.00 9,773.02 0.00 0.00
239,947.54 0.00 2,080,707.89 0.00 41,612,440.99
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 546.003311 23.129740 2.892216 0.000000 26.021956 522.873571
S 0.000000 0.000000 0.122801 0.000000 0.122801 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 10,979.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,148.72
SUBSERVICER ADVANCES THIS MONTH 41,086.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 612,781.69
(B) TWO MONTHLY PAYMENTS: 4 1,106,738.36
(C) THREE OR MORE MONTHLY PAYMENTS: 2 803,488.79
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,612,440.99
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 41,657,380.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,790,786.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,062.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 44,911.18
LOC AMOUNT AVAILABLE 13,266,551.51
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 7.2338%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4797%
POOL TRADING FACTOR 0.522873571
................................................................................
Run: 02/02/95 08:51:31 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 15,392,449.30 9.2840 477,435.49
- --------------------------------------------------------------------------------
149,999,535.00 15,392,449.30 477,435.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
117,284.32 0.00 594,719.81 0.00 14,915,013.81
117,284.32 0.00 594,719.81 0.00 14,915,013.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.616647 3.182913 0.781898 0.000000 3.964811 99.433734
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 4,880.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,109.58
SUBSERVICER ADVANCES THIS MONTH 11,592.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 257,204.72
(B) TWO MONTHLY PAYMENTS: 2 458,781.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,915,013.81
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 14,924,822.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 467,025.82
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 302.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,107.43
LOC AMOUNT AVAILABLE 8,139,504.23
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 9.9877%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2776%
POOL TRADING FACTOR 0.099433734
................................................................................
Run: 01/26/95 15:23:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,385,888.42 7.750000 % 575,322.79
A-13 760920QJ0 15,000,000.00 6,578,832.61 9.000000 % 862,984.19
A-14 760920QE1 10,000.00 311.47 17602.505000 % 40.86
A-15 760920QF8 0.00 0.00 0.201955 % 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 10,010,761.60 9.000000 % 100,319.40
B 19,082,367.41 17,675,401.81 9.000000 % 126,865.91
- -------------------------------------------------------------------------------
381,627,769.48 38,651,195.91 1,665,533.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 27,635.69 602,958.48 0.00 0.00 3,810,565.63
A-13 48,139.58 911,123.77 0.00 0.00 5,715,848.42
A-14 4,457.61 4,498.47 0.00 0.00 270.61
A-15 6,346.40 6,346.40 0.00 0.00 0.00
R-I 2.16 2.16 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 73,252.19 173,571.59 0.00 0.00 9,910,442.20
B 129,336.89 256,202.80 0.00 50,262.05 17,498,273.85
B RECOURSE OBLIGATION
50,262.05
- -------------------------------------------------------------------------------
289,170.52 2,004,965.72 0.00 50,262.05 36,935,400.71
===============================================================================
Run: 01/26/95 15:23:02
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-12 438.588842 57.532279 2.763569 60.295848 0.000000 381.056563
A-13 438.588841 57.532279 3.209306 60.741585 0.000000 381.056561
A-14 31.147000 4.086000 445.761000 449.847000 0.000000 27.061000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 953.832632 9.558505 6.979522 16.538027 0.000000 944.274127
B 926.268813 6.648332 6.777822 13.426154 0.000000 916.986529
B RECOURSE OBLIGATION 2.633953
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:03 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 12,741.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,815.50
SUBSERVICER ADVANCES THIS MONTH 15,416.93
MASTER SERVICER ADVANCES THIS MONTH 7,239.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 462,020.16
(B) TWO MONTHLY PAYMENTS: 4 902,480.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 460,223.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,935,400.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
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 861,393.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,328,465.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 28.36919340 % 25.90026400 % 45.73054310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 25.79282880 % 26.83182532 % 47.37534590 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1947 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 390,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,962,107.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 50,262.05
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.74197908
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.11
POOL TRADING FACTOR: 9.67838393
................................................................................
Run: 01/26/95 15:23:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 7,173,095.89 8.625000 % 1,146,270.36
A-9 760920RM2 0.00 0.00 0.875000 % 0.00
A-10 760920RL4 0.00 0.00 0.079453 % 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 5,994,449.26 9.500000 % 3,830.07
B 9,967,497.89 9,054,751.62 9.500000 % 5,785.40
- -------------------------------------------------------------------------------
199,349,957.65 22,222,296.77 1,155,885.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 49,696.38 1,195,966.74 0.00 0.00 6,026,825.53
A-9 5,041.66 5,041.66 0.00 0.00 0.00
A-10 1,418.27 1,418.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,743.77 49,573.84 0.00 0.00 5,990,619.19
B 69,096.99 74,882.39 0.00 0.00 9,048,966.22
- -------------------------------------------------------------------------------
170,997.07 1,326,882.90 0.00 0.00 21,066,410.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL 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-8 489.754878 78.263487 3.393102 81.656589 0.000000 411.491391
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 925.230138 0.591163 7.060450 7.651613 0.000000 924.638975
B 908.427744 0.580427 6.932230 7.512657 0.000000 907.847317
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4045
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,328.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,132.89
SUBSERVICER ADVANCES THIS MONTH 22,463.58
MASTER SERVICER ADVANCES THIS MONTH 8,999.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 653,363.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 349,419.11
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,628,719.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,066,410.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
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 1,001,290.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,141,687.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 32.27882320 % 26.97493100 % 40.74624560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 28.60869630 % 28.43682869 % 42.95447500 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0823 %
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 10.07361765
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.31
POOL TRADING FACTOR: 10.56755225
................................................................................
Run: 01/26/95 15:23:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,371,137.43 8.000000 % 2,316,173.67
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 25,396.42 1008.000000 % 2,318.49
A-14 760920RR1 0.00 0.00 0.175545 % 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 8,634,439.71 9.000000 % 87,177.20
B 19,385,706.25 17,270,399.28 9.000000 % 25,281.85
- -------------------------------------------------------------------------------
387,699,906.25 51,301,372.84 2,430,951.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 164,629.43 2,480,803.10 0.00 0.00 23,054,963.76
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 20,763.98 23,082.47 0.00 0.00 23,077.93
A-14 7,304.57 7,304.57 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 63,031.00 150,208.20 0.00 0.00 8,547,262.51
B 126,073.19 151,355.04 0.00 149,087.92 17,096,029.51
- -------------------------------------------------------------------------------
381,802.17 2,812,753.38 0.00 149,087.92 48,721,333.71
===============================================================================
Run: 01/26/95 15:23:03
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-10 331.700887 30.281530 2.152356 32.433886 0.000000 301.419357
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 70.816682 6.464997 57.899356 64.364353 0.000000 64.351685
R-I 0.000000 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 890.883173 8.994759 6.503405 15.498164 0.000000 881.888414
B 890.883162 1.304149 6.503410 7.807559 0.000000 881.888402
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:05 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 15,204.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,008.48
SUBSERVICER ADVANCES THIS MONTH 35,570.10
MASTER SERVICER ADVANCES THIS MONTH 12,952.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,154,906.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,114,306.50
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,023,233.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,721,333.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 185
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 1,552,050.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,062,077.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 49.50458910 % 16.83081600 % 33.66459480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 47.36742600 % 17.54316202 % 35.08941200 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.176422 %
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 9.68201782
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.73
POOL TRADING FACTOR: 12.56676438
................................................................................
Run: 01/26/95 15:23:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 7,298,412.59 8.750000 % 1,985,533.59
A-6 760920RZ3 25,602,000.00 25,602,000.00 7.200000 % 0.00
A-7 760920SA7 5,940,500.00 5,691,681.82 17.098339 % 321.52
A-8 760920SL3 45,032,000.00 5,315,935.76 9.000000 % 270,405.16
A-9 760920SB5 0.00 0.00 0.117112 % 0.00
R-I 760920SJ8 500.00 59.01 9.000000 % 3.00
R-II 760920SK5 300,629.00 391,016.75 9.000000 % 0.00
M 760920SH2 10,142,260.00 9,235,098.12 9.000000 % 78,560.57
B 20,284,521.53 18,250,205.39 9.000000 % 0.00
- -------------------------------------------------------------------------------
405,690,410.53 71,784,409.44 2,334,823.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 52,720.04 2,038,253.63 0.00 0.00 5,312,879.00
A-6 152,175.82 152,175.82 0.00 0.00 25,602,000.00
A-7 81,838.74 82,160.26 0.00 0.00 5,691,360.30
A-8 39,496.76 309,901.92 0.00 0.00 5,045,530.60
A-9 6,940.19 6,940.19 0.00 0.00 0.00
R-I 0.44 3.44 0.00 0.00 56.01
R-II 0.00 0.00 2,905.21 0.00 393,921.96
M 68,615.67 147,176.24 0.00 0.00 9,156,537.55
B 40,800.00 40,800.00 0.00 250,046.62 18,094,955.62
- -------------------------------------------------------------------------------
442,587.66 2,777,411.50 2,905.21 250,046.62 69,297,241.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 380.204865 103.434757 2.746408 106.181165 0.000000 276.770108
A-6 1000.000000 0.000000 5.943904 5.943904 0.000000 1000.000000
A-7 958.114943 0.054123 13.776406 13.830529 0.000000 958.060820
A-8 118.047961 6.004734 0.877082 6.881816 0.000000 112.043227
R-I 118.020000 6.000000 0.880000 6.880000 0.000000 112.020000
R-II 1300.662112 0.000000 0.000000 0.000000 9.663772 1310.325883
M 910.556239 7.745864 6.765324 14.511188 0.000000 902.810375
B 899.710913 0.000000 2.011385 2.011385 0.000000 892.057306
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:06 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 20,686.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,069.62
SUBSERVICER ADVANCES THIS MONTH 59,885.42
MASTER SERVICER ADVANCES THIS MONTH 25,992.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,323,379.04
(B) TWO MONTHLY PAYMENTS: 6 2,503,610.60
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,102,175.45
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,305,043.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,297,241.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 10
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,114,778.42
REMAINING SUBCLASS INTEREST SHORTFALL 94,796.84
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,876,517.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.71131900 % 12.86504700 % 25.42363380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.67449040 % 13.21342295 % 26.11208660 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.114107 %
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 9.60883986
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.03
POOL TRADING FACTOR: 17.08131108
FIXED STRIP INTEREST ON CLASS A-7: 1,515.05
INVERSE LIBOR INTEREST ON CLASS A-7: 80,323.69
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 81,838.74
................................................................................
Run: 01/26/95 15:23:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,339,090.49 8.300000 % 732,406.25
A-5 760920SM1 100,000.00 1,275.79 1158.999000 % 127.32
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 0.252321 % 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 3,679,167.25 8.500000 % 14,938.80
B-2 1,850,068.00 1,674,762.89 8.500000 % 6,800.17
B-3 2,312,585.00 2,155,049.61 8.500000 % 8,750.31
B-4 925,034.21 441,444.32 8.500000 % 1,792.43
- -------------------------------------------------------------------------------
185,003,340.21 17,058,790.35 764,815.28
===============================================================================
_______________________________________________________________________________
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 49,749.23 782,155.48 0.00 0.00 6,606,684.24
A-5 1,207.61 1,334.93 0.00 0.00 1,148.47
A-6 12,273.46 12,273.46 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 3,515.34 3,515.34 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
B-1 25,540.80 40,479.60 0.00 0.00 3,664,228.45
B-2 11,626.21 18,426.38 0.00 0.00 1,667,962.72
B-3 14,960.36 23,710.67 0.00 0.00 2,146,299.30
B-4 3,064.55 4,856.98 0.00 0.00 439,651.89
- -------------------------------------------------------------------------------
121,937.56 886,752.84 0.00 0.00 16,293,975.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-4 236.538837 23.605448 1.603417 25.208865 0.000000 212.933388
A-5 12.757900 1.273200 12.076100 13.349300 0.000000 11.484700
A-6 1000.000000 0.000000 6.942002 6.942002 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-1 883.851537 3.588769 6.135702 9.724471 0.000000 880.262768
B-2 905.243964 3.675632 6.284207 9.959839 0.000000 901.568332
B-3 931.879092 3.783779 6.469107 10.252886 0.000000 928.095313
B-4 477.219453 1.937734 3.312861 5.250595 0.000000 475.281763
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:07 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 5,218.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,746.48
SUBSERVICER ADVANCES THIS MONTH 4,282.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 101,002.47
(B) TWO MONTHLY PAYMENTS: 1 250,342.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,293,975.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 695,550.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 53.39397520 % 46.60602490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 51.40447730 % 48.59552270 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2453 %
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 9.24747736
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.21
POOL TRADING FACTOR: 8.80739507
................................................................................
Run: 01/26/95 15:23:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,781,578.56 8.500000 % 1,773,064.58
A-5 760920TX6 12,885,227.00 12,885,227.00 7.050000 % 0.00
A-6 760920TY4 3,789,773.00 3,789,773.00 13.429000 % 0.00
A-7 760920UA4 10,000.00 1,678.84 7590.550000 % 116.93
A-8 760920TZ1 0.00 0.00 0.055752 % 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 3,475,315.66 9.000000 % 99,887.02
B 8,174,757.92 6,045,407.58 9.000000 % 173,756.23
- -------------------------------------------------------------------------------
163,495,140.92 34,978,980.64 2,046,824.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 60,950.20 1,834,014.78 0.00 0.00 7,008,513.98
A-5 74,176.24 74,176.24 0.00 0.00 12,885,227.00
A-6 41,556.65 41,556.65 0.00 0.00 3,789,773.00
A-7 10,405.67 10,522.60 0.00 0.00 1,561.91
A-8 1,592.40 1,592.40 0.00 0.00 0.00
R-I 3.09 3.09 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 25,539.97 125,426.99 0.00 0.00 3,375,428.64
B 44,427.44 218,183.67 0.00 0.00 5,871,651.35
- -------------------------------------------------------------------------------
258,651.66 2,305,476.42 0.00 0.00 32,932,155.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 579.068814 116.918205 4.019136 120.937341 0.000000 462.150609
A-5 1000.000000 0.000000 5.756689 5.756689 0.000000 1000.000000
A-6 1000.000000 0.000000 10.965472 10.965472 0.000000 1000.000000
A-7 167.884000 11.693000 1040.567000 1052.260000 0.000000 156.191000
R-I 0.000000 0.000000 30.900000 30.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 944.588964 27.149239 6.941750 34.090989 0.000000 917.439725
B 739.521297 21.255209 5.434715 26.689924 0.000000 718.266083
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,278.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,496.44
SUBSERVICER ADVANCES THIS MONTH 19,131.52
MASTER SERVICER ADVANCES THIS MONTH 10,110.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 259,704.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 668,767.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,398,082.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,932,155.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
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 1,235,213.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,041,463.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 980,252.33
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.78158750 % 9.93544000 % 17.28297240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.92081800 % 10.24964370 % 17.82953830 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0591 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 539,533.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,943,049.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.49451653
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.60
POOL TRADING FACTOR: 20.14258998
................................................................................
Run: 01/26/95 15:23:09 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-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 5,089,091.42 8.000000 % 1,043,190.69
A-8 760920TN8 18,168,000.00 18,168,000.00 8.000000 % 0.00
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 5,970,318.96 8.000000 % 125,389.22
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 1,103.19 8.000000 % 23.17
A-18 760920UR7 0.00 0.00 0.170769 % 0.00
R-I 760920TR9 38,000.00 4,077.95 8.000000 % 0.00
R-II 760920TS7 702,000.00 839,422.77 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,618,870.05 8.000000 % 8,760.96
B 27,060,001.70 25,819,712.93 8.000000 % 19,468.79
- -------------------------------------------------------------------------------
541,188,443.70 92,813,039.27 1,196,832.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 33,653.96 1,076,844.65 0.00 0.00 4,045,900.73
A-8 120,144.24 120,144.24 0.00 0.00 18,168,000.00
A-9 40,940.82 40,940.82 0.00 0.00 6,191,000.00
A-10 126,383.19 126,383.19 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 39,481.48 164,870.70 0.00 0.00 5,844,929.74
A-16 38,365.30 38,365.30 0.00 0.00 0.00
A-17 7.29 30.46 0.00 0.00 1,080.02
A-18 13,103.23 13,103.23 0.00 0.00 0.00
R-I 0.00 0.00 27.19 0.00 4,105.14
R-II 0.00 0.00 5,596.15 0.00 845,018.92
M 76,844.62 85,605.58 0.00 0.00 11,610,109.09
B 170,765.87 190,234.66 0.00 0.00 25,800,244.14
- -------------------------------------------------------------------------------
659,690.00 1,856,522.83 5,623.34 0.00 91,621,829.78
===============================================================================
Run: 01/26/95 15:23:09
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-7 228.210378 46.779852 1.509146 48.288998 0.000000 181.430526
A-8 1000.000000 0.000000 6.612959 6.612959 0.000000 1000.000000
A-9 1000.000000 0.000000 6.612958 6.612958 0.000000 1000.000000
A-10 1000.000000 0.000000 6.612959 6.612959 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-15 339.241943 7.124792 2.243393 9.368185 0.000000 332.117151
A-17 110.319000 2.317000 0.729000 3.046000 0.000000 108.002000
R-I 107.314474 0.000000 0.000000 0.000000 0.715526 108.030000
R-II 1195.758932 0.000000 0.000000 0.000000 7.971724 1203.730655
M 954.165234 0.719468 6.310636 7.030104 0.000000 953.445766
B 954.165237 0.719469 6.310637 7.030106 0.000000 953.445769
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,594.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,267.38
SUBSERVICER ADVANCES THIS MONTH 24,764.71
MASTER SERVICER ADVANCES THIS MONTH 27,614.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,935,576.14
(B) TWO MONTHLY PAYMENTS: 3 882,316.71
(C) THREE OR MORE MONTHLY PAYMENTS: 1 62,464.60
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 206,018.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,621,829.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 333
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 3,458,205.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,121,225.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.66236720 % 12.51857500 % 27.81905770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.16873380 % 12.67177169 % 28.15949450 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1713 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 125,147.00
FRAUD AMOUNT AVAILABLE 1,476,893.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,774,992.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15670954
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.79
POOL TRADING FACTOR: 16.92974616
................................................................................
Run: 01/26/95 15:23:11 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 25,330,000.00 472,725.31 7.500000 % 51,314.39
A-4 760920UN6 15,000,000.00 6,884,340.24 7.500000 % 16,753.65
A-5 760920UP1 8,110,000.00 8,110,000.00 7.500000 % 0.00
A-6 760920UQ9 74,560,000.00 3,899,969.98 7.500000 % 15,193.76
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 0.375886 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,784,076.08 7.500000 % 32,138.49
- -------------------------------------------------------------------------------
176,318,168.76 27,151,111.61 115,400.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 2,954.18 54,268.57 0.00 0.00 421,410.92
A-4 43,022.00 59,775.65 0.00 0.00 6,867,586.59
A-5 50,681.46 50,681.46 0.00 0.00 8,110,000.00
A-6 24,371.91 39,565.67 0.00 0.00 3,884,776.22
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 11,311.61 11,311.61 0.00 0.00 0.00
A-10 8,503.76 8,503.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 48,644.67 80,783.16 0.00 0.00 7,751,937.59
- -------------------------------------------------------------------------------
189,489.59 304,889.88 0.00 0.00 27,035,711.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 18.662665 2.025835 0.116628 2.142463 0.000000 16.636831
A-4 458.956016 1.116910 2.868133 3.985043 0.000000 457.839106
A-5 1000.000000 0.000000 6.249255 6.249255 0.000000 1000.000000
A-6 52.306464 0.203779 0.326877 0.530656 0.000000 52.102685
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 882.941852 3.645444 5.517729 9.163173 0.000000 879.296408
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,155.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,795.46
SUBSERVICER ADVANCES THIS MONTH 3,010.51
MASTER SERVICER ADVANCES THIS MONTH 5,830.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 290,800.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,035,711.32
AGGREGATE NUMBER OF 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 529,286.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,300.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.33054370 % 28.66945630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.32704410 % 28.67295590 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3759 %
BANKRUPTCY AMOUNT AVAILABLE 738,029.00
FRAUD AMOUNT AVAILABLE 386,793.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,858,134.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86632337
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.16
POOL TRADING FACTOR: 15.33348010
................................................................................
Run: 01/26/95 15:23:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,881,339.68 8.082811 % 74,339.54
R 100.00 0.00 8.082811 % 0.00
B 5,302,117.23 4,683,765.20 8.082811 % 20,195.43
- -------------------------------------------------------------------------------
106,042,332.23 16,565,104.88 94,534.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 79,917.43 154,256.97 0.00 0.00 11,807,000.14
R 0.00 0.00 0.00 0.00 0.00
B 31,504.39 51,699.82 0.00 0.00 4,663,569.77
- -------------------------------------------------------------------------------
111,421.82 205,956.79 0.00 0.00 16,470,569.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 117.940501 0.737934 0.793303 1.531237 0.000000 117.202568
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 883.376394 3.808937 5.941851 9.750788 0.000000 879.567457
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,828.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,880.89
SUBSERVICER ADVANCES THIS MONTH 8,291.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 529,886.78
(B) TWO MONTHLY PAYMENTS: 1 254,757.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,470,569.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 23,109.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.72510990 % 28.27489010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.68543780 % 28.31456220 %
BANKRUPTCY AMOUNT AVAILABLE 175,974.00
FRAUD AMOUNT AVAILABLE 239,334.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,728,638.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63059855
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.80
POOL TRADING FACTOR: 15.53207060
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 8.0828
................................................................................
Run: 01/26/95 15:23:13 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-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 6,583,930.04 7.500000 % 1,675,661.08
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 0.480136 % 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 4,955,437.39 7.500000 % 17,895.76
- -------------------------------------------------------------------------------
116,500,312.92 18,507,367.43 1,693,556.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 38,835.73 1,714,496.81 0.00 0.00 4,908,268.96
A-5 41,101.20 41,101.20 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 7,277.79 7,277.79 0.00 0.00 0.00
A-12 6,988.67 6,988.67 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
B 29,229.97 47,125.73 0.00 0.00 4,937,541.63
- -------------------------------------------------------------------------------
123,433.36 1,816,990.20 0.00 0.00 16,813,810.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 583.371437 148.472539 3.441054 151.913593 0.000000 434.898898
A-5 1000.000000 0.000000 5.898565 5.898565 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 850.673167 3.072070 5.017749 8.089819 0.000000 847.601098
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,995.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,834.33
SUBSERVICER ADVANCES THIS MONTH 7,395.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 314,308.01
(B) TWO MONTHLY PAYMENTS: 1 374,617.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,813,810.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,626,720.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.22451500 % 26.77548500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.63401180 % 29.36598820 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4481 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 293,295.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,736.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.91411318
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.17
POOL TRADING FACTOR: 14.43241668
................................................................................
Run: 01/26/95 15:23:14 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-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 3,568,214.29 7.500000 % 2,482,048.49
A-7 760920VQ8 5,327,000.00 5,327,000.00 7.500000 % 0.00
A-8 760920VR6 32,684,000.00 32,684,000.00 7.500000 % 0.00
A-9 760920VV7 30,371,000.00 30,371,000.00 5.037000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 14.888757 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.151200 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,874,757.01 7.500000 % 51,037.79
B 22,976,027.86 21,943,903.46 7.500000 % 7,173.87
- -------------------------------------------------------------------------------
459,500,240.86 113,892,874.76 2,540,260.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 22,049.45 2,504,097.94 0.00 0.00 1,086,165.80
A-7 32,917.70 32,917.70 0.00 0.00 5,327,000.00
A-8 201,967.75 201,967.75 0.00 0.00 32,684,000.00
A-9 126,042.38 126,042.38 0.00 0.00 30,371,000.00
A-10 124,192.72 124,192.72 0.00 0.00 10,124,000.00
A-11 93,838.73 93,838.73 0.00 0.00 0.00
A-12 14,183.66 14,183.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 61,020.14 112,057.93 0.00 0.00 9,823,719.22
B 135,600.32 142,774.19 0.00 106,243.41 21,830,486.19
- -------------------------------------------------------------------------------
811,812.85 3,352,073.00 0.00 106,243.41 111,246,371.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-6 116.669314 81.155130 0.720947 81.876077 0.000000 35.514184
A-7 1000.000000 0.000000 6.179407 6.179407 0.000000 1000.000000
A-8 1000.000000 0.000000 6.179407 6.179407 0.000000 1000.000000
A-9 1000.000000 0.000000 4.150090 4.150090 0.000000 1000.000000
A-10 1000.000000 0.000000 12.267159 12.267159 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 955.078207 4.936332 5.901817 10.838149 0.000000 950.141874
B 955.078206 0.312233 5.901817 6.214050 0.000000 950.141875
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,103.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,635.59
SUBSERVICER ADVANCES THIS MONTH 63,241.39
MASTER SERVICER ADVANCES THIS MONTH 8,975.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,608,384.01
(B) TWO MONTHLY PAYMENTS: 5 1,037,810.45
(C) THREE OR MORE MONTHLY PAYMENTS: 6 2,841,866.87
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,450,092.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,246,371.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 385
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 1,120,245.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,057,847.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.06264170 % 8.67021500 % 19.26714340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.54585350 % 8.83059745 % 19.62354900 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1480 %
BANKRUPTCY AMOUNT AVAILABLE 324,989.00
FRAUD AMOUNT AVAILABLE 1,556,893.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,264,523.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.17327436
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.91
POOL TRADING FACTOR: 24.21029660
................................................................................
Run: 01/26/95 15:23:16 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-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 20,626,188.05 8.500000 % 930,748.81
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 5,811,194.26 8.500000 % 103,417.64
A-6 760920WW4 0.00 0.00 0.147325 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,958,000.90 8.500000 % 0.00
B 15,364,881.77 14,450,496.72 8.500000 % 0.00
- -------------------------------------------------------------------------------
323,459,981.77 79,519,879.93 1,034,166.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 145,685.48 1,076,434.29 0.00 0.00 19,695,439.24
A-4 223,717.63 223,717.63 0.00 0.00 31,674,000.00
A-5 41,045.23 144,462.87 0.00 0.00 5,707,776.62
A-6 9,734.90 9,734.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00 6,958,000.90
B 0.00 0.00 0.00 0.00 14,137,836.15
- -------------------------------------------------------------------------------
420,183.24 1,454,349.69 0.00 0.00 78,173,052.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 363.239435 16.391040 2.565608 18.956648 0.000000 346.848395
A-4 1000.000000 0.000000 7.063132 7.063132 0.000000 1000.000000
A-5 193.178454 3.437858 1.364445 4.802303 0.000000 189.740596
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 956.032001 0.000000 0.000000 0.000000 0.000000 956.032001
B 940.488637 0.000000 0.000000 0.000000 0.000000 920.139599
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,623.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,290.58
SUBSERVICER ADVANCES THIS MONTH 76,468.39
MASTER SERVICER ADVANCES THIS MONTH 1,836.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,087,511.98
(B) TWO MONTHLY PAYMENTS: 5 1,525,728.80
(C) THREE OR MORE MONTHLY PAYMENTS: 7 3,337,443.69
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,741,475.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,173,052.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 282
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,647.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 492,117.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.07780440 % 8.75001400 % 18.17218130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.01392710 % 8.90076649 % 18.08530640 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1442 %
BANKRUPTCY AMOUNT AVAILABLE 273,746.00
FRAUD AMOUNT AVAILABLE 1,019,801.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,165,312.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.10074166
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.56
POOL TRADING FACTOR: 24.16776644
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 01/26/95 15:23:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 53,238,398.27 6.836636 % 1,746,889.71
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 6.836636 % 0.00
B 7,295,556.68 6,763,029.60 6.836636 % 23,464.01
- -------------------------------------------------------------------------------
108,082,314.68 60,001,427.87 1,770,353.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 300,328.94 2,047,218.65 0.00 0.00 51,491,508.56
S 7,426.47 7,426.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 38,151.67 61,615.68 0.00 0.00 6,739,565.59
- -------------------------------------------------------------------------------
345,907.08 2,116,260.80 0.00 0.00 58,231,074.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 528.228630 17.332549 2.979848 20.312397 0.000000 510.896081
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 927.006656 3.216207 5.229438 8.445645 0.000000 923.790450
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,519.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,881.01
SUBSERVICER ADVANCES THIS MONTH 46,046.11
MASTER SERVICER ADVANCES THIS MONTH 1,689.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,410,542.27
(B) TWO MONTHLY PAYMENTS: 2 655,222.10
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,092,417.25
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,952,303.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,231,074.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 207
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 230,939.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,562,181.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 149,507.49
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.72855220 % 11.27144780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.42616990 % 11.57383010 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 731,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,957,214.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.83172297
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.31
POOL TRADING FACTOR: 53.87659796
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.5075
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 149,507.49
................................................................................
Run: 01/26/95 15:23:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,681,393.77 8.000000 % 490,363.37
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,200,980.12 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 4,417,366.30 8.000000 % 49,908.00
A-8 760920WJ3 0.00 0.00 0.186734 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,762,037.67 8.000000 % 4,018.63
B 10,363,398.83 10,055,194.80 8.000000 % 8,485.45
- -------------------------------------------------------------------------------
218,151,398.83 58,990,872.66 552,775.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 57,668.39 548,031.76 0.00 0.00 8,191,030.40
A-5 165,231.26 165,231.26 0.00 0.00 24,873,900.00
A-6 0.00 0.00 41,191.60 0.00 6,242,171.72
A-7 29,343.49 79,251.49 0.00 0.00 4,367,458.30
A-8 9,146.72 9,146.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 31,633.06 35,651.69 0.00 0.00 4,758,019.04
B 66,794.21 75,279.66 0.00 0.00 10,046,709.35
- -------------------------------------------------------------------------------
359,817.13 912,592.58 41,191.60 0.00 58,479,288.81
===============================================================================
_______________________________________________________________________________
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-4 278.089364 15.707712 1.847280 17.554992 0.000000 262.381652
A-5 1000.000000 0.000000 6.642756 6.642756 0.000000 1000.000000
A-6 1240.196024 0.000000 0.000000 0.000000 8.238320 1248.434344
A-7 217.732960 2.459976 1.446347 3.906323 0.000000 215.272984
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 970.260324 0.818792 6.445204 7.263996 0.000000 969.441532
B 970.260333 0.818790 6.445203 7.263993 0.000000 969.441543
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,689.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,748.65
SUBSERVICER ADVANCES THIS MONTH 11,885.11
MASTER SERVICER ADVANCES THIS MONTH 2,140.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 627,428.81
(B) TWO MONTHLY PAYMENTS: 2 448,893.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 298,305.20
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,386.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,479,288.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 223
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 285,817.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 461,802.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.88216090 % 8.07249900 % 17.04534000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.68380910 % 8.13624642 % 17.17994450 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1869 %
BANKRUPTCY AMOUNT AVAILABLE 253,682.00
FRAUD AMOUNT AVAILABLE 689,952.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,969,940.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69549830
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.06
POOL TRADING FACTOR: 26.80674482
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 01/26/95 15:23:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 14,588,241.02 8.000000 % 256,108.30
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 0.207186 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,428,351.93 8.000000 % 13,056.04
- -------------------------------------------------------------------------------
139,954,768.28 32,516,592.95 269,164.34
===============================================================================
_______________________________________________________________________________
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 97,165.44 353,273.74 0.00 0.00 14,332,132.72
A-3 76,596.12 76,596.12 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,608.99 5,608.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 42,816.23 55,872.27 0.00 40,976.15 6,374,319.73
- -------------------------------------------------------------------------------
222,186.78 491,351.12 0.00 40,976.15 32,206,452.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 342.471090 6.012355 2.281040 8.293395 0.000000 336.458735
A-3 1000.000000 0.000000 6.660532 6.660532 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 874.883253 1.776896 5.827187 7.604083 0.000000 867.529601
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,663.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,526.10
SUBSERVICER ADVANCES THIS MONTH 8,255.70
MASTER SERVICER ADVANCES THIS MONTH 2,136.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 561,371.36
(B) TWO MONTHLY PAYMENTS: 1 212,299.00
(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 32,206,452.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 124
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 196,297.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 36,828.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.23054890 % 19.76945110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.20794210 % 19.79205790 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2066 %
BANKRUPTCY AMOUNT AVAILABLE 224,994.00
FRAUD AMOUNT AVAILABLE 406,741.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,855,934.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69348771
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.78
POOL TRADING FACTOR: 23.01204371
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 01/26/95 15:23:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,599,455.59 8.500000 % 427,514.77
A-9 760920XU7 38,830,000.00 38,830,000.00 8.500000 % 0.00
A-10 760920XQ6 6,395,000.00 6,395,000.00 8.500000 % 0.00
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 0.192276 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,929,479.05 8.500000 % 5,200.03
B 15,395,727.87 14,247,126.50 8.500000 % 10,073.21
- -------------------------------------------------------------------------------
324,107,827.87 69,001,061.14 442,788.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 18,356.47 445,871.24 0.00 0.00 2,171,940.82
A-9 274,204.24 274,204.24 0.00 0.00 38,830,000.00
A-10 45,159.32 45,159.32 0.00 0.00 6,395,000.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 11,022.21 11,022.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,933.62 54,133.65 0.00 0.00 6,924,279.02
B 100,608.36 110,681.57 0.00 618.14 14,236,435.15
- -------------------------------------------------------------------------------
498,284.22 941,072.23 0.00 618.14 68,557,654.99
===============================================================================
Run: 01/26/95 15:23:20
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 90.890056 14.948069 0.641835 15.589904 0.000000 75.941987
A-9 1000.000000 0.000000 7.061660 7.061660 0.000000 1000.000000
A-10 1000.000000 0.000000 7.061661 7.061661 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
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 950.285114 0.713114 6.710590 7.423704 0.000000 949.572000
B 925.394799 0.654286 6.534823 7.189109 0.000000 924.700363
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,003.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,180.11
SUBSERVICER ADVANCES THIS MONTH 44,330.74
MASTER SERVICER ADVANCES THIS MONTH 11,130.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,440,280.85
(B) TWO MONTHLY PAYMENTS: 2 569,527.85
(C) THREE OR MORE MONTHLY PAYMENTS: 1 320,864.52
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,198,240.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,557,654.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 259
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 1,390,507.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 391,626.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.30973930 % 10.04256900 % 20.64769190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.13442540 % 10.09993563 % 20.76563900 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1924 %
BANKRUPTCY AMOUNT AVAILABLE 365,735.00
FRAUD AMOUNT AVAILABLE 852,000.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,586,728.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15458909
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.77
POOL TRADING FACTOR: 21.15273039
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 01/26/95 15:23:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4062
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XE3 100,482,169.00 15,131,945.49 7.935120 % 65,355.84
R 760920XF0 100.00 0.00 7.935120 % 0.00
B 5,010,927.54 4,518,557.21 7.935120 % 18,328.92
- -------------------------------------------------------------------------------
105,493,196.54 19,650,502.70 83,684.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 100,042.00 165,397.84 0.00 0.00 15,066,589.65
R 0.00 0.00 0.00 0.00 0.00
B 29,873.59 48,202.51 0.00 0.00 4,500,228.29
- -------------------------------------------------------------------------------
129,915.59 213,600.35 0.00 0.00 19,566,817.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 150.593340 0.650422 0.995619 1.646041 0.000000 149.942918
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 901.740681 3.657790 5.961689 9.619479 0.000000 898.082891
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,021.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,072.24
SUBSERVICER ADVANCES THIS MONTH 9,676.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 183,213.57
(B) TWO MONTHLY PAYMENTS: 2 623,802.35
(C) THREE OR MORE MONTHLY PAYMENTS: 1 94,991.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,566,817.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,975.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.00538620 % 22.99461380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.00071470 % 22.99928530 %
BANKRUPTCY AMOUNT AVAILABLE 169,778.00
FRAUD AMOUNT AVAILABLE 231,583.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,864,345.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.36695299
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.61
POOL TRADING FACTOR: 18.54794298
................................................................................
Run: 02/02/95 08:51:31 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 40,628,775.58 8.4488 706,608.57
- --------------------------------------------------------------------------------
149,986,318.83 40,628,775.58 706,608.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
284,479.07 0.00 991,087.64 0.00 39,922,167.01
284,479.07 0.00 991,087.64 0.00 39,922,167.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
270.883211 4.711153 1.896700 0.000000 6.607853 266.172057
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 11,445.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,580.35
SUBSERVICER ADVANCES THIS MONTH 56,762.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,358,675.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 568,481.89
(D) LOANS IN FORECLOSURE 2 964,071.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,922,167.01
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 39,959,838.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 320,571.35
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,866.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 353,017.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,152.91
LOC AMOUNT AVAILABLE 9,148,772.70
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 480,144.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,133,086.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0227%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4503%
POOL TRADING FACTOR 0.266172057
................................................................................
Run: 01/26/95 15:23:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4063
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XB9 86,981,379.00 39,518,778.31 7.123378 % 573,422.27
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 7.123378 % 0.00
B 6,546,994.01 4,895,678.22 7.123378 % 0.00
- -------------------------------------------------------------------------------
93,528,473.01 44,414,456.53 573,422.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 233,178.71 806,600.98 0.00 0.00 38,945,356.04
S 5,518.43 5,518.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 97,494.73 4,827,070.21
- -------------------------------------------------------------------------------
238,697.14 812,119.41 0.00 97,494.73 43,772,426.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 454.336075 6.592472 2.680789 9.273261 0.000000 447.743603
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 747.774966 0.000000 0.000000 0.000000 0.000000 737.295651
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,980.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,136.91
SUBSERVICER ADVANCES THIS MONTH 26,203.47
MASTER SERVICER ADVANCES THIS MONTH 6,622.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,177,833.00
(B) TWO MONTHLY PAYMENTS: 2 610,624.45
(C) THREE OR MORE MONTHLY PAYMENTS: 2 326,711.05
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 566,393.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,772,426.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
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 985,482.37
REMAINING SUBCLASS INTEREST SHORTFALL 28,886.72
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 337,682.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.97728670 % 11.02271330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.97234940 % 11.02765060 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 533,887.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99546926
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.11
POOL TRADING FACTOR: 46.80117705
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2813
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/95 15:23:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,475,000.00 665,304.85 8.000000 % 60,001.03
A-5 760920ZE1 19,600,000.00 6,299,458.29 8.000000 % 117,192.65
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 0.00
A-7 760920ZG6 37,500,000.00 1,361,761.11 8.000000 % 122,811.47
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 8,416,935.05 8.000000 % 143,664.57
A-11 760920ZD3 15,000,000.00 2,104,233.74 8.000000 % 35,916.14
A-12 760920ZB7 0.00 0.00 0.255624 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 7,424,415.37 8.000000 % 29,626.55
- -------------------------------------------------------------------------------
208,639,599.90 35,522,108.41 509,212.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 4,416.41 64,417.44 0.00 0.00 605,303.82
A-5 41,816.84 159,009.49 0.00 0.00 6,182,265.64
A-6 42,816.16 42,816.16 0.00 0.00 6,450,000.00
A-7 9,039.60 131,851.07 0.00 0.00 1,238,949.64
A-8 16,595.42 16,595.42 0.00 0.00 2,500,000.00
A-9 1,991.45 1,991.45 0.00 0.00 300,000.00
A-10 55,873.00 199,537.57 0.00 0.00 8,273,270.48
A-11 13,968.25 49,884.39 0.00 0.00 2,068,317.60
A-12 7,534.57 7,534.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 49,284.48 78,911.03 0.00 0.00 7,394,788.82
- -------------------------------------------------------------------------------
243,336.18 752,548.59 0.00 0.00 35,012,896.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 89.003993 8.026894 0.590824 8.617718 0.000000 80.977100
A-5 321.400933 5.979217 2.133512 8.112729 0.000000 315.421716
A-6 1000.000000 0.000000 6.638164 6.638164 0.000000 1000.000000
A-7 36.313630 3.274973 0.241056 3.516029 0.000000 33.038657
A-8 250.000000 0.000000 1.659542 1.659542 0.000000 250.000000
A-9 32.085561 0.000000 0.212989 0.212989 0.000000 32.085562
A-10 140.282251 2.394410 0.931217 3.325627 0.000000 137.887841
A-11 140.282249 2.394409 0.931217 3.325626 0.000000 137.887840
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 889.620334 3.549961 5.905446 9.455407 0.000000 886.070373
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,008.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,675.02
SUBSERVICER ADVANCES THIS MONTH 9,812.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 356,129.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 558,993.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,012,896.00
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 367,464.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.09917030 % 20.90082970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.87981380 % 21.12018620 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2581 %
BANKRUPTCY AMOUNT AVAILABLE 331,112.00
FRAUD AMOUNT AVAILABLE 402,058.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,845,863.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68760811
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.50
POOL TRADING FACTOR: 16.78151991
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: 01/26/95 15:23:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,129,655.72 8.250000 % 27,476.65
A-8 760920YK8 20,625,000.00 20,625,000.00 5.437000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 21.511285 % 0.00
A-10 760920XZ6 23,595,000.00 3,331,316.13 6.650000 % 2,400.58
A-11 760920YA0 6,435,000.00 908,540.76 14.116665 % 654.70
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.233188 % 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 6,924,245.81 8.750000 % 4,611.55
B 15,327,940.64 14,617,853.26 8.750000 % 9,735.50
- -------------------------------------------------------------------------------
322,682,743.64 63,911,611.68 44,878.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 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 90,263.09 117,739.74 0.00 0.00 13,102,179.07
A-8 93,445.03 93,445.03 0.00 0.00 20,625,000.00
A-9 78,423.70 78,423.70 0.00 0.00 4,375,000.00
A-10 18,460.37 20,860.95 0.00 0.00 3,328,915.55
A-11 10,687.58 11,342.28 0.00 0.00 907,886.06
A-12 17,653.32 17,653.32 0.00 0.00 0.00
A-13 12,419.06 12,419.06 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 50,487.45 55,099.00 0.00 0.00 6,919,634.26
B 106,584.63 116,320.13 0.00 0.00 14,608,117.76
- -------------------------------------------------------------------------------
478,424.23 523,303.21 0.00 0.00 63,866,732.70
===============================================================================
Run: 01/26/95 15:23:24
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-7 437.655191 0.915888 3.008770 3.924658 0.000000 436.739302
A-8 1000.000000 0.000000 4.530668 4.530668 0.000000 1000.000000
A-9 1000.000000 0.000000 17.925417 17.925417 0.000000 1000.000000
A-10 141.187376 0.101741 0.782385 0.884126 0.000000 141.085635
A-11 141.187375 0.101740 1.660852 1.762592 0.000000 141.085635
R-I 0.000000 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 953.673656 0.635147 6.953617 7.588764 0.000000 953.038509
B 953.673661 0.635148 6.953616 7.588764 0.000000 953.038513
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,595.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,405.12
SUBSERVICER ADVANCES THIS MONTH 50,102.74
MASTER SERVICER ADVANCES THIS MONTH 21,303.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 3,803,600.93
(B) TWO MONTHLY PAYMENTS: 2 388,405.96
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,154,513.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 835,386.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,866,732.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 236
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 2,589,045.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,313.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.29391980 % 10.83409700 % 22.87198350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.29269870 % 10.83448921 % 22.87281210 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2332 %
BANKRUPTCY AMOUNT AVAILABLE 224,456.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,543.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.44339627
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.80
POOL TRADING FACTOR: 19.79242273
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 02/02/95 08:51:31 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 8,414,615.62 8.0000 283,677.77
S 760920YS1 0.00 0.00 0.6281 0.00
- --------------------------------------------------------------------------------
32,200,599.87 8,414,615.62 283,677.77
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 54,249.35 0.00 337,927.12 0.00 8,130,937.85
S 4,265.25 0.00 4,265.25 0.00 0.00
58,514.60 0.00 342,192.37 0.00 8,130,937.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 261.318598 8.809705 1.684731 0.000000 10.494436 252.508894
S 0.000000 0.000000 0.132459 0.000000 0.132459 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 2,552.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 826.48
SUBSERVICER ADVANCES THIS MONTH 11,331.61
MASTER SERVICER ADVANCES THIS MONTH 1,957.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 793,620.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,130,937.85
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 7,921,882.74
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 213,764.32
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 277,792.84
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 31.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,853.33
LOC AMOUNT AVAILABLE 13,551,910.67
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 463,095.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,543.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0871%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.252508894
................................................................................
Run: 02/02/95 08:51:31 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 11,415,666.77 7.6205 557,798.26
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 11,415,666.77 557,798.26
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 70,695.15 0.00 628,493.41 0.00 10,857,868.51
S 2,322.62 0.00 2,322.62 0.00 0.00
73,017.77 0.00 630,816.03 0.00 10,857,868.51
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 178.504464 8.722178 1.105446 0.000000 9.827624 169.782285
S 0.000000 0.000000 0.036318 0.000000 0.036318 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 3,905.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,107.30
SUBSERVICER ADVANCES THIS MONTH 1,558.43
MASTER SERVICER ADVANCES THIS MONTH 1,685.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 268,232.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 200,595.98
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,857,868.51
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,634,119.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 236,337.14
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 549,025.82
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 8,772.44
LOC AMOUNT AVAILABLE 13,628,805.84
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 463,095.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,543.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4203%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6141%
POOL TRADING FACTOR 0.169782285
................................................................................
Run: 02/02/95 08:51:31 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 19,401,968.09 7.6756 698,813.06
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 19,401,968.09 698,813.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 123,225.62 0.00 822,038.68 0.00 18,703,155.03
S 4,014.99 0.00 4,014.99 0.00 0.00
127,240.61 0.00 826,053.67 0.00 18,703,155.03
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 256.616945 9.242736 1.629823 0.000000 10.872559 247.374209
S 0.000000 0.000000 0.053104 0.000000 0.053104 0.000000
Determination Date 20-JANUARY-95
Distribution Date 25-JANUARY-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/02/95 08:51:31 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 5,559.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,840.35
SUBSERVICER ADVANCES THIS MONTH 22,801.35
MASTER SERVICER ADVANCES THIS MONTH 7,901.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 231,181.05
(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 18,703,155.03
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 17,663,270.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
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 1,051,793.08
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 682,764.47
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,046.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,001.96
LOC AMOUNT AVAILABLE 13,628,805.84
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 463,095.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,543.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4121%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6686%
POOL TRADING FACTOR 0.247374209
................................................................................
Run: 01/26/95 15:23:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,440,963.00 7.750000 % 89,444.87
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,835.23 1008.000000 % 22.36
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 0.386178 % 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 6,457,066.52 8.000000 % 25,988.50
- -------------------------------------------------------------------------------
157,858,019.23 26,887,864.75 115,455.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 35,130.34 124,575.21 0.00 0.00 5,351,518.13
A-4 62,921.00 62,921.00 0.00 0.00 9,500,000.00
A-5 1,541.19 1,563.55 0.00 0.00 1,812.87
A-6 36,577.08 36,577.08 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 8,650.64 8,650.64 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 43,035.84 69,024.34 0.00 0.00 6,431,078.02
- -------------------------------------------------------------------------------
187,856.09 303,311.82 0.00 0.00 26,772,409.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 234.342450 3.852393 1.513065 5.365458 0.000000 230.490056
A-4 1000.000000 0.000000 6.623263 6.623263 0.000000 1000.000000
A-5 44.007146 0.536172 36.956334 37.492506 0.000000 43.470973
A-6 1000.000000 0.000000 6.664920 6.664920 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 908.953332 3.658371 6.058101 9.716472 0.000000 905.294963
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:26 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 7,904.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,850.03
SUBSERVICER ADVANCES THIS MONTH 10,306.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 390,652.00
(B) TWO MONTHLY PAYMENTS: 1 273,919.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 304,120.73
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,772,409.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 123
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,237.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.98520160 % 24.01479840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.97871000 % 24.02129000 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3863 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 316,317.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,636,857.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86414071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.73
POOL TRADING FACTOR: 16.95980296
................................................................................
Run: 01/26/95 15:23:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 28,115,837.93 8.500000 % 457,552.33
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 0.177067 % 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 6,207,860.76 8.500000 % 4,565.55
B 12,805,385.16 12,417,064.68 8.500000 % 9,132.08
- -------------------------------------------------------------------------------
320,111,585.16 55,844,763.37 471,249.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 198,862.36 656,414.69 0.00 0.00 27,658,285.60
A-7 64,392.28 64,392.28 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 8,228.15 8,228.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 43,907.99 48,473.54 0.00 0.00 6,203,295.21
B 87,825.47 96,957.55 0.00 0.00 12,407,932.60
- -------------------------------------------------------------------------------
403,216.25 874,466.21 0.00 0.00 55,373,513.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-6 834.297861 13.577220 5.900960 19.478180 0.000000 820.720641
A-7 1000.000000 0.000000 7.072966 7.072966 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 969.675220 0.713144 6.858480 7.571624 0.000000 968.962076
B 969.675221 0.713143 6.858480 7.571623 0.000000 968.962077
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,628.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,839.12
SUBSERVICER ADVANCES THIS MONTH 31,007.29
MASTER SERVICER ADVANCES THIS MONTH 3,524.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,083,401.32
(B) TWO MONTHLY PAYMENTS: 1 221,464.32
(C) THREE OR MORE MONTHLY PAYMENTS: 2 653,591.40
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 959,533.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,373,513.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 431,385.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 430,179.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.64875220 % 11.11628100 % 22.23496700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.38965700 % 11.20263972 % 22.40770330 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1760 %
BANKRUPTCY AMOUNT AVAILABLE 244,605.00
FRAUD AMOUNT AVAILABLE 587,172.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,971,534.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09649122
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.47
POOL TRADING FACTOR: 17.29819100
................................................................................
Run: 01/26/95 15:23:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 30,535,510.80 8.100000 % 786,798.35
A-6 760920D70 2,829,000.00 1,822,497.30 8.100000 % 37,813.98
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 5,641,502.70 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,692,883.07 8.100000 % 62,315.50
A-12 760920F37 10,000,000.00 1,479,520.50 8.100000 % 24,966.15
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.255600 % 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 8,196,288.00 8.500000 % 6,019.47
B 16,895,592.50 16,392,180.65 8.500000 % 12,038.66
- -------------------------------------------------------------------------------
375,449,692.50 76,387,383.02 929,952.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 204,674.06 991,472.41 0.00 0.00 29,748,712.45
A-6 12,215.88 50,029.86 0.00 0.00 1,784,683.32
A-7 16,958.14 16,958.14 0.00 0.00 2,530,000.00
A-8 40,867.10 40,867.10 0.00 0.00 6,097,000.00
A-9 0.00 0.00 37,813.98 0.00 5,679,316.68
A-10 0.00 0.00 0.00 0.00 0.00
A-11 24,752.73 87,068.23 0.00 0.00 3,630,567.57
A-12 9,916.96 34,883.11 0.00 0.00 1,454,554.35
A-13 17,145.62 17,145.62 0.00 0.00 0.00
A-14 16,153.33 16,153.33 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,651.25 63,670.72 0.00 0.00 8,190,268.53
B 115,299.72 127,338.38 0.00 0.00 16,380,141.99
- -------------------------------------------------------------------------------
515,634.79 1,445,586.90 37,813.98 0.00 75,495,244.89
===============================================================================
Run: 01/26/95 15:23:28
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-5 795.092066 20.486873 5.329360 25.816233 0.000000 774.605193
A-6 644.219618 13.366554 4.318091 17.684645 0.000000 630.853065
A-7 1000.000000 0.000000 6.702822 6.702822 0.000000 1000.000000
A-8 1000.000000 0.000000 6.702821 6.702821 0.000000 1000.000000
A-9 1217.152686 0.000000 0.000000 0.000000 8.158356 1225.311042
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 454.229160 7.664883 3.044616 10.709499 0.000000 446.564277
A-12 147.952050 2.496615 0.991696 3.488311 0.000000 145.455435
R-I 0.000000 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 970.204545 0.712532 6.824248 7.536780 0.000000 969.492014
B 970.204546 0.712533 6.824248 7.536781 0.000000 969.492013
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,216.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,050.04
SUBSERVICER ADVANCES THIS MONTH 34,038.35
MASTER SERVICER ADVANCES THIS MONTH 3,979.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,981,855.65
(B) TWO MONTHLY PAYMENTS: 1 269,963.43
(C) THREE OR MORE MONTHLY PAYMENTS: 2 518,822.63
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,392,581.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,495,244.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 263
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 491,681.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 836,038.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.81082470 % 10.72989800 % 21.45927770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.45436010 % 10.84872106 % 21.69691880 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2563 %
BANKRUPTCY AMOUNT AVAILABLE 377,683.00
FRAUD AMOUNT AVAILABLE 814,655.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,492,198.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20407500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.64
POOL TRADING FACTOR: 20.10795225
................................................................................
Run: 01/26/95 15:23:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4069
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920ZL5 105,871,227.00 53,918,391.96 5.599484 % 689,452.44
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 5.599484 % 0.00
B 7,968,810.12 4,835,922.60 5.599484 % 5,814.52
- -------------------------------------------------------------------------------
113,840,137.12 58,754,314.56 695,266.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 250,644.73 940,097.17 0.00 0.00 53,228,939.52
S 7,316.52 7,316.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 22,480.24 28,294.76 0.00 0.00 4,830,108.07
- -------------------------------------------------------------------------------
280,441.49 975,708.45 0.00 0.00 58,059,047.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 509.282772 6.512180 2.367449 8.879629 0.000000 502.770592
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 606.856297 0.729660 2.821028 3.550688 0.000000 606.126636
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,677.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,015.41
SUBSERVICER ADVANCES THIS MONTH 51,067.75
MASTER SERVICER ADVANCES THIS MONTH 12,459.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 4,304,041.82
(B) TWO MONTHLY PAYMENTS: 2 1,212,115.84
(C) THREE OR MORE MONTHLY PAYMENTS: 2 919,735.83
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,176,236.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,059,047.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 2,063,139.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 624,623.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.76924680 % 8.23075320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.68069700 % 8.31930300 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 674,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,096,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.33295790
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.58
POOL TRADING FACTOR: 51.00050743
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2088
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/95 15:25:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,546,891.84 8.500000 % 1,065,767.25
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 1,054,020.36 0.122512 % 957.68
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 4,174,798.53 8.500000 % 3,228.36
B 10,804,782.23 10,348,956.06 8.500000 % 8,002.82
- -------------------------------------------------------------------------------
216,050,982.23 53,599,788.19 1,077,956.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 102,454.84 1,168,222.09 0.00 0.00 13,481,124.59
A-6 144,383.03 144,383.03 0.00 0.00 20,500,000.00
A-7 20,954.01 20,954.01 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 5,441.08 6,398.76 0.00 0.00 1,053,062.68
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 29,403.42 32,631.78 0.00 0.00 4,171,570.17
B 72,888.45 80,891.27 0.00 0.00 10,340,953.24
- -------------------------------------------------------------------------------
375,524.83 1,453,480.94 0.00 0.00 52,521,832.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-5 803.962189 58.901694 5.662365 64.564059 0.000000 745.060495
A-6 1000.000000 0.000000 7.043075 7.043075 0.000000 1000.000000
A-7 1000.000000 0.000000 7.043077 7.043077 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-11 287.835933 0.261527 1.485871 1.747398 0.000000 287.574407
R-I 0.000000 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 966.388549 0.747306 6.806347 7.553653 0.000000 965.641243
B 957.812554 0.740672 6.745945 7.486617 0.000000 957.071880
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,487.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,611.30
SUBSERVICER ADVANCES THIS MONTH 23,613.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,074,964.15
(B) TWO MONTHLY PAYMENTS: 1 543,652.53
(C) THREE OR MORE MONTHLY PAYMENTS: 3 978,181.47
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 463,713.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,521,832.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,036,507.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.90333590 % 7.78883400 % 19.30783010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.36858880 % 7.94254504 % 19.68886620 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1175 %
BANKRUPTCY AMOUNT AVAILABLE 306,606.00
FRAUD AMOUNT AVAILABLE 557,478.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,926,771.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.87551800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.72
POOL TRADING FACTOR: 24.30992516
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 01/26/95 15:23:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,758,724.00 8.000000 % 969,849.02
A-6 760920J82 10,982,000.00 10,982,000.00 8.000000 % 0.00
A-7 760920J90 7,108,000.00 42,378.90 8.000000 % 23,369.86
A-8 760920K23 10,000,000.00 1,538,000.00 8.000000 % 0.00
A-9 760920K31 37,500,000.00 6,110,361.69 8.000000 % 60,859.00
A-10 760920J74 17,000,000.00 8,980,000.00 8.000000 % 0.00
A-11 760920J66 0.00 0.00 0.334844 % 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 7,539,076.54 8.000000 % 29,905.80
- -------------------------------------------------------------------------------
183,771,178.70 36,950,541.13 1,083,983.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 11,587.64 981,436.66 0.00 0.00 788,874.98
A-6 72,356.66 72,356.66 0.00 0.00 10,982,000.00
A-7 279.22 23,649.08 0.00 0.00 19,009.04
A-8 10,133.36 10,133.36 0.00 0.00 1,538,000.00
A-9 40,259.09 101,118.09 0.00 0.00 6,049,502.69
A-10 59,166.17 59,166.17 0.00 0.00 8,980,000.00
A-11 10,189.92 10,189.92 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 49,672.42 79,578.22 0.00 0.00 7,509,170.74
- -------------------------------------------------------------------------------
253,644.48 1,337,628.16 0.00 0.00 35,866,557.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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 44.144679 24.343600 0.290854 24.634454 0.000000 19.801079
A-6 1000.000000 0.000000 6.588660 6.588660 0.000000 1000.000000
A-7 5.962141 3.287825 0.039282 3.327107 0.000000 2.674316
A-8 153.800000 0.000000 1.013336 1.013336 0.000000 153.800000
A-9 162.942978 1.622907 1.073576 2.696483 0.000000 161.320072
A-10 528.235294 0.000000 3.480363 3.480363 0.000000 528.235294
R-I 0.000000 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 911.619826 3.616189 6.006353 9.622542 0.000000 908.003637
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,390.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,897.75
SUBSERVICER ADVANCES THIS MONTH 9,249.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 399,840.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 247,193.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 218,716.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,866,557.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 937,409.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.59684400 % 20.40315600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.06358660 % 20.93641340 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3282 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 392,444.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,857,287.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76255039
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.99
POOL TRADING FACTOR: 19.51696545
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 19,009.04 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,538,000.00 0.00
ENDING A-9 PRINCIPAL COMPONENT: 6,049,502.69 0.00
ENDING A-10 PRINCIPAL COMPONENT: 8,980,000.00 0.00
................................................................................
Run: 01/26/95 15:23:31 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-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 27,448,581.59 8.125000 % 1,254,759.98
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 15,596,825.20 8.125000 % 345,547.30
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.215801 % 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 9,355,225.55 8.500000 % 68,150.25
B 21,576,273.86 20,648,953.23 8.500000 % 140,513.58
- -------------------------------------------------------------------------------
431,506,263.86 102,236,585.57 1,808,971.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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-8 185,002.69 1,439,762.67 0.00 0.00 26,193,821.61
A-9 196,719.58 196,719.58 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 105,122.17 450,669.47 0.00 0.00 15,251,277.90
A-12 22,469.75 22,469.75 0.00 0.00 0.00
A-13 18,301.82 18,301.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 65,964.15 134,114.40 0.00 0.00 9,287,075.30
B 145,596.76 286,110.34 0.00 9,908.37 20,498,531.27
- -------------------------------------------------------------------------------
739,176.92 2,548,148.03 0.00 9,908.37 100,417,706.08
===============================================================================
Run: 01/26/95 15:23:31
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-8 990.172851 45.263879 6.673738 51.937617 0.000000 944.908972
A-9 1000.000000 0.000000 6.739973 6.739973 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 533.206564 11.813179 3.593797 15.406976 0.000000 521.393385
R-I 0.000000 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 963.573132 7.019366 6.794201 13.813567 0.000000 956.553767
B 957.021280 6.512412 6.748003 13.260415 0.000000 950.049643
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,627.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,506.25
SUBSERVICER ADVANCES THIS MONTH 42,402.62
MASTER SERVICER ADVANCES THIS MONTH 8,010.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,394,280.22
(B) TWO MONTHLY PAYMENTS: 2 434,720.69
(C) THREE OR MORE MONTHLY PAYMENTS: 1 143,429.06
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,358,166.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,417,706.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 360
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 980,420.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,074,114.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 673,750.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.65220970 % 9.15056500 % 20.19722500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.33829220 % 9.24844399 % 20.41326380 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2174 %
BANKRUPTCY AMOUNT AVAILABLE 284,834.00
FRAUD AMOUNT AVAILABLE 1,092,320.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,302,112.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15864686
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.53
POOL TRADING FACTOR: 23.27143648
................................................................................
Run: 01/26/95 15:23:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 66,429,908.25 6.583709 % 1,745,036.72
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 6.583709 % 0.00
B 8,084,552.09 7,449,128.74 6.583709 % 7,554.22
- -------------------------------------------------------------------------------
134,742,525.09 73,879,036.99 1,752,590.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 362,343.00 2,107,379.72 0.00 0.00 64,684,871.53
S 9,181.17 9,181.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,631.39 48,185.61 0.00 0.00 7,441,574.52
- -------------------------------------------------------------------------------
412,155.56 2,164,746.50 0.00 0.00 72,126,446.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 524.483056 13.777562 2.860801 16.638363 0.000000 510.705494
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 921.402776 0.934402 5.025806 5.960208 0.000000 920.468374
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,521.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,095.96
SUBSERVICER ADVANCES THIS MONTH 12,048.61
MASTER SERVICER ADVANCES THIS MONTH 4,310.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 263,539.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,485,188.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,126,446.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 232
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 720,838.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,677,669.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.91712800 % 10.08287200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.68259920 % 10.31740080 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 843,065.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,179.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26475098
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.47
POOL TRADING FACTOR: 53.52908891
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1977
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/95 15:23:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,120,863.16 8.500000 % 38,449.08
A-11 760920T24 20,000,000.00 19,280,574.18 8.500000 % 349,537.12
A-12 760920P44 39,837,000.00 38,404,011.67 8.500000 % 696,225.52
A-13 760920P77 4,598,000.00 5,578,459.46 8.500000 % 0.00
A-14 760920M62 2,400,000.00 1,419,540.53 8.500000 % 39,390.02
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 0.099944 % 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 8,203,409.48 8.500000 % 5,892.01
B 17,878,726.36 17,318,043.79 8.500000 % 12,438.51
- -------------------------------------------------------------------------------
376,384,926.36 104,326,902.27 1,141,932.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 14,975.61 53,424.69 0.00 0.00 2,082,414.08
A-11 136,141.90 485,679.02 0.00 0.00 18,931,037.06
A-12 271,174.26 967,399.78 0.00 0.00 37,707,786.15
A-13 0.00 0.00 39,390.02 0.00 5,617,849.48
A-14 10,023.51 49,413.53 0.00 0.00 1,380,150.51
A-15 26,126.04 26,126.04 0.00 0.00 3,700,000.00
A-16 28,244.36 28,244.36 0.00 0.00 4,000,000.00
A-17 30,376.82 30,376.82 0.00 0.00 4,302,000.00
A-18 8,661.79 8,661.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,925.02 63,817.03 0.00 0.00 8,197,517.47
B 122,284.31 134,722.82 0.00 0.00 17,305,605.28
- -------------------------------------------------------------------------------
705,933.62 1,847,865.88 39,390.02 0.00 103,224,360.03
===============================================================================
Run: 01/26/95 15:23:33
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-10 964.028709 17.476855 6.807095 24.283950 0.000000 946.551855
A-11 964.028709 17.476856 6.807095 24.283951 0.000000 946.551853
A-12 964.028709 17.476856 6.807095 24.283951 0.000000 946.551853
A-13 1213.236072 0.000000 0.000000 0.000000 8.566773 1221.802845
A-14 591.475221 16.412508 4.176463 20.588971 0.000000 575.062713
A-15 1000.000000 0.000000 7.061092 7.061092 0.000000 1000.000000
A-16 1000.000000 0.000000 7.061090 7.061090 0.000000 1000.000000
A-17 1000.000000 0.000000 7.061093 7.061093 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 968.639684 0.695715 6.839653 7.535368 0.000000 967.943969
B 968.639681 0.695716 6.839654 7.535370 0.000000 967.943965
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,376.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,745.69
SUBSERVICER ADVANCES THIS MONTH 34,991.67
MASTER SERVICER ADVANCES THIS MONTH 14,217.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,515,307.24
(B) TWO MONTHLY PAYMENTS: 2 314,515.04
(C) THREE OR MORE MONTHLY PAYMENTS: 3 737,770.83
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,880,317.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,224,360.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 366
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 1,761,710.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,027,610.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.53703530 % 7.86317700 % 16.59978720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.29350360 % 7.94145633 % 16.76504000 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0997 %
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 9.04706999
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.26
POOL TRADING FACTOR: 27.42521095
................................................................................
Run: 01/26/95 15:23:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,621.54 952.000000 % 309.66
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 4,986,922.28 7.500000 % 589,066.87
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 0.180574 % 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 6,823,290.04 8.000000 % 26,114.27
- -------------------------------------------------------------------------------
157,499,405.19 41,317,833.86 615,490.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 2,060.59 2,370.25 0.00 0.00 2,311.88
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 30,880.98 619,947.85 0.00 0.00 4,397,855.41
A-7 108,880.42 108,880.42 0.00 0.00 16,484,000.00
A-8 86,006.55 86,006.55 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 6,160.12 6,160.12 0.00 0.00 0.00
R-I 15.47 15.47 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 45,069.31 71,183.58 0.00 0.00 6,797,175.77
- -------------------------------------------------------------------------------
279,073.44 894,564.24 0.00 0.00 40,702,343.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 37.450571 4.423714 29.437000 33.860714 0.000000 33.026857
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-6 248.724303 29.379894 1.540199 30.920093 0.000000 219.344410
A-7 1000.000000 0.000000 6.605218 6.605218 0.000000 1000.000000
A-8 1000.000000 0.000000 6.605218 6.605218 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 154.700000 154.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 912.033217 3.490555 6.024178 9.514733 0.000000 908.542660
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,549.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,314.51
SUBSERVICER ADVANCES THIS MONTH 6,578.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 151,602.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 470,185.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,702,343.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 457,358.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.48584760 % 16.51415240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.30028380 % 16.69971620 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1812 %
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 8.64515651
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.55
POOL TRADING FACTOR: 25.84285510
................................................................................
Run: 01/26/95 15:23:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,641,027.48 7.125000 % 12,889.42
A-4 760920S74 14,926,190.00 523,675.27 12.375000 % 4,113.20
A-5 760920S33 15,000,000.00 526,264.85 6.375000 % 4,133.54
A-6 760920S58 54,705,000.00 5,683,759.98 7.500000 % 44,642.98
A-7 760920S66 7,815,000.00 811,965.70 11.500000 % 6,377.57
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 0.272533 % 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 7,086,264.35 8.000000 % 5,597.97
B 16,432,384.46 15,944,151.60 8.000000 % 12,595.46
- -------------------------------------------------------------------------------
365,162,840.46 95,020,109.23 90,350.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 9,742.04 22,631.46 0.00 0.00 1,628,138.06
A-4 5,399.54 9,512.74 0.00 0.00 519,562.07
A-5 2,795.33 6,928.87 0.00 0.00 522,131.31
A-6 35,517.82 80,160.80 0.00 0.00 5,639,117.00
A-7 7,780.10 14,157.67 0.00 0.00 805,588.13
A-8 59,770.45 59,770.45 0.00 0.00 8,967,000.00
A-9 5,552.44 5,552.44 0.00 0.00 833,000.00
A-10 315,949.52 315,949.52 0.00 0.00 47,400,000.00
A-11 37,347.36 37,347.36 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 21,576.62 21,576.62 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 47,234.21 52,832.18 0.00 0.00 7,080,666.38
B 106,277.39 118,872.85 0.00 0.00 15,931,556.14
- -------------------------------------------------------------------------------
654,942.82 745,292.96 0.00 0.00 94,929,759.09
===============================================================================
Run: 01/26/95 15:23:36
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 35.084323 0.275569 0.208280 0.483849 0.000000 34.808754
A-4 35.084323 0.275569 0.361749 0.637318 0.000000 34.808754
A-5 35.084323 0.275569 0.186355 0.461924 0.000000 34.808754
A-6 103.898364 0.816068 0.649261 1.465329 0.000000 103.082296
A-7 103.898362 0.816068 0.995534 1.811602 0.000000 103.082294
A-8 1000.000000 0.000000 6.665602 6.665602 0.000000 1000.000000
A-9 1000.000000 0.000000 6.665594 6.665594 0.000000 1000.000000
A-10 1000.000000 0.000000 6.665602 6.665602 0.000000 1000.000000
A-11 1000.000000 0.000000 6.665601 6.665601 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 970.288369 0.766503 6.467555 7.234058 0.000000 969.521865
B 970.288374 0.766505 6.467556 7.234061 0.000000 969.521872
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,653.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,951.18
SUBSERVICER ADVANCES THIS MONTH 17,846.60
MASTER SERVICER ADVANCES THIS MONTH 3,694.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 757,782.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 253,837.65
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,318,394.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,929,759.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
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 493,315.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15,286.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.76258740 % 7.45764700 % 16.77976560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.75868440 % 7.45884794 % 16.78246770 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2725 %
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 8.69846751
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.23
POOL TRADING FACTOR: 25.99655512
................................................................................
Run: 01/26/95 15:23:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 31,843,424.20 7.301808 % 788,437.27
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.301808 % 0.00
B 6,095,852.88 5,310,449.00 7.301808 % 4,413.61
- -------------------------------------------------------------------------------
116,111,466.88 37,153,873.20 792,850.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 192,648.41 981,085.68 0.00 0.00 31,054,986.93
S 7,695.90 7,695.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 32,127.50 36,541.11 0.00 0.00 5,306,035.39
- -------------------------------------------------------------------------------
232,471.81 1,025,322.69 0.00 0.00 36,361,022.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 289.444852 7.166601 1.751102 8.917703 0.000000 282.278252
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 871.157671 0.724035 5.270386 5.994421 0.000000 870.433637
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,378.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,830.83
SPREAD 4,876.44
SUBSERVICER ADVANCES THIS MONTH 19,876.69
MASTER SERVICER ADVANCES THIS MONTH 3,132.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 245,041.06
(B) TWO MONTHLY PAYMENTS: 1 193,450.86
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,265,655.52
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,012,213.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,361,022.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 111
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 421,881.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 761,971.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.70687650 % 14.29312360 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.40735370 % 14.59264630 %
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 8.26723276
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.49
POOL TRADING FACTOR: 31.31561705
................................................................................
Run: 01/26/95 15:23:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,556,925.02 6.500000 % 303,458.98
A-4 760920Z50 26,677,000.00 11,087,647.72 7.000000 % 945,942.42
A-5 760920Y85 11,517,000.00 6,312,085.65 7.000000 % 208,914.50
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 30,304,171.38 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,509,742.97 7.000000 % 0.00
A-9 760920Z76 50,000.00 13,935.84 4623.730000 % 303.56
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 0.132228 % 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 6,233,679.14 8.000000 % 4,970.77
B 14,467,386.02 13,942,819.19 8.000000 % 10,171.52
- -------------------------------------------------------------------------------
321,497,464.02 118,582,006.91 1,473,761.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 19,119.22 322,578.20 0.00 0.00 3,253,466.04
A-4 64,182.92 1,010,125.34 0.00 0.00 10,141,705.30
A-5 36,538.69 245,453.19 0.00 0.00 6,103,171.15
A-6 33,429.66 33,429.66 0.00 0.00 5,775,000.00
A-7 0.00 0.00 176,774.33 0.00 30,480,945.71
A-8 0.00 0.00 32,140.17 0.00 5,541,883.14
A-9 53,285.32 53,588.88 0.00 0.00 13,632.28
A-10 132,544.38 132,544.38 0.00 0.00 20,035,000.00
A-11 104,599.91 104,599.91 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 12,998.43 12,998.43 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,341.08 46,311.85 0.00 0.00 6,228,708.37
B 92,467.25 102,638.77 0.00 946.48 13,931,701.13
- -------------------------------------------------------------------------------
590,506.86 2,064,268.61 208,914.50 946.48 117,316,213.12
===============================================================================
Run: 01/26/95 15:23:39
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-3 142.277001 12.138359 0.764769 12.903128 0.000000 130.138642
A-4 415.625735 35.459100 2.405927 37.865027 0.000000 380.166634
A-5 548.066827 18.139663 3.172587 21.312250 0.000000 529.927164
A-6 1000.000000 0.000000 5.788686 5.788686 0.000000 1000.000000
A-7 1170.045227 0.000000 0.000000 0.000000 6.825264 1176.870491
A-8 1170.045226 0.000000 0.000000 0.000000 6.825264 1176.870491
A-9 278.716800 6.071200 1065.706400 1071.777600 0.000000 272.645600
A-10 1000.000000 0.000000 6.615642 6.615642 0.000000 1000.000000
A-11 1000.000000 0.000000 6.615642 6.615642 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 969.335624 0.772954 6.428528 7.201482 0.000000 968.562671
B 963.741423 0.703066 6.391428 7.094494 0.000000 962.972932
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,435.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,440.40
SUBSERVICER ADVANCES THIS MONTH 32,132.18
MASTER SERVICER ADVANCES THIS MONTH 1,803.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,587,307.52
(B) TWO MONTHLY PAYMENTS: 3 980,709.15
(C) THREE OR MORE MONTHLY PAYMENTS: 1 372,433.97
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 311,044.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,316,213.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 431
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 240,644.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,171,235.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.98519410 % 5.25685100 % 11.75795520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.81532540 % 5.30933296 % 11.87534170 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1327 %
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 8.56832571
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.67
POOL TRADING FACTOR: 36.49055630
................................................................................
Run: 01/26/95 15:23:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920W95 32,264,000.00 0.00 5.800000 % 0.00
A-2 760920X29 47,118,000.00 0.00 6.250000 % 0.00
A-3 760920X45 29,970,000.00 13,602,425.14 7.000000 % 713,711.03
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 4,430,205.92 7.500000 % 232,450.23
A-8 760920Y51 15,000,000.00 8,241,208.23 7.500000 % 142,885.09
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 2,182.82 3123.270000 % 114.53
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.218681 % 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 10,731,786.18 7.500000 % 0.00
- -------------------------------------------------------------------------------
261,801,192.58 82,412,808.29 1,089,160.88
===============================================================================
_______________________________________________________________________________
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 78,766.25 792,477.28 0.00 0.00 12,888,714.11
A-4 151,811.02 151,811.02 0.00 0.00 24,469,000.00
A-5 129,891.51 129,891.51 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 27,485.97 259,936.20 0.00 0.00 4,197,755.69
A-8 51,130.25 194,015.34 0.00 0.00 8,098,323.14
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 5,639.66 5,754.19 0.00 0.00 2,068.29
A-12 0.00 0.00 0.00 0.00 0.00
A-13 14,908.43 14,908.43 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,068.40 44,068.40 0.00 0.00 10,661,616.16
- -------------------------------------------------------------------------------
503,701.49 1,592,862.37 0.00 0.00 81,253,477.39
===============================================================================
Run: 01/26/95 15:23:40
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 453.868039 23.814182 2.628170 26.442352 0.000000 430.053858
A-4 1000.000000 0.000000 6.204218 6.204218 0.000000 1000.000000
A-5 1000.000000 0.000000 6.204218 6.204218 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 120.059781 6.299464 0.744877 7.044341 0.000000 113.760317
A-8 549.413882 9.525673 3.408683 12.934356 0.000000 539.888209
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 43.656400 2.290600 112.793200 115.083800 0.000000 41.365800
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 909.396909 0.000000 3.734292 3.734292 0.000000 903.450798
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:42 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 19,537.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,724.83
SUBSERVICER ADVANCES THIS MONTH 10,190.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 905,902.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 95,989.81
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 81,253,477.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 310
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 620,472.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.97801180 % 13.02198820 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.87857250 % 13.12142750 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2202 %
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 8.13261493
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.16
POOL TRADING FACTOR: 31.03632821
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: 232,450.23 0.00 0.00
CLASS A-7 ENDING BAL: 4,197,755.69 0.00 0.00
CLASS A-8 PRIN DIST: 142,885.09 N/A 0.00
CLASS A-8 ENDING BAL: 8,098,323.14 N/A 0.00
................................................................................
Run: 01/26/95 15:23:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920U71 45,903,000.00 0.00 7.750000 % 0.00
A-2 760920U97 42,619,000.00 0.00 7.750000 % 0.00
A-3 760920V47 46,065,000.00 0.00 6.850000 % 0.00
A-4 760920V21 18,426,000.00 0.00 0.000000 % 0.00
A-5 760920V39 0.00 0.00 0.000000 % 0.00
A-6 760920V88 75,654,000.00 0.00 7.250000 % 0.00
A-7 760920V62 16,812,000.00 0.00 0.000000 % 0.00
A-8 760920V70 0.00 0.00 0.000000 % 0.00
A-9 760920V96 26,123,000.00 18,956,338.09 7.750000 % 848,670.73
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 1,227,435.60 7.750000 % 53,294.02
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 8,262,564.40 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,953,271.59 7.750000 % 94,295.96
A-17 760920W38 0.00 0.00 0.335132 % 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 8,354,488.66 7.750000 % 21,158.17
B 20,436,665.48 19,839,613.62 7.750000 % 0.00
- -------------------------------------------------------------------------------
430,245,573.48 147,727,711.96 1,017,418.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 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-9 122,269.48 970,940.21 0.00 0.00 18,107,667.36
A-10 423,775.25 423,775.25 0.00 0.00 65,701,000.00
A-11 7,917.03 61,211.05 0.00 0.00 1,174,141.58
A-12 15,963.90 15,963.90 0.00 0.00 2,475,000.00
A-13 70,679.74 70,679.74 0.00 0.00 10,958,000.00
A-14 0.00 0.00 53,294.02 0.00 8,315,858.42
A-15 0.00 0.00 0.00 0.00 0.00
A-16 77,099.29 171,395.25 0.00 0.00 11,858,975.63
A-17 41,203.97 41,203.97 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 53,886.93 75,045.10 0.00 0.00 8,333,330.49
B 36,502.75 36,502.75 0.00 141,708.75 19,789,368.74
- -------------------------------------------------------------------------------
849,298.34 1,866,717.22 53,294.02 141,708.75 146,713,342.22
===============================================================================
Run: 01/26/95 15:23:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 725.657011 32.487491 4.680530 37.168021 0.000000 693.169520
A-10 1000.000000 0.000000 6.450058 6.450058 0.000000 1000.000000
A-11 486.691356 21.131649 3.139187 24.270836 0.000000 465.559707
A-12 1000.000000 0.000000 6.450061 6.450061 0.000000 1000.000000
A-13 1000.000000 0.000000 6.450058 6.450058 0.000000 1000.000000
A-14 1185.787084 0.000000 0.000000 0.000000 7.648396 1193.435479
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 731.892701 5.773693 4.720750 10.494443 0.000000 726.119008
R-I 0.000000 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 970.785263 2.458563 6.261621 8.720184 0.000000 968.326700
B 970.785260 0.000000 1.786141 1.786141 0.000000 968.326695
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,598.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,426.96
SUBSERVICER ADVANCES THIS MONTH 38,372.93
MASTER SERVICER ADVANCES THIS MONTH 3,795.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,297,845.82
(B) TWO MONTHLY PAYMENTS: 1 571,163.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 787,427.89
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,385,329.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,713,342.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 524
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 511,497.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 640,241.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.91481830 % 5.65532900 % 13.42985240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.83153260 % 5.68000862 % 13.48845880 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3357 %
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 8.58290448
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.59
POOL TRADING FACTOR: 34.09990742
................................................................................
Run: 01/26/95 15:23:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,766,542.90 7.000000 % 129,040.09
A-4 7609203Q9 70,830,509.00 7,768,401.94 6.850000 % 129,070.98
A-5 7609203R7 355,932.00 39,037.18 626.850000 % 648.60
A-6 7609203S5 17,000,000.00 6,339,268.72 6.823529 % 105,326.12
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,818,694.46 8.000000 % 18,586.96
A-9 7609204J4 15,000,000.00 15,000,000.00 8.000000 % 0.00
A-10 7609203X4 32,000,000.00 32,000,000.00 8.000000 % 0.00
A-11 7609204F2 1,500,000.00 1,500,000.00 8.000000 % 0.00
A-12 7609204G0 6,000,000.00 0.00 8.000000 % 0.00
A-13 7609203Z9 0.00 0.00 0.194359 % 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 7,081,358.65 8.000000 % 5,509.54
B 15,322,642.27 14,947,479.06 8.000000 % 11,629.63
- -------------------------------------------------------------------------------
322,581,934.27 129,060,782.91 399,811.92
===============================================================================
_______________________________________________________________________________
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 45,214.08 174,254.17 0.00 0.00 7,637,502.81
A-4 44,255.80 173,326.78 0.00 0.00 7,639,330.96
A-5 20,351.20 20,999.80 0.00 0.00 38,388.58
A-6 35,974.61 141,300.73 0.00 0.00 6,233,942.60
A-7 78,509.09 78,509.09 0.00 0.00 11,800,000.00
A-8 165,126.52 183,713.48 0.00 0.00 24,800,107.50
A-9 99,799.69 99,799.69 0.00 0.00 15,000,000.00
A-10 212,905.99 212,905.99 0.00 0.00 32,000,000.00
A-11 9,979.97 9,979.97 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 20,861.54 20,861.54 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 47,114.49 52,624.03 0.00 0.00 7,075,849.11
B 99,450.25 111,079.88 0.00 0.00 14,935,849.43
- -------------------------------------------------------------------------------
879,543.24 1,279,355.16 0.00 0.00 128,660,970.99
===============================================================================
Run: 01/26/95 15:23:44
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-3 109.675929 1.822251 0.638495 2.460746 0.000000 107.853678
A-4 109.675930 1.822251 0.624813 2.447064 0.000000 107.853679
A-5 109.675949 1.822258 57.177214 58.999472 0.000000 107.853691
A-6 372.898160 6.195654 2.116154 8.311808 0.000000 366.702506
A-7 1000.000000 0.000000 6.653313 6.653313 0.000000 1000.000000
A-8 676.258705 0.506457 4.499360 5.005817 0.000000 675.752248
A-9 1000.000000 0.000000 6.653313 6.653313 0.000000 1000.000000
A-10 1000.000000 0.000000 6.653312 6.653312 0.000000 1000.000000
A-11 1000.000000 0.000000 6.653313 6.653313 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 975.515760 0.758985 6.490411 7.249396 0.000000 974.756775
B 975.515763 0.758984 6.490411 7.249395 0.000000 974.756779
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,229.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,162.69
SUBSERVICER ADVANCES THIS MONTH 56,099.49
MASTER SERVICER ADVANCES THIS MONTH 17,310.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,980,680.57
(B) TWO MONTHLY PAYMENTS: 3 536,649.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,665,367.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,660,970.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 469
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 2,252,029.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 299,398.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.93142410 % 5.48684000 % 11.58173590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.89170490 % 5.49960804 % 11.60868700 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1943 %
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 8.63540879
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.51
POOL TRADING FACTOR: 39.88474162
................................................................................
Run: 01/26/95 15:23:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4083
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203F3 40,602,000.00 0.00 6.050000 % 0.00
A-2 7609203G1 89,650,000.00 0.00 6.650000 % 0.00
A-3 7609203K2 49,448,000.00 13,277,070.99 7.300000 % 436,024.15
A-4 7609203H9 72,404,250.00 1,326,273.76 6.600000 % 43,555.34
A-5 7609203J5 76,215.00 1,396.08 2764.500000 % 45.85
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 7,214,088.01 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 12,725,970.96 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.279179 % 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 11,522,959.81 7.500000 % 9,542.01
B 16,042,796.83 15,688,167.61 7.500000 % 11,430.24
- -------------------------------------------------------------------------------
427,807,906.83 191,721,927.22 500,597.59
===============================================================================
_______________________________________________________________________________
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 80,661.93 516,686.08 0.00 0.00 12,841,046.84
A-4 7,284.85 50,840.19 0.00 0.00 1,282,718.42
A-5 3,211.96 3,257.81 0.00 0.00 1,350.23
A-6 277,307.43 277,307.43 0.00 0.00 44,428,000.00
A-7 93,625.90 93,625.90 0.00 0.00 15,000,000.00
A-8 36,202.01 36,202.01 8,826.35 0.00 7,222,914.36
A-9 190,609.85 190,609.85 0.00 0.00 30,538,000.00
A-10 249,669.06 249,669.06 0.00 0.00 40,000,000.00
A-11 0.00 0.00 79,432.03 0.00 12,805,402.99
A-12 44,544.87 44,544.87 0.00 0.00 0.00
R-I 0.05 0.05 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,923.17 81,465.18 0.00 0.00 11,513,417.80
B 97,921.26 109,351.50 0.00 1,560.92 15,675,176.45
- -------------------------------------------------------------------------------
1,152,962.34 1,653,559.93 88,258.38 1,560.92 191,308,027.09
===============================================================================
Run: 01/26/95 15:23:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4083
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 268.505723 8.817832 1.631248 10.449080 0.000000 259.687891
A-4 18.317623 0.601558 0.100614 0.702172 0.000000 17.716065
A-5 18.317654 0.601588 42.143410 42.744998 0.000000 17.716066
A-6 1000.000000 0.000000 6.241727 6.241727 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241727 6.241727 0.000000 1000.000000
A-8 1029.789592 0.000000 5.167729 5.167729 1.259935 1031.049528
A-9 1000.000000 0.000000 6.241727 6.241727 0.000000 1000.000000
A-10 1000.000000 0.000000 6.241727 6.241727 0.000000 1000.000000
A-11 1173.127606 0.000000 0.000000 0.000000 7.322342 1180.449948
R-I 0.000000 0.000000 0.500000 0.500000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 979.415027 0.811041 6.113241 6.924282 0.000000 978.603987
B 977.894801 0.712484 6.103752 6.816236 0.000000 977.085019
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,814.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,099.62
SUBSERVICER ADVANCES THIS MONTH 31,592.54
MASTER SERVICER ADVANCES THIS MONTH 4,989.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,560,893.82
(B) TWO MONTHLY PAYMENTS: 3 928,085.71
(C) THREE OR MORE MONTHLY PAYMENTS: 3 668,832.63
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,170,060.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,308,027.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 704
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 674,858.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 255,137.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.80698210 % 6.01024600 % 8.18277170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.78805360 % 6.01826174 % 8.19368470 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2789 %
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 8.24238989
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.25
POOL TRADING FACTOR: 44.71820741
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,422,914.36 5,800,000.00
................................................................................
Run: 01/26/95 15:23:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,964,607.75 5.750000 % 606,166.95
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 6.700000 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.700000 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 9,643.55 2775.250000 % 273.71
A-11 7609203B2 0.00 0.00 0.458200 % 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 5,411,420.60 7.000000 % 21,748.46
- -------------------------------------------------------------------------------
146,754,518.99 64,865,671.90 628,189.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 28,419.76 634,586.71 0.00 0.00 5,358,440.80
A-4 53,862.21 53,862.21 0.00 0.00 10,000,000.00
A-5 112,033.39 112,033.39 0.00 0.00 20,800,000.00
A-6 18,163.99 18,163.99 0.00 0.00 3,680,000.00
A-7 15,545.46 15,545.46 0.00 0.00 2,800,000.00
A-8 7,656.72 7,656.72 0.00 0.00 1,200,000.00
A-9 87,008.17 87,008.17 0.00 0.00 15,000,000.00
A-10 22,177.36 22,451.07 0.00 0.00 9,369.84
A-11 24,625.93 24,625.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 31,389.19 53,137.65 0.00 0.00 5,389,672.14
- -------------------------------------------------------------------------------
400,882.18 1,029,071.30 0.00 0.00 64,237,482.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 309.047034 31.407614 1.472526 32.880140 0.000000 277.639420
A-4 1000.000000 0.000000 5.386221 5.386221 0.000000 1000.000000
A-5 1000.000000 0.000000 5.386221 5.386221 0.000000 1000.000000
A-6 1000.000000 0.000000 4.935867 4.935867 0.000000 1000.000000
A-7 176.211454 0.000000 0.978317 0.978317 0.000000 176.211454
A-8 176.211454 0.000000 1.124335 1.124335 0.000000 176.211454
A-9 403.225806 0.000000 2.338929 2.338929 0.000000 403.225807
A-10 482.177500 13.685500 1108.868000 1122.553500 0.000000 468.492000
R-I 0.000000 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 916.519011 3.683483 5.316310 8.999793 0.000000 912.835528
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,265.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,082.42
SUBSERVICER ADVANCES THIS MONTH 5,235.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 323,732.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 187,613.85
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,237,482.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 248
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 367,494.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.65749700 % 8.34250300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.60977060 % 8.39022940 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4585 %
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 7.88611534
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.75
POOL TRADING FACTOR: 43.77206455
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: 01/26/95 15:23:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4085
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609204N5 41,250,800.00 0.00 4.850000 % 0.00
A-2 7609204Q8 54,773,000.00 49,756,500.85 5.700000 % 500,006.31
A-3 7609204R6 19,990,000.00 18,920,629.26 6.400000 % 106,586.71
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 0.349067 % 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 9,366,801.33 7.000000 % 37,945.82
- -------------------------------------------------------------------------------
260,444,078.54 140,303,931.44 644,538.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 236,214.70 736,221.01 0.00 0.00 49,256,494.54
A-3 100,855.08 207,441.79 0.00 0.00 18,814,042.55
A-4 216,579.52 216,579.52 0.00 0.00 38,524,000.00
A-5 103,922.56 103,922.56 0.00 0.00 17,825,000.00
A-6 34,462.06 34,462.06 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 71,350.15 71,350.15 0.00 0.00 0.00
A-12 40,790.72 40,790.72 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 54,609.92 92,555.74 0.00 0.00 9,328,855.51
- -------------------------------------------------------------------------------
858,784.71 1,503,323.55 0.00 0.00 139,659,392.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 908.412920 9.128700 4.312612 13.441312 0.000000 899.284219
A-3 946.504715 5.332002 5.045277 10.377279 0.000000 941.172714
A-4 1000.000000 0.000000 5.621937 5.621937 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830158 5.830158 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830157 5.830157 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 899.091065 3.642305 5.241842 8.884147 0.000000 895.448760
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,744.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,082.88
SUBSERVICER ADVANCES THIS MONTH 8,276.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 835,605.40
(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 139,659,392.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 537
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 76,154.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.32392100 % 6.67607900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.32028060 % 6.67971940 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3491 %
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 7.76284380
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.71
POOL TRADING FACTOR: 53.62356226
................................................................................
Run: 01/26/95 15:23:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,829,449.82 7.650000 % 1,430,761.10
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 0.102583 % 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 9,151,400.10 8.000000 % 7,039.96
B 16,935,768.50 16,472,522.47 8.000000 % 12,671.93
- -------------------------------------------------------------------------------
376,350,379.50 149,462,024.39 1,450,472.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 87,763.63 1,518,524.73 0.00 0.00 12,398,688.72
A-8 166,211.77 166,211.77 0.00 0.00 26,191,000.00
A-9 325,499.90 325,499.90 0.00 0.00 51,291,000.00
A-10 137,233.08 137,233.08 0.00 0.00 21,624,652.00
A-11 69,185.62 69,185.62 0.00 0.00 10,902,000.00
A-12 35,955.94 35,955.94 0.00 0.00 0.00
A-13 12,719.10 12,719.10 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 60,733.14 67,773.10 0.00 0.00 9,144,360.14
B 109,319.67 121,991.60 0.00 0.00 16,459,850.54
- -------------------------------------------------------------------------------
1,004,621.85 2,455,094.84 0.00 0.00 148,011,551.40
===============================================================================
Run: 01/26/95 15:23:49
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-7 286.804990 29.672144 1.820105 31.492249 0.000000 257.132846
A-8 1000.000000 0.000000 6.346141 6.346141 0.000000 1000.000000
A-9 1000.000000 0.000000 6.346141 6.346141 0.000000 1000.000000
A-10 1000.000000 0.000000 6.346141 6.346141 0.000000 1000.000000
A-11 1000.000000 0.000000 6.346140 6.346140 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 972.646881 0.748235 6.454958 7.203193 0.000000 971.898647
B 972.646885 0.748234 6.454958 7.203192 0.000000 971.898650
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,967.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,652.94
SUBSERVICER ADVANCES THIS MONTH 28,096.70
MASTER SERVICER ADVANCES THIS MONTH 2,603.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,854,846.27
(B) TWO MONTHLY PAYMENTS: 2 648,922.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 212,143.08
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,004,837.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,011,551.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 519
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 350,422.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,335,495.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.85589760 % 6.12289300 % 11.02120930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.70120780 % 6.17813951 % 11.12065270 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1029 %
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 8.53490013
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.88
POOL TRADING FACTOR: 39.32812599
................................................................................
Run: 01/26/95 15:23:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 55,162,893.88 7.500000 % 1,308,006.47
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 9,683,995.08 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 10,786,290.58 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.195789 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,434,754.41 7.500000 % 7,755.95
B 18,182,304.74 17,821,206.52 7.500000 % 14,309.13
- -------------------------------------------------------------------------------
427,814,328.74 225,428,140.47 1,330,071.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 343,558.27 1,651,564.74 0.00 0.00 53,854,887.41
A-6 287,624.65 287,624.65 0.00 0.00 46,182,000.00
A-7 475,556.61 475,556.61 0.00 0.00 76,357,000.00
A-8 52,845.16 52,845.16 7,467.42 0.00 9,691,462.50
A-9 0.00 0.00 67,177.76 0.00 10,853,468.34
A-10 36,651.22 36,651.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,760.30 66,516.25 0.00 0.00 9,426,998.46
B 110,991.69 125,300.82 0.00 341.00 17,806,556.38
- -------------------------------------------------------------------------------
1,365,987.90 2,696,059.45 74,645.18 341.00 224,172,373.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 787.838754 18.681003 4.906714 23.587717 0.000000 769.157751
A-6 1000.000000 0.000000 6.228068 6.228068 0.000000 1000.000000
A-7 1000.000000 0.000000 6.228068 6.228068 0.000000 1000.000000
A-8 1017.974885 0.000000 5.555047 5.555047 0.784970 1018.759855
A-9 1166.337649 0.000000 0.000000 0.000000 7.264031 1173.601680
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 980.140131 0.805736 6.104380 6.910116 0.000000 979.334395
B 980.140129 0.786981 6.104380 6.891361 0.000000 979.334393
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,567.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,633.10
SUBSERVICER ADVANCES THIS MONTH 17,083.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 619,109.85
(B) TWO MONTHLY PAYMENTS: 2 517,449.15
(C) THREE OR MORE MONTHLY PAYMENTS: 2 835,949.51
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 369,341.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 224,172,373.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 821
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,070,451.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.90924640 % 4.18526000 % 7.90549330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.85151160 % 4.20524542 % 7.94324300 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1962 %
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 8.16078102
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.00
POOL TRADING FACTOR: 52.39945416
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,206,462.50 8,485,000.00
................................................................................
Run: 01/26/95 15:23:52 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-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 7,442,188.69 7.500000 % 1,172,304.00
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 0.156798 % 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 8,039,234.05 7.500000 % 30,951.22
- -------------------------------------------------------------------------------
183,802,829.51 64,925,422.74 1,203,255.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 45,920.72 1,218,224.72 0.00 0.00 6,269,884.69
A-7 184,363.13 184,363.13 0.00 0.00 29,879,000.00
A-8 120,722.40 120,722.40 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 8,375.34 8,375.34 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
B 49,604.68 80,555.90 0.00 0.00 8,008,282.83
- -------------------------------------------------------------------------------
408,986.27 1,612,241.49 0.00 0.00 63,722,167.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-6 564.657715 88.945675 3.484121 92.429796 0.000000 475.712040
A-7 1000.000000 0.000000 6.170325 6.170325 0.000000 1000.000000
A-8 1000.000000 0.000000 6.170325 6.170325 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 920.786970 3.545049 5.681554 9.226603 0.000000 917.241921
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,409.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,770.00
SUBSERVICER ADVANCES THIS MONTH 5,884.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 321,518.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 267,853.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,722,167.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 241
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 953,291.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.61774090 % 12.38225910 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.43250090 % 12.56749910 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1554 %
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 8.14389795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.57
POOL TRADING FACTOR: 34.66876309
................................................................................
Run: 01/26/95 15:23:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 86,891,175.03 7.548848 % 3,470,384.64
R 7609206F0 100.00 0.00 7.548848 % 0.00
B 11,237,146.51 10,654,918.05 7.548848 % 8,431.62
- -------------------------------------------------------------------------------
187,272,146.51 97,546,093.08 3,478,816.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 538,666.93 4,009,051.57 0.00 0.00 83,420,790.39
R 0.00 0.00 0.00 0.00 0.00
B 66,053.34 74,484.96 0.00 0.00 10,646,486.43
- -------------------------------------------------------------------------------
604,720.27 4,083,536.53 0.00 0.00 94,067,276.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 493.601979 19.714185 3.060001 22.774186 0.000000 473.887794
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 948.187161 0.750336 5.878123 6.628459 0.000000 947.436827
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,152.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,969.26
SUBSERVICER ADVANCES THIS MONTH 30,817.33
MASTER SERVICER ADVANCES THIS MONTH 8,053.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,451,349.97
(B) TWO MONTHLY PAYMENTS: 2 1,083,642.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 506,780.82
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 272,446.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,067,276.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 300
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,363,824.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,401,624.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.07704280 % 10.92295730 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.68205100 % 11.31794900 %
BANKRUPTCY AMOUNT AVAILABLE 220,997.00
FRAUD AMOUNT AVAILABLE 1,010,757.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,046,716.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05066574
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.60
POOL TRADING FACTOR: 50.23025504
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/95 15:23:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,867,305.05 6.000000 % 572,220.95
A-5 7609207R3 14,917,608.00 2,990,836.65 6.650000 % 193,003.33
A-6 7609207S1 74,963.00 15,029.35 666.643900 % 969.87
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 0.399583 % 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 5,754,965.67 7.000000 % 22,760.84
- -------------------------------------------------------------------------------
156,959,931.35 77,728,136.72 788,954.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 44,221.16 616,442.11 0.00 0.00 8,295,084.10
A-5 16,531.09 209,534.42 0.00 0.00 2,797,833.32
A-6 8,327.62 9,297.49 0.00 0.00 14,059.48
A-7 36,072.56 36,072.56 0.00 0.00 6,200,000.00
A-8 81,454.15 81,454.15 0.00 0.00 14,000,000.00
A-9 82,035.96 82,035.96 0.00 0.00 14,100,000.00
A-10 56,436.09 56,436.09 0.00 0.00 9,700,000.00
A-11 93,672.28 93,672.28 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 25,815.02 25,815.02 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.07 0.07 0.00 0.00 0.00
B 33,483.25 56,244.09 0.00 0.00 5,732,204.83
- -------------------------------------------------------------------------------
478,049.25 1,267,004.24 0.00 0.00 76,939,181.73
===============================================================================
Run: 01/26/95 15:23:54
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-4 525.361557 33.902396 2.619973 36.522369 0.000000 491.459160
A-5 200.490363 12.937954 1.108160 14.046114 0.000000 187.552409
A-6 200.490242 12.937983 111.089738 124.027721 0.000000 187.552259
A-7 1000.000000 0.000000 5.818155 5.818155 0.000000 1000.000000
A-8 1000.000000 0.000000 5.818154 5.818154 0.000000 1000.000000
A-9 1000.000000 0.000000 5.818153 5.818153 0.000000 1000.000000
A-10 1000.000000 0.000000 5.818154 5.818154 0.000000 1000.000000
A-11 1000.000000 0.000000 5.818154 5.818154 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 0.700000 0.700000 0.000000 0.000000
B 916.551774 3.624951 5.332638 8.957589 0.000000 912.926820
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,070.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,270.64
SUBSERVICER ADVANCES THIS MONTH 4,588.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 261,831.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 206,498.94
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,939,181.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 309
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 481,540.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.59603290 % 7.40396710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.54969350 % 7.45030650 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400837 %
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 7.85097691
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.87
POOL TRADING FACTOR: 49.01835842
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: 01/26/95 15:23:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 69,585,502.15 7.218585 % 3,980,092.33
M 760944AB4 5,352,000.00 5,131,618.43 7.218585 % 4,239.35
R 760944AC2 100.00 0.00 7.218585 % 0.00
B 8,362,385.57 7,775,786.45 7.218585 % 6,423.76
- -------------------------------------------------------------------------------
133,787,485.57 82,492,907.03 3,990,755.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 406,864.90 4,386,957.23 0.00 0.00 65,605,409.82
M 30,004.46 34,243.81 0.00 0.00 5,127,379.08
R 0.00 0.00 0.00 0.00 0.00
B 45,464.86 51,888.62 0.00 0.00 7,769,362.69
- -------------------------------------------------------------------------------
482,334.22 4,473,089.66 0.00 0.00 78,502,151.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 579.526639 33.147271 3.388480 36.535751 0.000000 546.379368
M 958.822577 0.792106 5.606214 6.398320 0.000000 958.030471
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 929.852658 0.768174 5.436828 6.205002 0.000000 929.084485
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,603.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,371.78
SUBSERVICER ADVANCES THIS MONTH 20,797.79
MASTER SERVICER ADVANCES THIS MONTH 4,326.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 996,302.20
(B) TWO MONTHLY PAYMENTS: 3 970,030.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,949.59
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 728,341.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,502,151.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 271
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 737,708.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,922,606.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.35331550 % 6.22067800 % 9.42600610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.57147990 % 6.53151407 % 9.89700600 %
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 8.14952389
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.77
POOL TRADING FACTOR: 58.67675236
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/95 15:23:56 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 9,730,481.19 7.000000 % 314,965.62
A-4 760944AZ1 11,666,667.00 4,004,955.72 8.000000 % 188,979.37
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 19,460,962.41 8.500000 % 629,931.23
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 0.159362 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,225,195.30 8.000000 % 18,825.99
B 16,938,486.28 16,608,475.71 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 161,863,403.33 1,152,702.21
===============================================================================
_______________________________________________________________________________
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 56,514.04 371,479.66 0.00 0.00 9,415,515.57
A-4 26,583.47 215,562.84 0.00 0.00 3,815,976.35
A-5 33,188.22 33,188.22 0.00 0.00 5,000,000.00
A-6 137,248.37 767,179.60 0.00 0.00 18,831,031.18
A-7 99,564.66 99,564.66 0.00 0.00 15,000,000.00
A-8 30,616.13 30,616.13 0.00 0.00 4,612,500.00
A-9 258,176.69 258,176.69 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 99,564.66 99,564.66 0.00 0.00 15,000,000.00
A-12 8,131.12 8,131.12 0.00 0.00 1,225,000.00
A-13 21,402.18 21,402.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 61,233.56 80,059.55 0.00 0.00 9,206,369.31
B 85,765.39 85,765.39 0.00 58,368.93 16,574,582.54
- -------------------------------------------------------------------------------
1,071,988.49 2,224,690.70 0.00 58,368.93 160,676,807.95
===============================================================================
Run: 01/26/95 15:23:56
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-3 432.465831 13.998472 2.511735 16.510207 0.000000 418.467359
A-4 343.281909 16.198231 2.278583 18.476814 0.000000 327.083678
A-5 1000.000000 0.000000 6.637644 6.637644 0.000000 1000.000000
A-6 432.465831 13.998472 3.049964 17.048436 0.000000 418.467360
A-7 1000.000000 0.000000 6.637644 6.637644 0.000000 1000.000000
A-8 1000.000000 0.000000 6.637643 6.637643 0.000000 1000.000000
A-9 1000.000000 0.000000 6.637644 6.637644 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.637644 6.637644 0.000000 1000.000000
A-12 1000.000000 0.000000 6.637649 6.637649 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 980.517118 2.000956 6.508323 8.509279 0.000000 978.516162
B 980.517116 0.000000 5.063344 5.063344 0.000000 978.516159
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:57 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 40,238.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,082.27
SUBSERVICER ADVANCES THIS MONTH 48,201.83
MASTER SERVICER ADVANCES THIS MONTH 3,831.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,410,528.42
(B) TWO MONTHLY PAYMENTS: 3 1,109,295.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,763.75
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,551,498.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 160,676,807.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 553
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 510,274.47
REMAINING SUBCLASS INTEREST SHORTFALL 24,475.77
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 856,278.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.03983210 % 5.69937100 % 10.26079730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.95477720 % 5.72974372 % 10.31547910 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1585 %
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 8.58471323
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.07
POOL TRADING FACTOR: 42.69378290
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 670.42
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 72,929.64
................................................................................
Run: 01/26/95 15:23:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,086,131.72 7.500000 % 672,691.98
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 2,536,447.96 7.500000 % 74,743.55
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.152014 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,955,350.85 7.500000 % 2,466.77
B 5,682,302.33 5,582,783.48 7.500000 % 4,659.84
- -------------------------------------------------------------------------------
133,690,335.33 75,652,614.01 754,562.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 87,649.06 760,341.04 0.00 0.00 13,413,439.74
A-6 26,059.27 26,059.27 0.00 0.00 4,188,000.00
A-7 68,607.80 68,607.80 0.00 0.00 11,026,000.00
A-8 118,679.18 118,679.18 0.00 0.00 19,073,000.00
A-9 74,854.44 74,854.44 0.00 0.00 12,029,900.00
A-10 15,782.71 90,526.26 0.00 0.00 2,461,704.41
A-11 25,978.38 25,978.38 0.00 0.00 4,175,000.00
A-12 9,541.18 9,541.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,389.27 20,856.04 0.00 0.00 2,952,884.08
B 34,738.12 39,397.96 0.00 0.00 5,578,123.64
- -------------------------------------------------------------------------------
480,279.41 1,234,841.55 0.00 0.00 74,898,051.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-5 944.807279 45.119859 5.878936 50.998795 0.000000 899.687420
A-6 1000.000000 0.000000 6.222366 6.222366 0.000000 1000.000000
A-7 1000.000000 0.000000 6.222365 6.222365 0.000000 1000.000000
A-8 1000.000000 0.000000 6.222366 6.222366 0.000000 1000.000000
A-9 1000.000000 0.000000 6.222366 6.222366 0.000000 1000.000000
A-10 304.678434 8.978204 1.895821 10.874025 0.000000 295.700229
A-11 1000.000000 0.000000 6.222366 6.222366 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 982.486180 0.820061 6.113387 6.933448 0.000000 981.666119
B 982.486175 0.820062 6.113388 6.933450 0.000000 981.666113
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,555.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,969.35
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 74,898,051.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 274
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 691,416.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.71402600 % 3.90647600 % 7.37949850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.60984030 % 3.94253790 % 7.44762180 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1523 %
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 8.10482606
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.66
POOL TRADING FACTOR: 56.02353505
................................................................................
Run: 01/26/95 15:23:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 55,034,848.02 7.871245 % 828,091.52
R 760944CB2 100.00 0.00 7.871245 % 0.00
B 3,851,896.47 3,580,909.75 7.871245 % 13,294.40
- -------------------------------------------------------------------------------
154,075,839.47 58,615,757.77 841,385.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 360,316.61 1,188,408.13 0.00 0.00 54,206,756.50
R 0.00 0.00 0.00 0.00 0.00
B 23,444.45 36,738.85 0.00 0.00 3,567,615.35
- -------------------------------------------------------------------------------
383,761.06 1,225,146.98 0.00 0.00 57,774,371.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 366.352284 5.512384 2.398531 7.910915 0.000000 360.839900
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 929.648493 3.451391 6.086469 9.537860 0.000000 926.197103
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:23:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,638.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,228.17
SUBSERVICER ADVANCES THIS MONTH 4,213.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 211,982.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 209,316.73
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,774,371.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 262
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 623,770.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.89087530 % 6.10912470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.82491710 % 6.17508290 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 829,334.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,732,231.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.25823047
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.82
POOL TRADING FACTOR: 37.49735977
................................................................................
Run: 01/26/95 15:23:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,500,557.97 8.000000 % 2,011,684.86
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 0.254734 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,269,264.82 8.000000 % 4,717.51
M-2 760944CK2 4,813,170.00 4,717,051.63 8.000000 % 3,549.50
M-3 760944CL0 3,208,780.00 3,153,003.49 8.000000 % 2,372.58
B-1 4,813,170.00 4,775,173.48 8.000000 % 0.00
B-2 1,604,363.09 1,460,588.89 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 117,426,715.28 2,022,324.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 161,694.23 2,173,379.09 0.00 0.00 22,488,873.11
A-4 207,077.39 207,077.39 0.00 0.00 31,377,195.00
A-5 271,731.72 271,731.72 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 24,676.41 24,676.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,374.73 46,092.24 0.00 0.00 6,264,547.31
M-2 31,130.72 34,680.22 0.00 0.00 4,713,502.13
M-3 20,808.60 23,181.18 0.00 0.00 3,150,630.91
B-1 45,845.94 45,845.94 0.00 0.00 4,775,173.48
B-2 0.00 0.00 0.00 0.00 1,455,896.58
- -------------------------------------------------------------------------------
804,339.74 2,826,664.19 0.00 0.00 115,399,698.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 553.223306 45.423902 3.651060 49.074962 0.000000 507.799404
A-4 1000.000000 0.000000 6.599614 6.599614 0.000000 1000.000000
A-5 1000.000000 0.000000 6.599614 6.599614 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-1 976.892128 0.735094 6.447111 7.182205 0.000000 976.157034
M-2 980.030132 0.737456 6.467821 7.205277 0.000000 979.292676
M-3 982.617534 0.739403 6.484895 7.224298 0.000000 981.878131
B-1 992.105718 0.000000 9.525103 9.525103 0.000000 992.105718
B-2 910.385498 0.000000 0.000000 0.000000 0.000000 907.460779
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,432.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,733.95
SUBSERVICER ADVANCES THIS MONTH 25,358.64
MASTER SERVICER ADVANCES THIS MONTH 7,041.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,764,562.19
(B) TWO MONTHLY PAYMENTS: 2 493,971.68
(C) THREE OR MORE MONTHLY PAYMENTS: 2 805,639.65
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 242,495.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,399,698.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 457
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 862,040.74
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,938,655.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.64868240 % 12.04097400 % 5.31034390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.35718930 % 12.24325586 % 5.39955490 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2542 %
BANKRUPTCY AMOUNT AVAILABLE 157,003.00
FRAUD AMOUNT AVAILABLE 1,622,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,116,030.71
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.70723238
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.69
POOL TRADING FACTOR: 35.96372704
................................................................................
Run: 01/26/95 15:24:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,440,088.76 7.500000 % 179,959.24
A-4 760944BV9 37,600,000.00 22,988,670.29 7.500000 % 146,322.00
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 0.200866 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,630,661.88 7.500000 % 2,117.18
B-1 3,744,527.00 3,683,838.59 7.500000 % 2,964.79
B-2 534,817.23 526,149.33 7.500000 % 423.46
- -------------------------------------------------------------------------------
106,963,444.23 59,269,408.85 331,786.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 64,982.43 244,941.67 0.00 0.00 10,260,129.52
A-4 143,088.80 289,410.80 0.00 0.00 22,842,348.29
A-5 62,243.18 62,243.18 0.00 0.00 10,000,000.00
A-6 56,018.86 56,018.86 0.00 0.00 9,000,000.00
A-7 9,880.24 9,880.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,374.08 18,491.26 0.00 0.00 2,628,544.70
B-1 22,929.38 25,894.17 0.00 0.00 3,680,873.80
B-2 3,274.94 3,698.40 0.00 0.00 525,725.87
- -------------------------------------------------------------------------------
378,791.91 710,578.58 0.00 0.00 58,937,622.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 975.709230 16.818621 6.073124 22.891745 0.000000 958.890609
A-4 611.400806 3.891543 3.805553 7.697096 0.000000 607.509263
A-5 1000.000000 0.000000 6.224318 6.224318 0.000000 1000.000000
A-6 1000.000000 0.000000 6.224318 6.224318 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 983.792775 0.791765 6.123441 6.915206 0.000000 983.001010
B-1 983.792770 0.791767 6.123438 6.915205 0.000000 983.001003
B-2 983.792781 0.791767 6.123438 6.915205 0.000000 983.001001
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,975.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,187.62
SUBSERVICER ADVANCES THIS MONTH 9,547.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 818,687.05
(B) TWO MONTHLY PAYMENTS: 2 482,599.84
(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 58,937,622.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 220
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,086.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.45838030 % 4.43848200 % 7.10313800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.40274830 % 4.45987572 % 7.13737590 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2001 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 714,850.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,987,018.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17022515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.14
POOL TRADING FACTOR: 55.10071465
................................................................................
Run: 01/26/95 15:24:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 67,921,628.14 7.123190 % 2,833,089.38
R 760944BR8 100.00 0.00 7.123190 % 0.00
B 7,272,473.94 6,878,595.86 7.123190 % 5,712.09
- -------------------------------------------------------------------------------
121,207,887.94 74,800,224.00 2,838,801.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 395,082.20 3,228,171.58 0.00 0.00 65,088,538.76
R 0.00 0.00 0.00 0.00 0.00
B 40,010.98 45,723.07 0.00 0.00 6,872,883.77
- -------------------------------------------------------------------------------
435,093.18 3,273,894.65 0.00 0.00 71,961,422.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 596.142019 24.865771 3.467601 28.333372 0.000000 571.276249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 945.839877 0.785440 5.501701 6.287141 0.000000 945.054438
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,446.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,754.27
SUBSERVICER ADVANCES THIS MONTH 13,805.95
MASTER SERVICER ADVANCES THIS MONTH 2,554.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,117,170.04
(B) TWO MONTHLY PAYMENTS: 1 341,985.09
(C) THREE OR MORE MONTHLY PAYMENTS: 1 204,848.41
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 343,247.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,961,422.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 256
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 433,496.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,776,686.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.80404380 % 9.19595620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.44921080 % 9.55078920 %
BANKRUPTCY AMOUNT AVAILABLE 187,715.00
FRAUD AMOUNT AVAILABLE 1,018,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,986,011.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15306313
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.98
POOL TRADING FACTOR: 59.37024706
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/95 15:24:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 75,437,025.10 6.897646 % 1,745,018.72
R 760944BK3 100.00 0.00 6.897646 % 0.00
B 11,897,842.91 11,129,675.75 6.897646 % 0.00
- -------------------------------------------------------------------------------
153,520,242.91 86,566,700.85 1,745,018.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 430,990.88 2,176,009.60 0.00 0.00 73,692,006.38
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 10,989,981.06
- -------------------------------------------------------------------------------
430,990.88 2,176,009.60 0.00 0.00 84,681,987.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 532.663465 12.321638 3.043242 15.364880 0.000000 520.341827
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 935.436435 0.000000 0.000000 0.000000 0.000000 923.695257
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,839.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,936.41
SPREAD 17,224.90
SUBSERVICER ADVANCES THIS MONTH 35,955.38
MASTER SERVICER ADVANCES THIS MONTH 8,508.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,033,571.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 5 2,191,457.31
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,991,859.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,681,987.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 276
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 1,281,994.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,210,829.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.14323680 % 12.85676320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.02205580 % 12.97794420 %
BANKRUPTCY AMOUNT AVAILABLE 265,216.00
FRAUD AMOUNT AVAILABLE 1,077,527.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,897,129.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62726184
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.14
POOL TRADING FACTOR: 55.16014425
................................................................................
Run: 01/26/95 15:24:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,104,451.74 8.000000 % 284,400.44
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 4,549,682.97 8.000000 % 633,020.34
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 6,147,862.20 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 2,784,048.26 8.000000 % 101,936.08
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 15,985,613.24 8.000000 % 156,818.70
A-11 760944EF1 2,607,000.00 1,785,137.80 8.000000 % 40,856.57
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 0.224597 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,479,830.50 8.000000 % 7,186.61
M-2 760944EZ7 4,032,382.00 3,971,702.80 8.000000 % 3,010.93
M-3 760944FA1 2,419,429.00 2,383,021.49 8.000000 % 1,806.56
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,327,477.37 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 141,989,950.92 1,229,036.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 60,505.03 344,905.47 0.00 0.00 8,820,051.30
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 30,235.62 663,255.96 0.00 0.00 3,916,662.63
A-5 256,940.91 256,940.91 0.00 0.00 38,663,000.00
A-6 156,816.83 156,816.83 0.00 0.00 23,596,900.00
A-7 0.00 0.00 40,856.57 0.00 6,188,718.77
A-8 18,501.82 120,437.90 0.00 0.00 2,682,112.18
A-9 50,553.49 50,553.49 0.00 0.00 7,607,000.00
A-10 106,234.85 263,053.55 0.00 0.00 15,828,794.54
A-11 11,863.41 52,719.98 0.00 0.00 1,744,281.23
A-12 25,818.37 25,818.37 0.00 0.00 3,885,000.00
A-13 38,458.40 38,458.40 0.00 0.00 5,787,000.00
A-14 26,491.65 26,491.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,999.67 70,186.28 0.00 0.00 9,472,643.89
M-2 26,394.56 29,405.49 0.00 0.00 3,968,691.87
M-3 15,836.74 17,643.30 0.00 0.00 2,381,214.93
B-1 46,345.25 46,345.25 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,322,731.92
- -------------------------------------------------------------------------------
933,996.60 2,163,032.83 40,856.57 0.00 140,797,025.81
===============================================================================
Run: 01/26/95 15:24:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 172.904355 5.401102 1.149062 6.550164 0.000000 167.503253
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-4 375.913655 52.302763 2.498192 54.800955 0.000000 323.610892
A-5 1000.000000 0.000000 6.645654 6.645654 0.000000 1000.000000
A-6 1000.000000 0.000000 6.645654 6.645654 0.000000 1000.000000
A-7 1154.311341 0.000000 0.000000 0.000000 7.671155 1161.982495
A-8 151.356326 5.541811 1.005862 6.547673 0.000000 145.814515
A-9 1000.000000 0.000000 6.645654 6.645654 0.000000 1000.000000
A-10 399.640331 3.920468 2.655871 6.576339 0.000000 395.719864
A-11 684.747909 15.671872 4.550598 20.222470 0.000000 669.076038
A-12 1000.000000 0.000000 6.645655 6.645655 0.000000 1000.000000
A-13 1000.000000 0.000000 6.645654 6.645654 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.532823 0.742579 6.509636 7.252215 0.000000 978.790244
M-2 984.952021 0.746688 6.545650 7.292338 0.000000 984.205333
M-3 984.952024 0.746689 6.545652 7.292341 0.000000 984.205335
B-1 986.414326 0.000000 9.268766 9.268766 0.000000 986.414326
B-2 914.456216 0.000000 0.000000 0.000000 0.000000 911.187229
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,089.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,905.36
SUBSERVICER ADVANCES THIS MONTH 34,451.24
MASTER SERVICER ADVANCES THIS MONTH 3,619.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,712,895.25
(B) TWO MONTHLY PAYMENTS: 2 644,045.82
(C) THREE OR MORE MONTHLY PAYMENTS: 3 896,563.78
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 314,790.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,797,025.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 520
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 464,192.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,085,283.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.43956450 % 11.15188400 % 4.40855140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.31962250 % 11.23784441 % 4.44253310 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2248 %
BANKRUPTCY AMOUNT AVAILABLE 243,250.00
FRAUD AMOUNT AVAILABLE 1,766,354.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,158,407.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.72500594
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.67
POOL TRADING FACTOR: 43.64574034
................................................................................
Run: 01/26/95 15:24:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,784,800.36 6.650000 % 126,059.60
A-4 760944DE5 0.00 0.00 3.350000 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 48,462,863.09 7.150000 % 900,425.79
A-7 760944DY1 1,986,000.00 1,709,255.14 7.500000 % 31,757.46
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 4,709,255.15 7.500000 % 31,757.46
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 0.333653 % 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 3,147,463.18 7.500000 % 11,721.85
M-2 760944EB0 6,051,700.00 5,685,773.90 7.500000 % 10,469.65
B 1,344,847.83 1,161,593.77 7.500000 % 0.00
- -------------------------------------------------------------------------------
268,959,047.83 102,743,004.59 1,112,191.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 37,445.53 163,505.13 0.00 0.00 6,658,740.76
A-4 18,863.54 18,863.54 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 287,578.51 1,188,004.30 0.00 0.00 47,562,437.30
A-7 10,639.21 42,396.67 0.00 0.00 1,677,497.68
A-8 193,469.07 193,469.07 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 29,312.63 61,070.09 0.00 0.00 4,677,497.69
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 28,450.42 28,450.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,591.29 31,313.14 0.00 0.00 3,135,741.33
M-2 57,652.74 68,122.39 0.00 0.00 5,675,304.25
B 0.00 0.00 0.00 0.00 1,146,562.31
- -------------------------------------------------------------------------------
683,002.94 1,795,194.75 0.00 0.00 101,615,781.32
===============================================================================
Run: 01/26/95 15:24:05
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-3 160.935969 2.990143 0.888211 3.878354 0.000000 157.945825
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 860.652137 15.990664 5.107108 21.097772 0.000000 844.661472
A-7 860.652135 15.990665 5.357105 21.347770 0.000000 844.661470
A-8 1000.000000 0.000000 6.224473 6.224473 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-11 125.697455 0.847657 0.782400 1.630057 0.000000 124.849798
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-1 936.048529 3.486052 5.826406 9.312458 0.000000 932.562477
M-2 939.533338 1.730035 9.526702 11.256737 0.000000 937.803303
B 863.736212 0.000000 0.000000 0.000000 0.000000 852.559140
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,220.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,884.48
SUBSERVICER ADVANCES THIS MONTH 18,720.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,346,322.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 503,347.08
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,615,781.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 397
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 744,585.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.27200840 % 8.59741000 % 1.13058190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.20072690 % 8.67094212 % 1.12833090 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3343 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,352,168.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,705,302.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23149953
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.39
POOL TRADING FACTOR: 37.78113514
................................................................................
Run: 01/26/95 15:24:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 63,667,452.08 6.469045 % 1,563,824.20
R 760944DC9 100.00 0.00 6.469045 % 0.00
B 6,746,402.77 6,046,151.21 6.469045 % 5,905.58
- -------------------------------------------------------------------------------
112,439,802.77 69,713,603.29 1,569,729.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 339,308.33 1,903,132.53 0.00 0.00 62,103,627.88
R 0.00 0.00 0.00 0.00 0.00
B 32,222.27 38,127.85 0.00 0.00 6,040,245.63
- -------------------------------------------------------------------------------
371,530.60 1,941,260.38 0.00 0.00 68,143,873.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 602.379262 14.795869 3.210311 18.006180 0.000000 587.583394
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 896.203713 0.875367 4.776215 5.651582 0.000000 895.328345
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,052.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,460.51
SUBSERVICER ADVANCES THIS MONTH 12,121.76
MASTER SERVICER ADVANCES THIS MONTH 1,574.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 449,766.54
(B) TWO MONTHLY PAYMENTS: 1 225,168.97
(C) THREE OR MORE MONTHLY PAYMENTS: 2 527,864.78
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 712,616.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,143,873.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 228
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 263,971.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,501,637.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.32715720 % 8.67284280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.13604010 % 8.86395990 %
BANKRUPTCY AMOUNT AVAILABLE 198,491.00
FRAUD AMOUNT AVAILABLE 926,806.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,980,979.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.01492161
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.13
POOL TRADING FACTOR: 60.60476080
................................................................................
Run: 01/26/95 15:24:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,600,000.00 776,007.34 5.500000 % 52,455.49
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 9,076.46 2969.500000 % 26.56
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 7,171,354.28 6.750000 % 259,856.44
A-8 760944EJ3 15,077,940.00 3,073,437.53 7.583332 % 111,367.04
A-9 760944EK0 0.00 0.00 0.219400 % 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 4,083,548.67 7.000000 % 16,109.09
B-2 677,492.20 628,081.36 7.000000 % 2,477.70
- -------------------------------------------------------------------------------
135,502,292.20 93,291,505.64 442,292.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 3,553.86 56,009.35 0.00 0.00 723,551.85
A-2 24,043.31 24,043.31 0.00 0.00 5,250,000.00
A-3 89,178.82 89,178.82 0.00 0.00 17,850,000.00
A-4 22,442.55 22,469.11 0.00 0.00 9,049.90
A-5 195,843.69 195,843.69 0.00 0.00 33,600,000.00
A-6 121,528.00 121,528.00 0.00 0.00 20,850,000.00
A-7 40,306.70 300,163.14 0.00 0.00 6,911,497.84
A-8 19,406.92 130,773.96 0.00 0.00 2,962,070.49
A-9 17,039.26 17,039.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 23,801.70 39,910.79 0.00 0.00 4,067,439.58
B-2 3,660.90 6,138.60 0.00 0.00 625,603.66
- -------------------------------------------------------------------------------
560,805.71 1,003,098.03 0.00 0.00 92,849,213.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 298.464362 20.175188 1.366869 21.542057 0.000000 278.289173
A-2 1000.000000 0.000000 4.579678 4.579678 0.000000 1000.000000
A-3 1000.000000 0.000000 4.996012 4.996012 0.000000 1000.000000
A-4 907.646000 2.656000 2244.255000 2246.911000 0.000000 904.990000
A-5 1000.000000 0.000000 5.828681 5.828681 0.000000 1000.000000
A-6 1000.000000 0.000000 5.828681 5.828681 0.000000 1000.000000
A-7 203.836701 7.386092 1.145667 8.531759 0.000000 196.450610
A-8 203.836700 7.386091 1.287107 8.673198 0.000000 196.450609
R-I 0.000000 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-1 927.067896 3.657167 5.403582 9.060749 0.000000 923.410729
B-2 927.068031 3.657164 5.403590 9.060754 0.000000 923.410867
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,595.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,165.37
SUBSERVICER ADVANCES THIS MONTH 5,212.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 224,084.30
(B) TWO MONTHLY PAYMENTS: 1 303,639.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,849,213.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 364
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 74,268.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.94956160 % 5.05043840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.94552180 % 5.05447820 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2193 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,072,723.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,859,565.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63521882
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.60
POOL TRADING FACTOR: 68.52224550
................................................................................
Run: 01/26/95 15:24:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,555,751.35 8.000000 % 193,678.11
A-5 760944CU0 20,606,000.00 23,835,874.59 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.382356 % 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 3,789,349.20 8.500000 % 3,181.09
A-10 760944FD5 0.00 0.00 0.149885 % 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 3,301,002.08 8.500000 % 2,318.25
M-2 760944CY2 2,016,155.00 1,980,600.86 8.500000 % 1,390.95
M-3 760944EE4 1,344,103.00 1,320,400.23 8.500000 % 927.30
B-1 2,016,155.00 1,991,024.44 8.500000 % 1,398.27
B-2 672,055.59 649,780.56 8.500000 % 456.34
- -------------------------------------------------------------------------------
134,410,378.59 50,925,647.31 203,350.31
===============================================================================
_______________________________________________________________________________
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 43,700.12 237,378.23 0.00 0.00 6,362,073.24
A-5 0.00 0.00 161,867.21 0.00 23,997,741.80
A-6 9,682.61 9,682.61 0.00 0.00 0.00
A-7 51,187.68 51,187.68 0.00 0.00 7,500,864.00
A-8 1,944.59 1,944.59 0.00 0.00 1,000.00
A-9 26,838.22 30,019.31 0.00 0.00 3,786,168.11
A-10 6,360.13 6,360.13 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 23,379.49 25,697.74 0.00 0.00 3,298,683.83
M-2 14,027.69 15,418.64 0.00 0.00 1,979,209.91
M-3 9,351.78 10,279.08 0.00 0.00 1,319,472.93
B-1 14,101.51 15,499.78 0.00 0.00 1,989,626.17
B-2 4,602.10 5,058.44 0.00 0.00 649,324.22
- -------------------------------------------------------------------------------
205,175.92 408,526.23 161,867.21 0.00 50,884,164.21
===============================================================================
Run: 01/26/95 15:24:08
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-4 449.547511 13.281088 2.996648 16.277736 0.000000 436.266423
A-5 1156.744375 0.000000 0.000000 0.000000 7.855344 1164.599719
A-7 1000.000000 0.000000 6.824238 6.824238 0.000000 1000.000000
A-8 1000.000000 0.000000 1944.590000 1944.590000 0.000000 1000.000000
A-9 726.933443 0.610247 5.148536 5.758783 0.000000 726.323195
R-I 0.000000 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-1 982.365371 0.689902 6.957645 7.647547 0.000000 981.675469
M-2 982.365374 0.689902 6.957645 7.647547 0.000000 981.675471
M-3 982.365362 0.689902 6.957636 7.647538 0.000000 981.675459
B-1 987.535403 0.693533 6.994259 7.687792 0.000000 986.841870
B-2 966.855376 0.679006 6.847797 7.526803 0.000000 966.176355
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,791.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,320.31
SUBSERVICER ADVANCES THIS MONTH 18,674.99
MASTER SERVICER ADVANCES THIS MONTH 1,922.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 377,086.53
(B) TWO MONTHLY PAYMENTS: 3 793,136.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,405.16
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 976,442.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,884,164.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 203
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 245,604.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,718.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.85038650 % 12.96400400 % 5.18560910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.84834670 % 12.96546140 % 5.18619190 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1499 %
BANKRUPTCY AMOUNT AVAILABLE 127,096.00
FRAUD AMOUNT AVAILABLE 626,176.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,629,354.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07876554
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.76
POOL TRADING FACTOR: 37.85731782
................................................................................
Run: 01/26/95 15:25:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 31,665,899.94 7.470000 % 67,156.00
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 66,702,730.37 67,156.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 196,405.79 263,561.79 0.00 0.00 31,598,743.94
A-2 217,313.79 217,313.79 0.00 0.00 35,036,830.43
S-1 2,740.87 2,740.87 0.00 0.00 0.00
S-2 12,925.55 12,925.55 0.00 0.00 0.00
S-3 1,734.21 1,734.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
431,120.21 498,276.21 0.00 0.00 66,635,574.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 957.020670 2.029618 5.935862 7.965480 0.000000 954.991052
A-2 1000.000000 0.000000 6.202439 6.202439 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-95
DISTRIBUTION DATE 30-January-95
Run: 01/26/95 15:25:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 1,667.57
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,635,574.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,349,260.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.81378704
................................................................................
Run: 01/26/95 15:24:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 12,116,976.76 10.000000 % 191,111.60
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 55,003,814.20 7.250000 % 1,528,892.78
A-6 7609208K7 48,625,000.00 13,750,953.53 6.750000 % 382,223.20
A-7 7609208L5 0.00 0.00 3.250000 % 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 0.172243 % 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 8,578,687.09 8.000000 % 6,344.04
M-2 7609208S0 5,252,983.00 5,147,212.65 8.000000 % 3,806.42
M-3 7609208T8 3,501,988.00 3,431,474.44 8.000000 % 2,537.62
B-1 5,252,983.00 5,150,677.99 8.000000 % 3,808.99
B-2 1,750,995.34 1,712,273.20 8.000000 % 1,266.23
- -------------------------------------------------------------------------------
350,198,858.34 157,307,069.86 2,119,990.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,114.65 291,226.25 0.00 0.00 11,925,865.16
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-5 329,483.87 1,858,376.65 0.00 0.00 53,474,921.42
A-6 76,690.21 458,913.41 0.00 0.00 13,368,730.33
A-7 36,924.92 36,924.92 0.00 0.00 0.00
A-8 42,940.57 42,940.57 0.00 0.00 6,663,000.00
A-9 229,428.81 229,428.81 0.00 0.00 35,600,000.00
A-10 65,425.88 65,425.88 0.00 0.00 10,152,000.00
A-11 22,386.80 22,386.80 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 56,704.06 63,048.10 0.00 0.00 8,572,343.05
M-2 34,022.44 37,828.86 0.00 0.00 5,143,406.23
M-3 22,681.63 25,219.25 0.00 0.00 3,428,936.82
B-1 34,045.34 37,854.33 0.00 0.00 5,146,869.00
B-2 11,317.90 12,584.13 0.00 0.00 1,711,006.97
- -------------------------------------------------------------------------------
1,062,167.08 3,182,157.96 0.00 0.00 155,187,078.98
===============================================================================
Run: 01/26/95 15:24:09
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-1 409.994477 6.466522 3.387516 9.854038 0.000000 403.527954
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-5 928.365754 25.804969 5.561097 31.366066 0.000000 902.560786
A-6 282.795959 7.860631 1.577177 9.437808 0.000000 274.935328
A-8 1000.000000 0.000000 6.444630 6.444630 0.000000 1000.000000
A-9 1000.000000 0.000000 6.444629 6.444629 0.000000 1000.000000
A-10 1000.000000 0.000000 6.444630 6.444630 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-1 979.864707 0.724621 6.476784 7.201405 0.000000 979.140085
M-2 979.864707 0.724621 6.476785 7.201406 0.000000 979.140087
M-3 979.864705 0.724623 6.476787 7.201410 0.000000 979.140083
B-1 980.524397 0.725110 6.481144 7.206254 0.000000 979.799287
B-2 977.885641 0.723149 6.463701 7.186850 0.000000 977.162492
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,729.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,413.85
SUBSERVICER ADVANCES THIS MONTH 35,275.93
MASTER SERVICER ADVANCES THIS MONTH 2,727.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,776,164.49
(B) TWO MONTHLY PAYMENTS: 3 883,898.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 221,317.88
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 828,365.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,187,078.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 590
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 365,926.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,003,660.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.73029510 % 10.90693100 % 4.36277350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.53314400 % 11.04775360 % 4.41910240 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1681 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,823,251.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,200,598.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65418351
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.62
POOL TRADING FACTOR: 44.31398769
................................................................................
Run: 01/26/95 15:24:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 27,507,000.00 310,679.58 7.500000 % 310,679.58
A-4 760944GE2 39,680,000.00 448,168.31 6.750000 % 448,168.31
A-5 760944GJ1 22,004,000.00 22,004,000.00 7.500000 % 141,632.95
A-6 760944GG7 20,505,000.00 20,505,000.00 7.000000 % 131,984.35
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 4,909,905.60 7.500000 % 130,719.34
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 20,915,094.40 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 4,235,450.50 6.700000 % 160,847.36
A-14 760944GU6 0.00 0.00 3.300000 % 0.00
A-15 760944GV4 0.00 0.00 0.168069 % 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 7,980,734.24 7.500000 % 18,812.94
M-2 760944GX0 3,698,106.00 3,627,376.50 7.500000 % 8,550.79
M-3 760944GY8 2,218,863.00 2,176,425.33 7.500000 % 4,638.13
B-1 4,437,728.00 4,352,852.57 7.500000 % 0.00
B-2 1,479,242.76 1,450,950.99 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 159,466,638.02 1,356,033.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 1,938.82 312,618.40 0.00 0.00 0.00
A-4 2,517.15 450,685.46 0.00 0.00 0.00
A-5 137,317.79 278,950.74 0.00 0.00 21,862,367.05
A-6 119,432.27 251,416.62 0.00 0.00 20,373,015.65
A-7 144,481.97 144,481.97 0.00 0.00 23,152,000.00
A-8 62,405.83 62,405.83 0.00 0.00 10,000,000.00
A-9 30,640.68 161,360.02 0.00 0.00 4,779,186.26
A-10 21,236.71 21,236.71 0.00 0.00 3,403,000.00
A-11 187,186.28 187,186.28 0.00 0.00 29,995,000.00
A-12 0.00 0.00 130,719.34 0.00 21,045,813.74
A-13 23,612.30 184,459.66 0.00 0.00 4,074,603.14
A-14 11,629.94 11,629.94 0.00 0.00 0.00
A-15 22,305.81 22,305.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 49,815.67 68,628.61 0.00 0.00 7,961,921.30
M-2 22,642.05 31,192.84 0.00 0.00 3,618,825.71
M-3 13,585.23 18,223.36 0.00 0.00 2,171,787.20
B-1 0.00 0.00 0.00 0.00 4,352,852.57
B-2 0.00 0.00 0.00 0.00 1,436,777.37
- -------------------------------------------------------------------------------
850,748.50 2,206,782.25 130,719.34 0.00 158,227,149.99
===============================================================================
Run: 01/26/95 15:24:11
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 11.294564 11.294564 0.070485 11.365049 0.000000 0.000000
A-4 11.294564 11.294564 0.063436 11.358000 0.000000 0.000000
A-5 1000.000000 6.436691 6.240583 12.677274 0.000000 993.563309
A-6 1000.000000 6.436691 5.824544 12.261235 0.000000 993.563309
A-7 1000.000000 0.000000 6.240583 6.240583 0.000000 1000.000000
A-8 1000.000000 0.000000 6.240583 6.240583 0.000000 1000.000000
A-9 656.843559 17.487537 4.099088 21.586625 0.000000 639.356021
A-10 1000.000000 0.000000 6.240585 6.240585 0.000000 1000.000000
A-11 1000.000000 0.000000 6.240583 6.240583 0.000000 1000.000000
A-12 1139.787161 0.000000 0.000000 0.000000 7.123670 1146.910831
A-13 180.009796 6.836132 1.003540 7.839672 0.000000 173.173664
R-I 0.000000 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-1 980.874129 2.312209 6.122607 8.434816 0.000000 978.561920
M-2 980.874129 2.312208 6.122607 8.434815 0.000000 978.561921
M-3 980.874137 2.090318 6.122609 8.212927 0.000000 978.783819
B-1 980.874125 0.000000 0.000000 0.000000 0.000000 980.874125
B-2 980.874153 0.000000 0.000000 0.000000 0.000000 971.292481
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,915.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,798.88
SUBSERVICER ADVANCES THIS MONTH 14,656.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,457,987.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 593,893.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 158,227,149.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 582
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 863,578.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.71634000 % 8.64415000 % 3.63950960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.64929780 % 8.69163997 % 3.65906230 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1680 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 1,754,421.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,505,852.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23623149
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.75
POOL TRADING FACTOR: 53.48249391
................................................................................
Run: 01/26/95 15:24:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,672,464.19 5.500000 % 52,000.85
A-4 760944FS2 15,000,000.00 7,397,431.98 7.228260 % 230,003.58
A-5 760944FJ2 18,249,728.00 10,606,165.85 6.750000 % 70,667.73
A-6 760944FK9 0.00 0.00 1.750000 % 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 6,032,905.33 10.000000 % 38,333.93
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 0.278591 % 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 2,134,802.32 7.500000 % 8,167.20
M-2 760944FW3 4,582,565.00 4,269,605.58 7.500000 % 16,334.40
B-1 458,256.00 426,960.05 7.500000 % 1,633.44
B-2 917,329.35 854,681.84 7.500000 % 3,269.79
- -------------------------------------------------------------------------------
183,302,633.35 84,761,685.14 420,410.92
===============================================================================
_______________________________________________________________________________
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 7,656.79 59,657.64 0.00 0.00 1,620,463.34
A-4 44,508.43 274,512.01 0.00 0.00 7,167,428.40
A-5 59,592.23 130,259.96 0.00 0.00 10,535,498.12
A-6 15,449.84 15,449.84 0.00 0.00 0.00
A-7 34,682.97 34,682.97 0.00 0.00 6,666,667.00
A-8 202,895.37 202,895.37 0.00 0.00 32,500,001.00
A-9 65,090.23 65,090.23 0.00 0.00 12,000,000.00
A-10 50,217.37 88,551.30 0.00 0.00 5,994,571.40
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 1,084.84 1,084.84 0.00 0.00 200,000.00
A-15 19,655.96 19,655.96 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,327.43 21,494.63 0.00 0.00 2,126,635.12
M-2 26,654.86 42,989.26 0.00 0.00 4,253,271.18
B-1 2,665.48 4,298.92 0.00 0.00 425,326.61
B-2 5,335.72 8,605.51 0.00 0.00 851,412.05
- -------------------------------------------------------------------------------
548,817.52 969,228.44 0.00 0.00 84,341,274.22
===============================================================================
Run: 01/26/95 15:24:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-3 493.162132 15.333572 2.257770 17.591342 0.000000 477.828560
A-4 493.162132 15.333572 2.967229 18.300801 0.000000 477.828560
A-5 581.168434 3.872262 3.265376 7.137638 0.000000 577.296172
A-7 1000.000000 0.000000 5.202445 5.202445 0.000000 1000.000000
A-8 1000.000000 0.000000 6.242934 6.242934 0.000000 1000.000000
A-9 1000.000000 0.000000 5.424186 5.424186 0.000000 1000.000000
A-10 150.822633 0.958348 1.255434 2.213782 0.000000 149.864285
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 5.424200 5.424200 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-1 931.706494 3.564467 5.816582 9.381049 0.000000 928.142027
M-2 931.706496 3.564467 5.816581 9.381048 0.000000 928.142030
B-1 931.706404 3.564471 5.816574 9.381045 0.000000 928.141934
B-2 931.706633 3.564467 5.816580 9.381047 0.000000 928.142166
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,637.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,450.52
SUBSERVICER ADVANCES THIS MONTH 11,412.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 890,540.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 237,241.73
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,341,274.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 340
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 96,134.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.93216500 % 7.55578200 % 1.51205330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.92182920 % 7.56439402 % 1.51377680 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2786 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 983,400.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,205,657.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22450836
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.11
POOL TRADING FACTOR: 46.01203631
................................................................................
Run: 01/26/95 15:24:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,292,850.33 7.500000 % 366,246.17
A-5 760944HC5 33,306,000.00 3,828,152.65 6.200000 % 326,600.31
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 9,360,927.92 10.000190 % 169,819.25
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 3,888,358.04 7.500000 % 331,794.51
A-15 760944HL5 29,559,000.00 29,559,000.00 7.500000 % 0.00
A-16 760944HM3 0.00 0.00 0.301999 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 13,031,559.06 7.500000 % 10,528.77
M-2 760944HT8 6,032,300.00 5,940,431.30 7.500000 % 4,799.54
M-3 760944HU5 3,619,400.00 3,564,278.47 7.500000 % 2,879.74
B-1 4,825,900.00 4,759,978.17 7.500000 % 3,845.80
B-2 2,413,000.00 2,383,233.05 7.500000 % 0.00
B-3 2,412,994.79 2,306,676.22 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 257,515,445.21 1,216,514.09
===============================================================================
_______________________________________________________________________________
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 26,776.01 393,022.18 0.00 0.00 3,926,604.16
A-5 19,738.76 346,339.07 0.00 0.00 3,501,552.34
A-6 203,512.26 203,512.26 0.00 0.00 32,628,000.00
A-7 214,552.37 214,552.37 0.00 0.00 36,855,000.00
A-8 77,851.32 247,670.57 0.00 0.00 9,191,108.67
A-9 594,831.12 594,831.12 0.00 0.00 95,366,000.00
A-10 52,181.67 52,181.67 0.00 0.00 8,366,000.00
A-11 8,638.73 8,638.73 0.00 0.00 1,385,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 24,253.05 356,047.56 0.00 0.00 3,556,563.53
A-15 184,369.83 184,369.83 0.00 0.00 29,559,000.00
A-16 64,676.66 64,676.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 81,282.39 91,811.16 0.00 0.00 13,021,030.29
M-2 37,052.55 41,852.09 0.00 0.00 5,935,631.76
M-3 22,231.65 25,111.39 0.00 0.00 3,561,398.73
B-1 43,514.59 47,360.39 0.00 0.00 4,756,132.37
B-2 19,216.86 19,216.86 0.00 0.00 2,383,233.05
B-3 0.00 0.00 0.00 0.00 2,302,887.03
- -------------------------------------------------------------------------------
1,674,679.82 2,891,193.91 0.00 0.00 256,295,141.93
===============================================================================
Run: 01/26/95 15:24:14
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-4 114.938829 9.806050 0.716914 10.522964 0.000000 105.132779
A-5 114.938829 9.806050 0.592649 10.398699 0.000000 105.132779
A-6 1000.000000 0.000000 6.237350 6.237350 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821527 5.821527 0.000000 1000.000000
A-8 312.041332 5.660830 2.595131 8.255961 0.000000 306.380502
A-9 1000.000000 0.000000 6.237350 6.237350 0.000000 1000.000000
A-10 1000.000000 0.000000 6.237350 6.237350 0.000000 1000.000000
A-11 1000.000000 0.000000 6.237350 6.237350 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-14 106.679416 9.102980 0.665397 9.768377 0.000000 97.576436
A-15 1000.000000 0.000000 6.237350 6.237350 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.920586 0.793337 6.124582 6.917919 0.000000 981.127249
M-2 984.770535 0.795640 6.142359 6.937999 0.000000 983.974895
M-3 984.770534 0.795640 6.142358 6.937998 0.000000 983.974894
B-1 986.339993 0.796908 9.016886 9.813794 0.000000 985.543084
B-2 987.663925 0.000000 7.963887 7.963887 0.000000 987.663925
B-3 955.939163 0.000000 0.000000 0.000000 0.000000 954.368836
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,709.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,162.33
SUBSERVICER ADVANCES THIS MONTH 62,996.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 6,314,386.54
(B) TWO MONTHLY PAYMENTS: 2 672,384.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 174,616.62
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,458,281.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 256,295,141.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 890
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,012,245.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.57893680 % 8.75142400 % 3.66963910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.52987940 % 8.78598814 % 3.68413240 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2991 %
BANKRUPTCY AMOUNT AVAILABLE 261,388.00
FRAUD AMOUNT AVAILABLE 2,736,932.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,783,854.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27746787
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.16
POOL TRADING FACTOR: 53.10912790
................................................................................
Run: 01/26/95 15:24:16 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-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 5,729,274.77 5.500000 % 382,411.83
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 28,709,846.10 6.750000 % 311,410.68
A-11 760944JE9 0.00 0.00 1.750000 % 0.00
A-12 760944JN9 2,200,013.00 1,099,318.25 7.500000 % 8,977.15
A-13 760944JP4 9,999,984.00 4,996,831.96 9.500000 % 40,804.63
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 5.987000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 9.836400 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.321975 % 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 5,415,043.96 7.000000 % 20,575.98
M-2 760944JK5 5,050,288.00 4,755,713.76 7.000000 % 18,070.67
B-1 1,442,939.00 1,358,774.97 7.000000 % 0.00
B-2 721,471.33 588,239.14 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 165,370,919.90 782,250.94
===============================================================================
_______________________________________________________________________________
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 26,243.78 408,655.61 0.00 0.00 5,346,862.94
A-3 110,624.59 110,624.59 0.00 0.00 23,719,181.00
A-4 51,463.28 51,463.28 0.00 0.00 10,298,695.00
A-5 223,202.35 223,202.35 0.00 0.00 40,000,000.00
A-6 67,454.70 67,454.70 0.00 0.00 11,700,000.00
A-7 7,411.98 7,411.98 0.00 0.00 0.00
A-8 103,494.60 103,494.60 0.00 0.00 18,141,079.00
A-9 2,324.61 2,324.61 0.00 0.00 10,000.00
A-10 161,398.17 472,808.85 0.00 0.00 28,398,435.42
A-11 41,843.98 41,843.98 0.00 0.00 0.00
A-12 6,866.71 15,843.86 0.00 0.00 1,090,341.10
A-13 39,535.05 80,339.68 0.00 0.00 4,956,027.33
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 32,511.58 32,511.58 0.00 0.00 6,520,258.32
A-17 19,076.87 19,076.87 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 44,345.04 44,345.04 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 31,569.23 52,145.21 0.00 0.00 5,394,467.98
M-2 40,526.57 58,597.24 0.00 0.00 4,737,643.09
B-1 5,947.97 5,947.97 0.00 0.00 1,358,774.97
B-2 0.00 0.00 0.00 0.00 580,840.91
- -------------------------------------------------------------------------------
1,015,841.23 1,798,092.17 0.00 0.00 164,581,270.73
===============================================================================
Run: 01/26/95 15:24:16
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-2 602.604229 40.222017 2.760317 42.982334 0.000000 562.382212
A-3 1000.000000 0.000000 4.663930 4.663930 0.000000 1000.000000
A-4 1000.000000 0.000000 4.997068 4.997068 0.000000 1000.000000
A-5 1000.000000 0.000000 5.580059 5.580059 0.000000 1000.000000
A-6 1000.000000 0.000000 5.765359 5.765359 0.000000 1000.000000
A-8 1000.000000 0.000000 5.704986 5.704986 0.000000 1000.000000
A-9 1000.000000 0.000000 232.461000 232.461000 0.000000 1000.000000
A-10 903.205917 9.796917 5.077554 14.874471 0.000000 893.409000
A-12 499.687161 4.080499 3.121213 7.201712 0.000000 495.606662
A-13 499.683995 4.080470 3.953511 8.033981 0.000000 495.603526
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 0.827985 0.827985 0.000000 166.053934
A-17 211.173371 0.000000 1.729974 1.729974 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-1 938.154704 3.564782 5.469359 9.034141 0.000000 934.589921
M-2 941.671794 3.578146 8.024606 11.602752 0.000000 938.093647
B-1 941.671803 0.000000 4.122122 4.122122 0.000000 941.671803
B-2 815.332662 0.000000 0.000000 0.000000 0.000000 805.078297
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,868.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,743.24
SUBSERVICER ADVANCES THIS MONTH 21,246.92
MASTER SERVICER ADVANCES THIS MONTH 1,976.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,319,017.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 880,103.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 164,581,270.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 631
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 203,793.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 161,275.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.67236840 % 6.15027000 % 1.17736180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.66518790 % 6.15629654 % 1.17851560 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3218 %
BANKRUPTCY AMOUNT AVAILABLE 304,204.00
FRAUD AMOUNT AVAILABLE 1,834,973.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,928,043.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.78020781
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.29
POOL TRADING FACTOR: 57.02985557
................................................................................
Run: 01/26/95 15:25:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 30,758,011.39 7.470000 % 152,518.58
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 54,826,531.97 152,518.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 190,641.41 343,159.99 0.00 0.00 30,605,492.81
A-2 149,179.22 149,179.22 0.00 0.00 24,068,520.58
S-1 4,325.37 4,325.37 0.00 0.00 0.00
S-2 6,806.63 6,806.63 0.00 0.00 0.00
S-3 3,559.01 3,559.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
354,511.64 507,030.22 0.00 0.00 54,674,013.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 964.110315 4.780697 5.975658 10.756355 0.000000 959.329618
A-2 1000.000000 0.000000 6.198105 6.198105 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-95
DISTRIBUTION DATE 30-January-95
Run: 01/26/95 15:25:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 1,370.66
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 54,674,013.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,362,850.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 97,392.38
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.68166943
................................................................................
Run: 01/26/95 15:24:18 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-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 31,741,789.36 7.000000 % 543,732.93
A-2 760944KV9 20,040,000.00 14,995,629.17 7.000000 % 148,868.82
A-3 760944KS6 30,024,000.00 22,466,505.51 6.000000 % 223,035.80
A-4 760944LF3 10,008,000.00 7,488,835.16 10.000000 % 74,345.27
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 0.240228 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,829,475.54 7.000000 % 5,078.42
M-2 760944LC0 2,689,999.61 2,649,761.27 7.000000 % 2,308.37
M-3 760944LD8 1,613,999.76 1,589,856.76 7.000000 % 1,385.02
B-1 2,151,999.69 2,119,809.04 7.000000 % 1,846.70
B-2 1,075,999.84 1,059,904.50 7.000000 % 923.35
B-3 1,075,999.84 1,059,904.49 7.000000 % 923.35
- -------------------------------------------------------------------------------
215,199,968.62 181,103,470.80 1,002,448.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,846.11 728,579.04 0.00 0.00 31,198,056.43
A-2 87,326.00 236,194.82 0.00 0.00 14,846,760.35
A-3 112,141.83 335,177.63 0.00 0.00 22,243,469.71
A-4 62,301.02 136,646.29 0.00 0.00 7,414,489.89
A-5 130,043.03 130,043.03 0.00 0.00 22,331,000.00
A-6 106,429.02 106,429.02 0.00 0.00 18,276,000.00
A-7 197,385.18 197,385.18 0.00 0.00 33,895,000.00
A-8 81,760.97 81,760.97 0.00 0.00 14,040,000.00
A-9 9,084.55 9,084.55 0.00 0.00 1,560,000.00
A-10 36,193.47 36,193.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,947.54 39,025.96 0.00 0.00 5,824,397.12
M-2 15,430.70 17,739.07 0.00 0.00 2,647,452.90
M-3 9,258.42 10,643.44 0.00 0.00 1,588,471.74
B-1 12,344.56 14,191.26 0.00 0.00 2,117,962.34
B-2 6,172.28 7,095.63 0.00 0.00 1,058,981.15
B-3 6,172.29 7,095.64 0.00 0.00 1,058,981.14
- -------------------------------------------------------------------------------
1,090,836.97 2,093,285.00 0.00 0.00 180,101,022.77
===============================================================================
Run: 01/26/95 15:24:18
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-1 632.735107 10.838674 3.684689 14.523363 0.000000 621.896432
A-2 748.284889 7.428584 4.357585 11.786169 0.000000 740.856305
A-3 748.284889 7.428584 3.735073 11.163657 0.000000 740.856305
A-4 748.284888 7.428584 6.225122 13.653706 0.000000 740.856304
A-5 1000.000000 0.000000 5.823431 5.823431 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823431 5.823431 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823431 5.823431 0.000000 1000.000000
A-8 1000.000000 0.000000 5.823431 5.823431 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823429 5.823429 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.041510 0.858131 5.736320 6.594451 0.000000 984.183379
M-2 985.041507 0.858130 5.736321 6.594451 0.000000 984.183377
M-3 985.041510 0.858129 5.736321 6.594450 0.000000 984.183381
B-1 985.041517 0.858132 5.736321 6.594453 0.000000 984.183385
B-2 985.041503 0.858132 5.736321 6.594453 0.000000 984.183371
B-3 985.041494 0.858132 5.736321 6.594453 0.000000 984.183362
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,915.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,145.99
SUBSERVICER ADVANCES THIS MONTH 20,294.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,864,307.93
(B) TWO MONTHLY PAYMENTS: 2 818,362.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 264,529.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,101,022.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 609
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 844,677.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.09915110 % 5.55985700 % 2.34099220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.06209590 % 5.58593261 % 2.35197140 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2404 %
BANKRUPTCY AMOUNT AVAILABLE 246,504.00
FRAUD AMOUNT AVAILABLE 1,878,393.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,324,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63700225
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.36
POOL TRADING FACTOR: 83.69007855
................................................................................
Run: 01/26/95 15:24:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,168,475.57 5.250000 % 474,318.35
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 29,524,197.53 4.375000 % 331,984.80
A-8 760944KE7 0.00 0.00 20.500000 % 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 8,704,175.86 7.000000 % 46,414.15
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 0.144950 % 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 3,851,702.24 7.000000 % 14,436.69
M-2 760944KM9 2,343,800.00 2,200,999.53 7.000000 % 8,249.63
M-3 760944MF2 1,171,900.00 1,100,499.77 7.000000 % 4,124.82
B-1 1,406,270.00 1,320,590.32 7.000000 % 4,949.75
B-2 351,564.90 330,145.27 7.000000 % 1,237.42
- -------------------------------------------------------------------------------
234,376,334.90 143,477,786.09 885,715.61
===============================================================================
_______________________________________________________________________________
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 40,059.27 514,377.62 0.00 0.00 8,694,157.22
A-3 100,075.52 100,075.52 0.00 0.00 21,283,000.00
A-4 37,480.76 37,480.76 0.00 0.00 7,444,000.00
A-5 150,761.24 150,761.24 0.00 0.00 28,305,000.00
A-6 71,601.85 71,601.85 0.00 0.00 12,746,000.00
A-7 107,498.58 439,483.38 0.00 0.00 29,192,212.73
A-8 125,926.91 125,926.91 0.00 0.00 0.00
A-9 85,817.69 85,817.69 0.00 0.00 14,731,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 50,707.51 97,121.66 0.00 0.00 8,657,761.71
A-14 14,628.04 14,628.04 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 17,308.14 17,308.14 0.00 0.00 0.00
R-I 5.74 5.74 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 22,438.68 36,875.37 0.00 0.00 3,837,265.55
M-2 12,822.26 21,071.89 0.00 0.00 2,192,749.90
M-3 6,411.13 10,535.95 0.00 0.00 1,096,374.95
B-1 7,693.30 12,643.05 0.00 0.00 1,315,640.57
B-2 1,923.30 3,160.72 0.00 0.00 328,907.85
- -------------------------------------------------------------------------------
853,159.92 1,738,875.53 0.00 0.00 142,592,070.48
===============================================================================
Run: 01/26/95 15:24:19
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-2 919.237575 47.555479 4.016370 51.571849 0.000000 871.682095
A-3 1000.000000 0.000000 4.702134 4.702134 0.000000 1000.000000
A-4 1000.000000 0.000000 5.035030 5.035030 0.000000 1000.000000
A-5 1000.000000 0.000000 5.326311 5.326311 0.000000 1000.000000
A-6 1000.000000 0.000000 5.617594 5.617594 0.000000 1000.000000
A-7 629.862984 7.082493 2.293352 9.375845 0.000000 622.780491
A-9 1000.000000 0.000000 5.825653 5.825653 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-13 253.175563 1.350033 1.474913 2.824946 0.000000 251.825530
A-14 461.333333 0.000000 2.438007 2.438007 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 57.420000 57.420000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 939.073103 3.519770 5.470714 8.990484 0.000000 935.553333
M-2 939.073099 3.519767 5.470714 8.990481 0.000000 935.553332
M-3 939.073104 3.519771 5.470714 8.990485 0.000000 935.553332
B-1 939.073094 3.519772 5.470713 8.990485 0.000000 935.553322
B-2 939.073468 3.519777 5.470711 8.990488 0.000000 935.553692
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,573.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,331.59
SUBSERVICER ADVANCES THIS MONTH 5,992.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 636,741.93
(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 142,592,070.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 538
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 347,942.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.86390230 % 4.98558100 % 1.15051650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.84892950 % 4.99774663 % 1.15332390 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1449 %
BANKRUPTCY AMOUNT AVAILABLE 252,499.00
FRAUD AMOUNT AVAILABLE 1,504,655.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,347.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61813901
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.18
POOL TRADING FACTOR: 60.83893689
................................................................................
Run: 01/26/95 15:24:21 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-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 18,899,067.80 7.500000 % 312,211.64
A-3 760944LY2 81,356,000.00 40,648,354.19 6.250000 % 582,793.70
A-4 760944LN6 40,678,000.00 20,324,177.07 10.000000 % 291,396.85
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 0.144232 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,556,826.44 7.500000 % 11,053.80
M-2 760944LV8 6,257,900.00 6,162,095.36 7.500000 % 5,024.38
M-3 760944LW6 3,754,700.00 3,697,217.85 7.500000 % 3,014.59
B-1 5,757,200.00 5,669,060.82 7.500000 % 4,622.37
B-2 2,753,500.00 2,711,345.62 7.500000 % 2,210.74
B-3 2,753,436.49 2,711,283.08 7.500000 % 2,210.69
- -------------------------------------------------------------------------------
500,624,336.49 301,404,428.23 1,214,538.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 117,958.88 430,170.52 0.00 0.00 18,586,856.16
A-3 211,422.89 794,216.59 0.00 0.00 40,065,560.49
A-4 169,138.31 460,535.16 0.00 0.00 20,032,780.22
A-5 415,635.21 415,635.21 0.00 0.00 66,592,000.00
A-6 328,097.91 328,097.91 0.00 0.00 52,567,000.00
A-7 333,546.76 333,546.76 0.00 0.00 53,440,000.00
A-8 90,040.15 90,040.15 0.00 0.00 14,426,000.00
A-9 36,177.73 36,177.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 84,615.19 95,668.99 0.00 0.00 13,545,772.64
M-2 38,460.84 43,485.22 0.00 0.00 6,157,070.98
M-3 23,076.25 26,090.84 0.00 0.00 3,694,203.26
B-1 35,383.55 40,005.92 0.00 0.00 5,664,438.45
B-2 16,922.91 19,133.65 0.00 0.00 2,709,134.88
B-3 16,922.51 19,133.20 0.00 0.00 2,709,072.39
- -------------------------------------------------------------------------------
1,917,399.09 3,131,937.85 0.00 0.00 300,189,889.47
===============================================================================
Run: 01/26/95 15:24:21
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-2 265.496008 4.385981 1.657098 6.043079 0.000000 261.110027
A-3 499.635604 7.163500 2.598738 9.762238 0.000000 492.472104
A-4 499.635603 7.163500 4.157980 11.321480 0.000000 492.472103
A-5 1000.000000 0.000000 6.241519 6.241519 0.000000 1000.000000
A-6 1000.000000 0.000000 6.241519 6.241519 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241519 6.241519 0.000000 1000.000000
A-8 1000.000000 0.000000 6.241519 6.241519 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.690610 0.802885 6.145965 6.948850 0.000000 983.887725
M-2 984.690609 0.802886 6.145966 6.948852 0.000000 983.887723
M-3 984.690614 0.802884 6.145964 6.948848 0.000000 983.887730
B-1 984.690617 0.802885 6.145965 6.948850 0.000000 983.887732
B-2 984.690619 0.802884 6.145963 6.948847 0.000000 983.887736
B-3 984.690618 0.802884 6.145963 6.948847 0.000000 983.887734
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 81,342.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,845.47
SUBSERVICER ADVANCES THIS MONTH 40,871.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,025,386.18
(B) TWO MONTHLY PAYMENTS: 3 954,189.37
(C) THREE OR MORE MONTHLY PAYMENTS: 1 593,226.25
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,125,529.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 300,189,889.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,038
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 968,783.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.55098800 % 7.76901000 % 3.68000220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.51403930 % 7.79408225 % 3.69187840 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1444 %
BANKRUPTCY AMOUNT AVAILABLE 255,998.00
FRAUD AMOUNT AVAILABLE 3,114,936.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,114,936.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09329777
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.80
POOL TRADING FACTOR: 59.96310359
................................................................................
Run: 01/26/95 15:22:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,575,368.90 6.917291 % 466,417.12
A-2 760944LJ5 5,265,582.31 2,845,102.61 6.917291 % 29,769.91
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 47,420,471.51 496,187.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 255,949.93 722,367.05 0.00 0.00 44,108,951.78
A-2 16,336.46 46,106.37 0.00 0.00 2,815,332.70
S-1 3,542.69 3,542.69 0.00 0.00 0.00
S-2 5,652.55 5,652.55 0.00 0.00 0.00
- -------------------------------------------------------------------------------
281,481.63 777,668.66 0.00 0.00 46,924,284.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 540.320600 5.653678 3.102499 8.756177 0.000000 534.666923
A-2 540.320603 5.653679 3.102498 8.756177 0.000000 534.666925
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:22:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,074.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,880.60
SUBSERVICER ADVANCES THIS MONTH 11,241.12
MASTER SERVICER ADVANCES THIS MONTH 3,678.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,069,883.45
(B) TWO MONTHLY PAYMENTS: 1 334,642.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 266,752.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,924,284.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
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 511,902.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 248,811.80
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 7.92407777
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.75
POOL TRADING FACTOR: 53.46669227
................................................................................
Run: 01/26/95 15:24:23 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-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 14,773,609.85 6.500000 % 860,846.36
A-2 760944NF1 0.00 0.00 1.500000 % 0.00
A-3 760944NG9 14,581,000.00 7,456,609.96 5.000030 % 434,490.66
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 6.700000 % 0.00
A-10 760944NK0 0.00 0.00 1.800000 % 0.00
A-11 760944NL8 37,000,000.00 14,100,156.51 7.250000 % 93,269.03
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 10,123,471.84 5.387000 % 64,269.69
A-14 760944NP9 13,505,000.00 3,957,663.54 10.520655 % 25,125.55
A-15 760944NQ7 0.00 0.00 0.098710 % 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 3,686,945.20 7.000000 % 13,916.17
M-2 760944NW4 1,958,800.00 1,843,472.60 7.000000 % 6,958.09
M-3 760944NX2 1,305,860.00 1,228,975.44 7.000000 % 4,638.70
B-1 1,567,032.00 1,474,770.54 7.000000 % 5,566.44
B-2 783,516.00 737,385.27 7.000000 % 2,783.22
B-3 914,107.69 860,288.20 7.000000 % 3,247.12
- -------------------------------------------------------------------------------
261,172,115.69 182,448,348.95 1,515,111.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,792.46 940,638.82 0.00 0.00 13,912,763.49
A-2 18,413.64 18,413.64 0.00 0.00 0.00
A-3 30,979.60 465,470.26 0.00 0.00 7,022,119.30
A-4 34,627.13 34,627.13 0.00 0.00 7,938,000.00
A-5 104,505.79 104,505.79 0.00 0.00 21,873,000.00
A-6 62,666.30 62,666.30 0.00 0.00 12,561,000.00
A-7 138,163.44 138,163.44 0.00 0.00 23,816,000.00
A-8 104,655.21 104,655.21 0.00 0.00 18,040,000.00
A-9 198,064.22 198,064.22 0.00 0.00 35,577,000.00
A-10 53,211.28 53,211.28 0.00 0.00 0.00
A-11 84,942.27 178,211.30 0.00 0.00 14,006,887.48
A-12 14,083.76 14,083.76 0.00 0.00 2,400,000.00
A-13 45,314.62 109,584.31 0.00 0.00 10,059,202.15
A-14 34,597.41 59,722.96 0.00 0.00 3,932,537.99
A-15 14,964.53 14,964.53 0.00 0.00 0.00
R-I 2.65 2.65 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,445.03 35,361.20 0.00 0.00 3,673,029.03
M-2 10,722.51 17,680.60 0.00 0.00 1,836,514.51
M-3 7,148.30 11,787.00 0.00 0.00 1,224,336.74
B-1 8,577.97 14,144.41 0.00 0.00 1,469,204.10
B-2 4,288.98 7,072.20 0.00 0.00 734,602.05
B-3 5,003.85 8,250.97 0.00 0.00 857,041.08
- -------------------------------------------------------------------------------
1,076,170.95 2,591,281.98 0.00 0.00 180,933,237.92
===============================================================================
Run: 01/26/95 15:24:23
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-1 511.392220 29.798413 2.762036 32.560449 0.000000 481.593807
A-3 511.392220 29.798413 2.124655 31.923068 0.000000 481.593807
A-4 1000.000000 0.000000 4.362198 4.362198 0.000000 1000.000000
A-5 1000.000000 0.000000 4.777844 4.777844 0.000000 1000.000000
A-6 1000.000000 0.000000 4.988958 4.988958 0.000000 1000.000000
A-7 1000.000000 0.000000 5.801287 5.801287 0.000000 1000.000000
A-8 1000.000000 0.000000 5.801287 5.801287 0.000000 1000.000000
A-9 1000.000000 0.000000 5.567198 5.567198 0.000000 1000.000000
A-11 381.085311 2.520785 2.295737 4.816522 0.000000 378.564527
A-12 1000.000000 0.000000 5.868233 5.868233 0.000000 1000.000000
A-13 293.051725 1.860463 1.311756 3.172219 0.000000 291.191262
A-14 293.051725 1.860463 2.561822 4.422285 0.000000 291.191262
R-I 0.000000 0.000000 26.460000 26.460000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.123443 3.552218 5.474022 9.026240 0.000000 937.571225
M-2 941.123443 3.552221 5.474020 9.026241 0.000000 937.571222
M-3 941.123428 3.552218 5.474017 9.026235 0.000000 937.571210
B-1 941.123436 3.552218 5.474024 9.026242 0.000000 937.571217
B-2 941.123436 3.552218 5.474017 9.026235 0.000000 937.571217
B-3 941.123469 3.552218 5.474027 9.026245 0.000000 937.571251
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,945.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,866.52
SUBSERVICER ADVANCES THIS MONTH 8,620.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 900,588.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,933,237.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 640
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 826,469.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.61116680 % 3.70482600 % 1.68400760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.58655160 % 3.72174862 % 1.69169980 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0985 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,919,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,919,921.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55291204
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.63
POOL TRADING FACTOR: 69.27739489
................................................................................
Run: 01/26/95 15:24:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4113
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PA0 37,931,000.00 0.00 6.500000 % 0.00
A-2 760944PB8 17,277,000.00 0.00 6.500000 % 0.00
A-3 760944PC6 40,040,600.00 29,151,964.45 6.500000 % 663,558.71
A-4 760944QX9 38,099,400.00 11,660,773.54 10.000000 % 265,423.20
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 0.078411 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,298,346.09 7.500000 % 5,768.92
M-2 760944QJ0 3,365,008.00 3,317,430.29 7.500000 % 2,622.24
M-3 760944QK7 2,692,006.00 2,659,663.12 7.500000 % 2,102.31
B-1 2,422,806.00 2,395,575.90 7.500000 % 1,893.56
B-2 1,480,605.00 1,463,964.38 7.500000 % 0.00
B-3 1,480,603.82 1,442,630.89 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 176,397,908.66 941,368.94
===============================================================================
_______________________________________________________________________________
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-3 157,846.73 821,405.44 0.00 0.00 28,488,405.74
A-4 97,136.35 362,559.55 0.00 0.00 11,395,350.34
A-5 385,204.21 385,204.21 0.00 0.00 61,656,000.00
A-6 56,353.67 56,353.67 0.00 0.00 9,020,000.00
A-7 232,099.66 232,099.66 0.00 0.00 37,150,000.00
A-8 57,363.04 57,363.04 0.00 0.00 9,181,560.00
A-9 11,521.88 11,521.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,597.40 51,366.32 0.00 0.00 7,292,577.17
M-2 20,726.10 23,348.34 0.00 0.00 3,314,808.05
M-3 16,616.60 18,718.91 0.00 0.00 2,657,560.81
B-1 22,057.13 23,950.69 0.00 0.00 2,393,682.34
B-2 13,366.43 13,366.43 0.00 0.00 1,463,964.38
B-3 0.00 0.00 0.00 0.00 1,440,333.40
- -------------------------------------------------------------------------------
1,115,889.20 2,057,258.14 0.00 0.00 175,454,242.23
===============================================================================
Run: 01/26/95 15:24:24
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4113
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 728.060130 16.572147 3.942167 20.514314 0.000000 711.487983
A-4 306.061868 6.966598 2.549551 9.516149 0.000000 299.095270
A-5 1000.000000 0.000000 6.247635 6.247635 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247635 6.247635 0.000000 1000.000000
A-7 1000.000000 0.000000 6.247636 6.247636 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247635 6.247635 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.861047 0.779266 6.159300 6.938566 0.000000 985.081781
M-2 985.861041 0.779267 6.159302 6.938569 0.000000 985.081774
M-3 987.985584 0.780946 6.172572 6.953518 0.000000 987.204639
B-1 988.760924 0.781557 9.103960 9.885517 0.000000 987.979368
B-2 988.760932 0.000000 9.027681 9.027681 0.000000 988.760932
B-3 974.353078 0.000000 0.000000 0.000000 0.000000 972.801353
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,460.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,540.97
SUBSERVICER ADVANCES THIS MONTH 14,278.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,601,628.48
(B) TWO MONTHLY PAYMENTS: 1 234,011.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 178,816.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 175,454,242.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 601
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 804,234.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.46834980 % 7.52584900 % 3.00580160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.42007560 % 7.56034500 % 3.01957940 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0784 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,818,427.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,812.82
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02666020
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.06
POOL TRADING FACTOR: 65.17602057
................................................................................
Run: 01/26/95 15:24:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,620,114.35 7.000000 % 254,860.37
A-2 760944PP7 20,000,000.00 17,183,979.33 7.000000 % 71,491.21
A-3 760944PQ5 20,000,000.00 17,473,962.85 7.000000 % 64,129.30
A-4 760944PR3 44,814,000.00 39,865,286.21 7.000000 % 125,634.56
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 13,816,876.00 7.000000 % 30,036.34
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 5.587000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 10.296995 % 0.00
A-14 760944PN2 0.00 0.00 0.210370 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,544,257.87 7.000000 % 7,410.99
M-2 760944PY8 4,333,550.00 4,272,163.43 7.000000 % 3,705.52
M-3 760944PZ5 2,600,140.00 2,563,307.91 7.000000 % 2,223.32
B-1 2,773,475.00 2,734,187.54 7.000000 % 2,371.54
B-2 1,560,100.00 1,538,000.52 7.000000 % 1,334.01
B-3 1,733,428.45 1,708,873.83 7.000000 % 1,482.22
- -------------------------------------------------------------------------------
346,680,823.45 298,484,358.62 564,679.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,425.59 369,285.96 0.00 0.00 19,365,253.98
A-2 100,217.91 171,709.12 0.00 0.00 17,112,488.12
A-3 101,909.11 166,038.41 0.00 0.00 17,409,833.55
A-4 232,496.54 358,131.10 0.00 0.00 39,739,651.65
A-5 153,091.45 153,091.45 0.00 0.00 26,250,000.00
A-6 174,570.91 174,570.91 0.00 0.00 29,933,000.00
A-7 80,580.78 110,617.12 0.00 0.00 13,786,839.66
A-8 218,702.06 218,702.06 0.00 0.00 37,500,000.00
A-9 251,110.79 251,110.79 0.00 0.00 43,057,000.00
A-10 15,746.55 15,746.55 0.00 0.00 2,700,000.00
A-11 137,636.50 137,636.50 0.00 0.00 23,600,000.00
A-12 19,952.13 19,952.13 0.00 0.00 4,286,344.15
A-13 15,759.57 15,759.57 0.00 0.00 1,837,004.63
A-14 52,315.38 52,315.38 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 49,830.58 57,241.57 0.00 0.00 8,536,846.88
M-2 24,915.49 28,621.01 0.00 0.00 4,268,457.91
M-3 14,949.35 17,172.67 0.00 0.00 2,561,084.59
B-1 15,945.93 18,317.47 0.00 0.00 2,731,816.00
B-2 8,969.70 10,303.71 0.00 0.00 1,536,666.51
B-3 9,966.27 11,448.49 0.00 0.00 1,707,391.61
- -------------------------------------------------------------------------------
1,793,092.60 2,357,771.98 0.00 0.00 297,919,679.24
===============================================================================
Run: 01/26/95 15:24:26
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-1 661.523125 8.593020 3.858039 12.451059 0.000000 652.930105
A-2 859.198967 3.574561 5.010896 8.585457 0.000000 855.624406
A-3 873.698143 3.206465 5.095456 8.301921 0.000000 870.491678
A-4 889.572147 2.803467 5.188034 7.991501 0.000000 886.768681
A-5 1000.000000 0.000000 5.832055 5.832055 0.000000 1000.000000
A-6 1000.000000 0.000000 5.832055 5.832055 0.000000 1000.000000
A-7 921.125067 2.002423 5.372052 7.374475 0.000000 919.122644
A-8 1000.000000 0.000000 5.832055 5.832055 0.000000 1000.000000
A-9 1000.000000 0.000000 5.832055 5.832055 0.000000 1000.000000
A-10 1000.000000 0.000000 5.832056 5.832056 0.000000 1000.000000
A-11 1000.000000 0.000000 5.832055 5.832055 0.000000 1000.000000
A-12 188.410732 0.000000 0.877017 0.877017 0.000000 188.410732
A-13 188.410731 0.000000 1.616366 1.616366 0.000000 188.410731
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 985.834579 0.855078 5.749441 6.604519 0.000000 984.979501
M-2 985.834577 0.855077 5.749441 6.604518 0.000000 984.979500
M-3 985.834574 0.855077 5.749440 6.604517 0.000000 984.979497
B-1 985.834572 0.855079 5.749441 6.604520 0.000000 984.979493
B-2 985.834575 0.855080 5.749439 6.604519 0.000000 984.979495
B-3 985.834650 0.855080 5.749444 6.604524 0.000000 984.979570
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,317.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,357.49
SUBSERVICER ADVANCES THIS MONTH 13,405.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,448,271.91
(B) TWO MONTHLY PAYMENTS: 2 504,558.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 297,919,679.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,003
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 305,784.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84358110 % 5.15260800 % 2.00381080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.83623570 % 5.15789673 % 2.00586750 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2103 %
BANKRUPTCY AMOUNT AVAILABLE 139,392.00
FRAUD AMOUNT AVAILABLE 3,043,212.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,461,156.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64619851
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.30
POOL TRADING FACTOR: 85.93485970
................................................................................
Run: 01/26/95 15:24:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,530,328.47 6.500000 % 1,031,539.69
A-2 760944MG0 25,150,000.00 25,150,000.00 5.500000 % 0.00
A-3 760944MH8 12,946,000.00 12,946,000.00 4.550000 % 0.00
A-4 760944MJ4 0.00 0.00 4.450000 % 0.00
A-5 760944MV7 22,700,000.00 19,598,681.78 6.500000 % 248,251.29
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 7.130000 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.329956 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 7.000000 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.416646 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 7.062500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.281229 % 0.00
A-17 760944MU9 0.00 0.00 0.273178 % 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 2,571,463.61 6.500000 % 9,936.83
M-2 760944NA2 1,368,000.00 1,284,323.58 6.500000 % 4,962.97
M-3 760944NB0 912,000.00 856,215.72 6.500000 % 3,308.65
B-1 729,800.00 685,160.32 6.500000 % 2,647.64
B-2 547,100.00 513,635.55 6.500000 % 1,984.83
B-3 547,219.77 513,747.99 6.500000 % 1,985.26
- -------------------------------------------------------------------------------
182,383,319.77 156,132,518.50 1,304,617.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,265.78 1,039,805.47 0.00 0.00 498,788.78
A-2 114,944.06 114,944.06 0.00 0.00 25,150,000.00
A-3 48,947.77 48,947.77 0.00 0.00 12,946,000.00
A-4 47,871.99 47,871.99 0.00 0.00 0.00
A-5 105,858.59 354,109.88 0.00 0.00 19,350,430.49
A-6 53,959.10 53,959.10 0.00 0.00 11,100,000.00
A-7 87,987.36 87,987.36 0.00 0.00 16,290,000.00
A-8 68,796.50 68,796.50 0.00 0.00 12,737,000.00
A-9 39,429.58 39,429.58 0.00 0.00 7,300,000.00
A-10 82,099.93 82,099.93 0.00 0.00 15,200,000.00
A-11 21,888.81 21,888.81 0.00 0.00 3,694,424.61
A-12 8,810.71 8,810.71 0.00 0.00 1,989,305.77
A-13 66,753.85 66,753.85 0.00 0.00 11,476,048.76
A-14 23,840.57 23,840.57 0.00 0.00 5,296,638.91
A-15 21,681.59 21,681.59 0.00 0.00 3,694,424.61
A-16 7,483.00 7,483.00 0.00 0.00 1,705,118.82
A-17 35,442.49 35,442.49 0.00 0.00 0.00
R-I 0.19 0.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,889.27 23,826.10 0.00 0.00 2,561,526.78
M-2 6,937.03 11,900.00 0.00 0.00 1,279,360.61
M-3 4,624.69 7,933.34 0.00 0.00 852,907.07
B-1 3,700.77 6,348.41 0.00 0.00 682,512.68
B-2 2,774.30 4,759.13 0.00 0.00 511,650.72
B-3 2,774.91 4,760.17 0.00 0.00 511,762.73
- -------------------------------------------------------------------------------
878,762.84 2,183,380.00 0.00 0.00 154,827,901.34
===============================================================================
Run: 01/26/95 15:24:27
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 106.147497 71.550232 0.573336 72.123568 0.000000 34.597266
A-2 1000.000000 0.000000 4.570340 4.570340 0.000000 1000.000000
A-3 1000.000000 0.000000 3.780918 3.780918 0.000000 1000.000000
A-5 863.378052 10.936180 4.663374 15.599554 0.000000 852.441872
A-6 1000.000000 0.000000 4.861180 4.861180 0.000000 1000.000000
A-7 1000.000000 0.000000 5.401311 5.401311 0.000000 1000.000000
A-8 1000.000000 0.000000 5.401311 5.401311 0.000000 1000.000000
A-9 1000.000000 0.000000 5.401312 5.401312 0.000000 1000.000000
A-10 1000.000000 0.000000 5.401311 5.401311 0.000000 1000.000000
A-11 738.884922 0.000000 4.377762 4.377762 0.000000 738.884922
A-12 738.884916 0.000000 3.272549 3.272549 0.000000 738.884916
A-13 738.884919 0.000000 4.297944 4.297944 0.000000 738.884920
A-14 738.884919 0.000000 3.325777 3.325777 0.000000 738.884919
A-15 738.884922 0.000000 4.336318 4.336318 0.000000 738.884922
A-16 738.884921 0.000000 3.242634 3.242634 0.000000 738.884921
R-I 0.000000 0.000000 1.900000 1.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 938.833008 3.627904 5.070927 8.698831 0.000000 935.205104
M-2 938.833026 3.627902 5.070928 8.698830 0.000000 935.205124
M-3 938.833026 3.627906 5.070932 8.698838 0.000000 935.205121
B-1 938.832995 3.627898 5.070937 8.698835 0.000000 935.205097
B-2 938.833029 3.627911 5.070919 8.698830 0.000000 935.205118
B-3 938.833021 3.627903 5.070924 8.698827 0.000000 935.205119
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,915.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,780.39
SUBSERVICER ADVANCES THIS MONTH 2,920.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 308,553.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,827,901.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 525
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 701,279.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.88519620 % 3.01795100 % 1.09685280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.86655860 % 3.03162054 % 1.10182090 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2728 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,623,787.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,115,741.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13610491
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.00
POOL TRADING FACTOR: 84.89148105
................................................................................
Run: 01/26/95 15:24:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,482,448.75 6.500000 % 866,682.00
A-5 760944QB7 30,000,000.00 15,640,579.44 7.050000 % 186,909.60
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 31,824,854.80 10.000000 % 380,316.53
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 0.129325 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,768,509.09 7.500000 % 5,336.97
M-2 760944QU5 3,432,150.00 3,384,155.94 7.500000 % 2,668.41
M-3 760944QV3 2,059,280.00 2,030,483.71 7.500000 % 1,601.04
B-1 2,196,565.00 2,165,848.95 7.500000 % 1,707.77
B-2 1,235,568.00 1,218,290.24 7.500000 % 960.62
B-3 1,372,850.89 1,353,653.47 7.500000 % 1,067.34
- -------------------------------------------------------------------------------
274,570,013.89 154,000,253.39 1,447,250.28
===============================================================================
_______________________________________________________________________________
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-4 132,369.49 999,051.49 0.00 0.00 23,615,766.75
A-5 91,719.49 278,629.09 0.00 0.00 15,453,669.84
A-6 259,746.07 259,746.07 0.00 0.00 48,041,429.00
A-7 264,719.62 645,036.15 0.00 0.00 31,444,538.27
A-8 94,139.14 94,139.14 0.00 0.00 15,090,000.00
A-9 12,477.02 12,477.02 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 16,566.23 16,566.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 42,225.42 47,562.39 0.00 0.00 6,763,172.12
M-2 21,112.09 23,780.50 0.00 0.00 3,381,487.53
M-3 12,667.19 14,268.23 0.00 0.00 2,028,882.67
B-1 13,511.68 15,219.45 0.00 0.00 2,164,141.18
B-2 7,600.31 8,560.93 0.00 0.00 1,217,329.62
B-3 8,444.81 9,512.15 0.00 0.00 1,352,586.13
- -------------------------------------------------------------------------------
977,298.56 2,424,548.84 0.00 0.00 152,553,003.11
===============================================================================
Run: 01/26/95 15:24:29
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-4 915.574000 32.411444 4.950243 37.361687 0.000000 883.162556
A-5 521.352648 6.230320 3.057316 9.287636 0.000000 515.122328
A-6 1000.000000 0.000000 5.406710 5.406710 0.000000 1000.000000
A-7 578.165189 6.909247 4.809187 11.718434 0.000000 571.255942
A-8 1000.000000 0.000000 6.238512 6.238512 0.000000 1000.000000
A-9 1000.000000 0.000000 6.238510 6.238510 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-1 986.016329 0.777474 6.151274 6.928748 0.000000 985.238855
M-2 986.016328 0.777475 6.151273 6.928748 0.000000 985.238853
M-3 986.016331 0.777476 6.151271 6.928747 0.000000 985.238855
B-1 986.016325 0.777473 6.151277 6.928750 0.000000 985.238853
B-2 986.016342 0.777472 6.151268 6.928740 0.000000 985.238870
B-3 986.016384 0.777477 6.151273 6.928750 0.000000 985.238907
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,730.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,152.36
SUBSERVICER ADVANCES THIS MONTH 16,094.82
MASTER SERVICER ADVANCES THIS MONTH 2,654.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,064,600.14
(B) TWO MONTHLY PAYMENTS: 2 590,155.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 618,470.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,553,003.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 522
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 358,901.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,325,820.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.01239380 % 7.91112300 % 3.07648370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.91690170 % 7.97987720 % 3.10322110 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1295 %
BANKRUPTCY AMOUNT AVAILABLE 101,062.00
FRAUD AMOUNT AVAILABLE 1,574,624.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,377,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11273589
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.71
POOL TRADING FACTOR: 55.56069323
................................................................................
Run: 01/26/95 15:24:31 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-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 31,664,174.11 7.000000 % 200,133.97
A-2 760944RC4 15,690,000.00 2,321,212.06 7.000000 % 199,476.88
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 94,983,789.63 7.000000 % 299,708.15
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 0.192103 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,216,214.74 7.000000 % 7,956.69
M-2 760944RM2 4,674,600.00 4,608,058.09 7.000000 % 3,978.30
M-3 760944RN0 3,739,700.00 3,686,466.19 7.000000 % 3,182.66
B-1 2,804,800.00 2,764,874.27 7.000000 % 2,387.01
B-2 935,000.00 921,690.47 7.000000 % 795.73
B-3 1,870,098.07 1,843,477.65 7.000000 % 1,591.54
- -------------------------------------------------------------------------------
373,968,498.07 326,766,957.21 719,210.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,470.36 384,604.33 0.00 0.00 31,464,040.14
A-2 13,523.00 212,999.88 0.00 0.00 2,121,735.18
A-3 98,951.87 98,951.87 0.00 0.00 16,985,000.00
A-4 71,389.83 71,389.83 0.00 0.00 12,254,000.00
A-5 42,680.09 42,680.09 0.00 0.00 7,326,000.00
A-6 428,472.95 428,472.95 0.00 0.00 73,547,000.00
A-7 49,810.92 49,810.92 0.00 0.00 8,550,000.00
A-8 553,360.23 853,068.38 0.00 0.00 94,684,081.48
A-9 192,578.92 192,578.92 0.00 0.00 33,056,000.00
A-10 134,221.50 134,221.50 0.00 0.00 23,039,000.00
A-11 52,243.51 52,243.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,692.18 61,648.87 0.00 0.00 9,208,258.05
M-2 26,845.80 30,824.10 0.00 0.00 4,604,079.79
M-3 21,476.76 24,659.42 0.00 0.00 3,683,283.53
B-1 16,107.71 18,494.72 0.00 0.00 2,762,487.26
B-2 5,369.62 6,165.35 0.00 0.00 920,894.74
B-3 10,739.79 12,331.33 0.00 0.00 1,841,886.11
- -------------------------------------------------------------------------------
1,955,935.04 2,675,145.97 0.00 0.00 326,047,746.28
===============================================================================
Run: 01/26/95 15:24:31
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-1 702.446350 4.439825 4.092339 8.532164 0.000000 698.006525
A-2 147.942133 12.713632 0.861887 13.575519 0.000000 135.228501
A-3 1000.000000 0.000000 5.825839 5.825839 0.000000 1000.000000
A-4 1000.000000 0.000000 5.825839 5.825839 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825838 5.825838 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825839 5.825839 0.000000 1000.000000
A-7 1000.000000 0.000000 5.825839 5.825839 0.000000 1000.000000
A-8 825.443553 2.604572 4.808901 7.413473 0.000000 822.838980
A-9 1000.000000 0.000000 5.825839 5.825839 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825839 5.825839 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.765217 0.851047 5.742909 6.593956 0.000000 984.914170
M-2 985.765218 0.851046 5.742908 6.593954 0.000000 984.914172
M-3 985.765219 0.851047 5.742910 6.593957 0.000000 984.914172
B-1 985.765213 0.851045 5.742909 6.593954 0.000000 984.914169
B-2 985.765209 0.851048 5.742909 6.593957 0.000000 984.914160
B-3 985.765228 0.851046 5.742907 6.593953 0.000000 984.914182
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,523.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 34,676.51
SUBSERVICER ADVANCES THIS MONTH 16,343.51
MASTER SERVICER ADVANCES THIS MONTH 4,214.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,532,835.24
(B) TWO MONTHLY PAYMENTS: 3 615,847.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 257,292.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 326,047,746.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,093
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 620,136.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 437,101.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.94886440 % 5.35878500 % 1.69235060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.93941160 % 5.36596912 % 1.69461930 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1923 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,338,021.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,338,021.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58836848
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.25
POOL TRADING FACTOR: 87.18588543
................................................................................
Run: 01/26/95 15:24:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 86,712,003.86 6.500000 % 1,301,917.79
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 6.900000 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 5.460000 % 0.00
A-6 760944RV2 5,000,000.00 4,529,109.90 6.500000 % 5,536.45
A-7 760944RW0 0.00 0.00 0.297038 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,204,901.88 6.500000 % 8,337.69
M-2 760944RY6 779,000.00 734,747.21 6.500000 % 2,778.40
M-3 760944RZ3 779,100.00 734,841.55 6.500000 % 2,778.76
B-1 701,100.00 661,272.51 6.500000 % 2,500.56
B-2 389,500.00 367,373.61 6.500000 % 1,389.20
B-3 467,420.45 440,867.60 6.500000 % 1,667.11
- -------------------------------------------------------------------------------
155,801,920.45 131,138,863.92 1,326,905.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 467,287.93 1,769,205.72 0.00 0.00 85,410,086.07
A-2 28,022.62 28,022.62 0.00 0.00 5,200,000.00
A-3 60,426.46 60,426.46 0.00 0.00 11,213,000.00
A-4 75,775.52 75,775.52 0.00 0.00 13,246,094.21
A-5 23,062.11 23,062.11 0.00 0.00 5,094,651.59
A-6 24,407.21 29,943.66 0.00 0.00 4,523,573.45
A-7 32,294.99 32,294.99 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 11,882.14 20,219.83 0.00 0.00 2,196,564.19
M-2 3,959.53 6,737.93 0.00 0.00 731,968.81
M-3 3,960.03 6,738.79 0.00 0.00 732,062.79
B-1 3,563.57 6,064.13 0.00 0.00 658,771.95
B-2 1,979.76 3,368.96 0.00 0.00 365,984.41
B-3 2,375.82 4,042.93 0.00 0.00 439,200.49
- -------------------------------------------------------------------------------
738,997.70 2,065,903.66 0.00 0.00 129,811,957.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 873.804644 13.119542 4.708902 17.828444 0.000000 860.685102
A-2 1000.000000 0.000000 5.388965 5.388965 0.000000 1000.000000
A-3 1000.000000 0.000000 5.388965 5.388965 0.000000 1000.000000
A-4 617.533530 0.000000 3.532658 3.532658 0.000000 617.533530
A-5 617.533526 0.000000 2.795407 2.795407 0.000000 617.533526
A-6 905.821980 1.107290 4.881442 5.988732 0.000000 904.714690
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 943.192831 3.566621 5.082834 8.649455 0.000000 939.626210
M-2 943.192824 3.566624 5.082837 8.649461 0.000000 939.626200
M-3 943.192851 3.566628 5.082826 8.649454 0.000000 939.626223
B-1 943.192854 3.566624 5.082827 8.649451 0.000000 939.626230
B-2 943.192837 3.566624 5.082824 8.649448 0.000000 939.626213
B-3 943.192794 3.566618 5.082833 8.649451 0.000000 939.626176
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:33 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 29,650.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,025.90
SUBSERVICER ADVANCES THIS MONTH 11,406.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,217,639.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,811,957.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 466
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 831,012.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.07743720 % 2.80198400 % 1.12057840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.05232620 % 2.81992187 % 1.12775190 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2978 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,352,446.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,820,412.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19561249
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.79
POOL TRADING FACTOR: 83.31858656
................................................................................
Run: 01/26/95 15:24:34 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-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 46,188,738.17 7.050000 % 796,526.64
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 13,485,694.37 6.750000 % 179,218.49
A-6 760944SG4 0.00 0.00 2.750000 % 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 0.082208 % 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 10,204,848.62 7.500000 % 8,256.76
M-2 760944SP4 5,640,445.00 5,566,280.95 7.500000 % 4,503.69
M-3 760944SQ2 3,760,297.00 3,710,854.31 7.500000 % 3,002.46
B-1 2,820,222.00 2,787,666.83 7.500000 % 2,255.51
B-2 940,074.00 929,971.98 7.500000 % 752.44
B-3 1,880,150.99 1,848,644.16 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 254,331,053.39 994,515.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 271,064.23 1,067,590.87 0.00 0.00 45,392,211.53
A-4 149,343.73 149,343.73 0.00 0.00 24,745,827.00
A-5 75,774.67 254,993.16 0.00 0.00 13,306,475.88
A-6 30,871.17 30,871.17 0.00 0.00 0.00
A-7 341,270.50 341,270.50 0.00 0.00 54,662,626.00
A-8 226,177.36 226,177.36 0.00 0.00 36,227,709.00
A-9 214,435.07 214,435.07 0.00 0.00 34,346,901.00
A-10 122,524.90 122,524.90 0.00 0.00 19,625,291.00
A-11 17,404.45 17,404.45 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 63,711.06 71,967.82 0.00 0.00 10,196,591.86
M-2 34,751.49 39,255.18 0.00 0.00 5,561,777.26
M-3 23,167.66 26,170.12 0.00 0.00 3,707,851.85
B-1 17,404.00 19,659.51 0.00 0.00 2,785,411.32
B-2 8,992.49 9,744.93 0.00 0.00 929,219.54
B-3 9,850.74 9,850.74 0.00 0.00 1,847,148.43
- -------------------------------------------------------------------------------
1,606,743.52 2,601,259.51 0.00 0.00 253,335,041.67
===============================================================================
Run: 01/26/95 15:24:34
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-3 932.481304 16.080677 5.472380 21.553057 0.000000 916.400627
A-4 1000.000000 0.000000 6.035108 6.035108 0.000000 1000.000000
A-5 286.575271 3.808450 1.610236 5.418686 0.000000 282.766822
A-7 1000.000000 0.000000 6.243215 6.243215 0.000000 1000.000000
A-8 1000.000000 0.000000 6.243215 6.243215 0.000000 1000.000000
A-9 1000.000000 0.000000 6.243214 6.243214 0.000000 1000.000000
A-10 1000.000000 0.000000 6.243214 6.243214 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-1 986.851388 0.798463 6.161125 6.959588 0.000000 986.052925
M-2 986.851383 0.798464 6.161126 6.959590 0.000000 986.052920
M-3 986.851387 0.798464 6.161125 6.959589 0.000000 986.052924
B-1 988.456522 0.799763 6.171145 6.970908 0.000000 987.656759
B-2 989.254016 0.800405 9.565726 10.366131 0.000000 988.453611
B-3 983.242394 0.000000 5.239335 5.239335 0.000000 982.446857
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,652.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,728.06
SUBSERVICER ADVANCES THIS MONTH 26,669.51
MASTER SERVICER ADVANCES THIS MONTH 1,764.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,696,331.55
(B) TWO MONTHLY PAYMENTS: 1 748,261.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 341,627.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,335,041.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 841
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 229,641.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 790,232.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.15131400 % 7.66008900 % 2.18859750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.12059280 % 7.68398278 % 2.19542440 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0817 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,611,290.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,950,457.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99805148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.86
POOL TRADING FACTOR: 67.37101838
................................................................................
Run: 01/26/95 15:25:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 39,410,444.03 6.970000 % 79,568.76
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 69,431,757.15 79,568.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 228,650.82 308,219.58 0.00 0.00 39,330,875.27
A-2 174,177.13 174,177.13 0.00 0.00 30,021,313.12
S 13,739.62 13,739.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
416,567.57 496,136.33 0.00 0.00 69,352,188.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 970.292622 1.958998 5.629427 7.588425 0.000000 968.333624
A-2 1000.000000 0.000000 5.801783 5.801783 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-95
DISTRIBUTION DATE 30-January-95
Run: 01/26/95 15:25:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 1,735.79
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,352,188.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,208,680.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 100.00000010 % 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: 98.17904440
................................................................................
Run: 01/26/95 15:24:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,722,865.18 9.860000 % 105,476.75
A-2 760944SZ2 24,926,000.00 804,606.76 6.350000 % 464,097.70
A-3 760944TA6 25,850,000.00 25,850,000.00 6.350000 % 0.00
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 5.687000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 10.676390 % 0.00
A-10 760944TC2 0.00 0.00 0.106461 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,282,915.28 7.000000 % 4,520.48
M-2 760944TK4 3,210,000.00 3,169,749.17 7.000000 % 2,712.29
M-3 760944TL2 2,141,000.00 2,114,153.56 7.000000 % 1,809.03
B-1 1,070,000.00 1,056,583.06 7.000000 % 904.10
B-2 642,000.00 633,949.83 7.000000 % 542.46
B-3 963,170.23 951,092.83 7.000000 % 813.82
- -------------------------------------------------------------------------------
214,013,270.23 184,241,915.67 580,876.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,270.27 242,747.02 0.00 0.00 16,617,388.43
A-2 4,253.50 468,351.20 0.00 0.00 340,509.06
A-3 136,654.25 136,654.25 0.00 0.00 25,850,000.00
A-4 248,071.09 248,071.09 0.00 0.00 46,926,000.00
A-5 227,274.93 227,274.93 0.00 0.00 39,000,000.00
A-6 24,988.58 24,988.58 0.00 0.00 4,288,000.00
A-7 179,279.13 179,279.13 0.00 0.00 30,764,000.00
A-8 23,296.62 23,296.62 0.00 0.00 4,920,631.00
A-9 15,619.83 15,619.83 0.00 0.00 1,757,369.00
A-10 16,329.38 16,329.38 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 30,786.52 35,307.00 0.00 0.00 5,278,394.80
M-2 18,471.91 21,184.20 0.00 0.00 3,167,036.88
M-3 12,320.36 14,129.39 0.00 0.00 2,112,344.53
B-1 6,157.30 7,061.40 0.00 0.00 1,055,678.96
B-2 3,694.38 4,236.84 0.00 0.00 633,407.37
B-3 5,542.57 6,356.39 0.00 0.00 950,279.01
- -------------------------------------------------------------------------------
1,090,010.63 1,670,887.26 0.00 0.00 183,661,039.04
===============================================================================
Run: 01/26/95 15:24:35
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-1 753.112595 4.750135 6.181953 10.932088 0.000000 748.362460
A-2 32.279819 18.619020 0.170645 18.789665 0.000000 13.660798
A-3 1000.000000 0.000000 5.286431 5.286431 0.000000 1000.000000
A-4 1000.000000 0.000000 5.286432 5.286432 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827562 5.827562 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827561 5.827561 0.000000 1000.000000
A-7 1000.000000 0.000000 5.827562 5.827562 0.000000 1000.000000
A-8 1000.000000 0.000000 4.734478 4.734478 0.000000 1000.000000
A-9 1000.000000 0.000000 8.888190 8.888190 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 987.460800 0.844950 5.754490 6.599440 0.000000 986.615851
M-2 987.460801 0.844950 5.754489 6.599439 0.000000 986.615851
M-3 987.460794 0.844946 5.754489 6.599435 0.000000 986.615848
B-1 987.460804 0.844953 5.754486 6.599439 0.000000 986.615851
B-2 987.460794 0.844953 5.754486 6.599439 0.000000 986.615841
B-3 987.460784 0.844949 5.754486 6.599435 0.000000 986.615834
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,113.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,635.92
SUBSERVICER ADVANCES THIS MONTH 13,632.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 747,005.72
(B) TWO MONTHLY PAYMENTS: 1 989,402.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 292,796.39
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 183,661,039.04
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 423,224.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.83092360 % 5.73529500 % 1.43378110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.81440330 % 5.74851164 % 1.43708510 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1067 %
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 7.58397899
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.43
POOL TRADING FACTOR: 85.81759385
................................................................................
Run: 01/26/95 15:24:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 48,243,702.28 6.038793 % 392,204.75
A-2 760944UF3 47,547,000.00 40,058,092.94 6.650000 % 188,494.98
A-3 760944UG1 0.00 0.00 2.350000 % 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 28,037,878.85 7.000000 % 110,448.54
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 0.123342 % 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 3,694,881.55 7.000000 % 13,744.82
M-2 760944UR7 1,948,393.00 1,847,437.90 7.000000 % 6,872.40
M-3 760944US5 1,298,929.00 1,231,625.60 7.000000 % 4,581.60
B-1 909,250.00 862,137.61 7.000000 % 3,207.12
B-2 389,679.00 369,487.96 7.000000 % 1,374.48
B-3 649,465.07 615,813.36 7.000000 % 2,290.80
- -------------------------------------------------------------------------------
259,785,708.07 170,709,058.05 723,219.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,652.70 634,857.45 0.00 0.00 47,851,497.53
A-2 221,873.93 410,368.91 0.00 0.00 39,869,597.96
A-3 78,406.58 78,406.58 0.00 0.00 0.00
A-4 105,746.19 105,746.19 0.00 0.00 22,048,000.00
A-5 44,206.32 44,206.32 0.00 0.00 8,492,000.00
A-6 88,667.50 88,667.50 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 163,469.81 273,918.35 0.00 0.00 27,927,430.31
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 17,537.30 17,537.30 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,542.35 35,287.17 0.00 0.00 3,681,136.73
M-2 10,771.15 17,643.55 0.00 0.00 1,840,565.50
M-3 7,180.77 11,762.37 0.00 0.00 1,227,044.00
B-1 5,026.54 8,233.66 0.00 0.00 858,930.49
B-2 2,154.24 3,528.72 0.00 0.00 368,113.48
B-3 3,590.37 5,881.17 0.00 0.00 613,522.56
- -------------------------------------------------------------------------------
1,012,825.75 1,736,045.24 0.00 0.00 169,985,838.56
===============================================================================
Run: 01/26/95 15:24:37
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-1 755.862850 6.144906 3.801785 9.946691 0.000000 749.717945
A-2 842.494646 3.964393 4.666413 8.630806 0.000000 838.530253
A-4 1000.000000 0.000000 4.796181 4.796181 0.000000 1000.000000
A-5 1000.000000 0.000000 5.205643 5.205643 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830320 5.830320 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 431.843620 1.701145 2.517787 4.218932 0.000000 430.142475
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-1 948.185469 3.527214 5.528227 9.055441 0.000000 944.658255
M-2 948.185453 3.527214 5.528222 9.055436 0.000000 944.658239
M-3 948.185467 3.527214 5.528224 9.055438 0.000000 944.658253
B-1 948.185439 3.527215 5.528227 9.055442 0.000000 944.658224
B-2 948.185455 3.527211 5.528242 9.055453 0.000000 944.658244
B-3 948.185497 3.527210 5.528211 9.055421 0.000000 944.658286
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,228.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,305.69
SUBSERVICER ADVANCES THIS MONTH 12,890.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,028,742.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 320,743.17
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 169,985,838.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 635
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 88,188.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.94966230 % 3.96812300 % 1.08221490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.94704220 % 3.97018145 % 1.08277640 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1233 %
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 7.53127293
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.30
POOL TRADING FACTOR: 65.43309862
................................................................................
Run: 01/26/95 15:24:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,128,795.60 7.500000 % 611,304.54
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 6.650000 % 0.00
A-5 760944SY5 446,221.00 446,221.00 267.900000 % 0.00
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 17,286,739.71 7.500000 % 68,019.49
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.036540 % 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 8,740,606.13 7.500000 % 7,058.02
M-2 760944TY4 4,823,973.00 4,767,602.54 7.500000 % 3,849.83
M-3 760944TZ1 3,215,982.00 3,178,401.70 7.500000 % 2,566.55
B-1 1,929,589.00 1,907,040.82 7.500000 % 1,539.93
B-2 803,995.00 794,599.91 7.500000 % 641.64
B-3 1,286,394.99 1,271,362.82 7.500000 % 1,026.62
- -------------------------------------------------------------------------------
321,598,232.99 227,262,149.23 696,006.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 225,403.37 836,707.91 0.00 0.00 35,517,491.06
A-3 255,955.30 255,955.30 0.00 0.00 49,628,000.00
A-4 232,030.58 232,030.58 0.00 0.00 41,944,779.00
A-5 99,441.67 99,441.67 0.00 0.00 446,221.00
A-6 186,643.29 186,643.29 0.00 0.00 32,053,000.00
A-7 69,638.43 69,638.43 0.00 0.00 11,162,000.00
A-8 84,412.10 84,412.10 0.00 0.00 13,530,000.00
A-9 6,382.38 6,382.38 0.00 0.00 1,023,000.00
A-10 107,849.97 175,869.46 0.00 0.00 17,218,720.22
A-11 21,212.21 21,212.21 0.00 0.00 3,400,000.00
A-12 6,907.87 6,907.87 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 54,531.63 61,589.65 0.00 0.00 8,733,548.11
M-2 29,744.52 33,594.35 0.00 0.00 4,763,752.71
M-3 19,829.68 22,396.23 0.00 0.00 3,175,835.15
B-1 11,897.81 13,437.74 0.00 0.00 1,905,500.89
B-2 4,957.42 5,599.06 0.00 0.00 793,958.27
B-3 7,931.90 8,958.52 0.00 0.00 1,270,336.20
- -------------------------------------------------------------------------------
1,424,770.13 2,120,776.75 0.00 0.00 226,566,142.61
===============================================================================
Run: 01/26/95 15:24:38
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-2 704.952109 11.927893 4.398115 16.326008 0.000000 693.024216
A-3 1000.000000 0.000000 5.157478 5.157478 0.000000 1000.000000
A-4 1000.000000 0.000000 5.531811 5.531811 0.000000 1000.000000
A-5 1000.000000 0.000000 222.852959 222.852959 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822959 5.822959 0.000000 1000.000000
A-7 1000.000000 0.000000 6.238885 6.238885 0.000000 1000.000000
A-8 1000.000000 0.000000 6.238884 6.238884 0.000000 1000.000000
A-9 1000.000000 0.000000 6.238886 6.238886 0.000000 1000.000000
A-10 648.171718 2.550412 4.043868 6.594280 0.000000 645.621306
A-11 1000.000000 0.000000 6.238885 6.238885 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.314515 0.798062 6.165980 6.964042 0.000000 987.516453
M-2 988.314516 0.798062 6.165980 6.964042 0.000000 987.516454
M-3 988.314518 0.798061 6.165980 6.964041 0.000000 987.516457
B-1 988.314517 0.798061 6.165981 6.964042 0.000000 987.516456
B-2 988.314492 0.798065 6.165984 6.964049 0.000000 987.516427
B-3 988.314499 0.798060 6.165983 6.964043 0.000000 987.516439
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,447.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,949.83
SUBSERVICER ADVANCES THIS MONTH 38,652.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 3,464,250.67
(B) TWO MONTHLY PAYMENTS: 2 528,551.85
(C) THREE OR MORE MONTHLY PAYMENTS: 2 606,337.83
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 884,192.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 226,566,142.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 774
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 512,492.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.90934680 % 7.34245000 % 1.74820290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.88878370 % 7.35905894 % 1.75215740 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0366 %
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 7.94429627
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.41
POOL TRADING FACTOR: 70.45005829
................................................................................
Run: 01/26/95 15:24:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 154,051,000.00 110,221,336.77 6.713291 % 2,541,966.21
M 760944SU3 3,678,041.61 3,596,868.36 6.713291 % 3,270.58
R 760944SV1 100.00 0.00 6.713291 % 0.00
B-1 4,494,871.91 4,395,671.46 6.713291 % 3,996.92
B-2 1,225,874.16 1,072,964.48 6.713291 % 975.63
- -------------------------------------------------------------------------------
163,449,887.68 119,286,841.07 2,550,209.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 607,144.99 3,149,111.20 0.00 0.00 107,679,370.56
M 19,813.04 23,083.62 0.00 0.00 3,593,597.78
R 0.00 0.00 0.00 0.00 0.00
B-1 24,213.18 28,210.10 0.00 0.00 4,391,674.54
B-2 5,910.35 6,885.98 0.00 0.00 1,071,988.85
- -------------------------------------------------------------------------------
657,081.56 3,207,290.90 0.00 0.00 116,736,631.73
===============================================================================
Run: 01/26/95 15:24:40
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 715.486019 16.500810 3.941195 20.442005 0.000000 698.985210
M 977.930307 0.889218 5.386845 6.276063 0.000000 977.041089
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 977.930305 0.889218 5.386845 6.276063 0.000000 977.041088
B-2 875.264782 0.795865 4.821319 5.617184 0.000000 874.468918
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,562.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,267.41
SUBSERVICER ADVANCES THIS MONTH 40,799.45
MASTER SERVICER ADVANCES THIS MONTH 4,961.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,459,362.46
(B) TWO MONTHLY PAYMENTS: 1 330,207.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,455,949.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,736,631.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 381
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 800,213.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,441,743.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.40024780 % 3.01531000 % 4.58444190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.24128620 % 3.07838056 % 4.68033330 %
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 7.18044165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.73
POOL TRADING FACTOR: 71.42044169
................................................................................
Run: 01/26/95 15:24:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,982,056.61 7.000000 % 1,396,022.56
A-2 760944VV7 41,000,000.00 32,931,137.82 7.000000 % 224,143.40
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 1,460,889.22 0.000000 % 5,865.75
A-9 760944WC8 0.00 0.00 0.252299 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,497,829.65 7.000000 % 7,970.05
M-2 760944WE4 7,479,800.00 7,387,343.52 7.000000 % 6,199.04
M-3 760944WF1 4,274,200.00 4,221,367.37 7.000000 % 3,542.33
B-1 2,564,500.00 2,532,800.68 7.000000 % 2,125.38
B-2 854,800.00 844,233.98 7.000000 % 708.43
B-3 1,923,420.54 1,899,645.42 7.000000 % 1,594.09
- -------------------------------------------------------------------------------
427,416,329.03 368,713,304.27 1,648,171.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 250,246.23 1,646,268.79 0.00 0.00 41,586,034.05
A-2 191,728.68 415,872.08 0.00 0.00 32,706,994.42
A-3 844,584.28 844,584.28 0.00 0.00 145,065,000.00
A-4 210,323.70 210,323.70 0.00 0.00 36,125,000.00
A-5 280,934.24 280,934.24 0.00 0.00 48,253,000.00
A-6 161,150.16 161,150.16 0.00 0.00 27,679,000.00
A-7 45,610.40 45,610.40 0.00 0.00 7,834,000.00
A-8 0.00 5,865.75 0.00 0.00 1,455,023.47
A-9 77,372.50 77,372.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 55,297.41 63,267.46 0.00 0.00 9,489,859.60
M-2 43,009.92 49,208.96 0.00 0.00 7,381,144.48
M-3 24,577.26 28,119.59 0.00 0.00 4,217,825.04
B-1 14,746.24 16,871.62 0.00 0.00 2,530,675.30
B-2 4,915.22 5,623.65 0.00 0.00 843,525.55
B-3 11,059.94 12,654.03 0.00 0.00 1,898,051.33
- -------------------------------------------------------------------------------
2,215,556.18 3,863,727.21 0.00 0.00 367,065,133.24
===============================================================================
Run: 01/26/95 15:24:42
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-1 460.997851 14.972839 2.683980 17.656819 0.000000 446.025012
A-2 803.198483 5.466912 4.676309 10.143221 0.000000 797.731571
A-3 1000.000000 0.000000 5.822109 5.822109 0.000000 1000.000000
A-4 1000.000000 0.000000 5.822109 5.822109 0.000000 1000.000000
A-5 1000.000000 0.000000 5.822109 5.822109 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822109 5.822109 0.000000 1000.000000
A-7 1000.000000 0.000000 5.822109 5.822109 0.000000 1000.000000
A-8 967.599023 3.885095 0.000000 3.885095 0.000000 963.713928
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.639175 0.828772 5.750144 6.578916 0.000000 986.810403
M-2 987.639178 0.828771 5.750143 6.578914 0.000000 986.810407
M-3 987.639177 0.828770 5.750143 6.578913 0.000000 986.810407
B-1 987.639181 0.828770 5.750142 6.578912 0.000000 986.810411
B-2 987.639190 0.828767 5.750140 6.578907 0.000000 986.810424
B-3 987.639146 0.828774 5.750141 6.578915 0.000000 986.810373
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 88,454.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,865.76
SUBSERVICER ADVANCES THIS MONTH 64,669.49
MASTER SERVICER ADVANCES THIS MONTH 5,766.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 6,073,387.64
(B) TWO MONTHLY PAYMENTS: 6 2,244,191.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,264,944.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 367,065,133.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,232
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 843,874.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,338,767.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84451620 % 5.72437700 % 1.43110650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.81841860 % 5.74525533 % 1.43632610 %
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 7.63860259
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.64
POOL TRADING FACTOR: 85.87999763
................................................................................
Run: 01/26/95 15:24:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 70,208,634.61 6.500000 % 1,449,001.02
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 32,672,516.56 6.500000 % 196,936.87
A-6 760944VG0 64,049,000.00 60,122,646.82 6.500000 % 160,175.32
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 0.257900 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,636,084.94 6.500000 % 35,953.95
B 781,392.32 741,354.07 6.500000 % 2,766.12
- -------------------------------------------------------------------------------
312,503,992.32 267,347,237.00 1,844,833.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 379,604.94 1,828,605.96 0.00 0.00 68,759,633.59
A-2 201,674.12 201,674.12 0.00 0.00 37,300,000.00
A-3 94,521.90 94,521.90 0.00 0.00 17,482,000.00
A-4 27,682.88 27,682.88 0.00 0.00 5,120,000.00
A-5 176,654.18 373,591.05 0.00 0.00 32,475,579.69
A-6 325,071.89 485,247.21 0.00 0.00 59,962,471.50
A-7 184,177.67 184,177.67 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 57,340.75 57,340.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 52,100.51 88,054.46 0.00 0.00 9,600,130.99
B 4,008.34 6,774.46 0.00 0.00 738,587.95
- -------------------------------------------------------------------------------
1,502,837.18 3,347,670.46 0.00 0.00 265,502,403.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 793.533101 16.377334 4.290485 20.667819 0.000000 777.155766
A-2 1000.000000 0.000000 5.406813 5.406813 0.000000 1000.000000
A-3 1000.000000 0.000000 5.406813 5.406813 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406813 5.406813 0.000000 1000.000000
A-5 871.267108 5.251650 4.710778 9.962428 0.000000 866.015458
A-6 938.697666 2.500825 5.075362 7.576187 0.000000 936.196842
A-7 1000.000000 0.000000 5.406813 5.406813 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 948.760394 3.539994 5.129770 8.669764 0.000000 945.220400
B 948.760374 3.539989 5.129766 8.669755 0.000000 945.220386
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,306.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,298.53
SUBSERVICER ADVANCES THIS MONTH 9,068.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 977,653.75
(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 265,502,403.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 944
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 847,313.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.11836680 % 0.27730000 % 3.60433310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.10597920 % 0.27818503 % 3.61583580 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2580 %
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 7.15872390
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.24
POOL TRADING FACTOR: 84.95968379
................................................................................
Run: 01/26/95 15:24:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 53,249,503.19 5.400000 % 615,515.40
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 33,943,986.56 7.000000 % 319,389.87
A-5 760944WN4 491,000.00 463,152.82 7.000000 % 10,668.06
A-6 760944VS4 29,197,500.00 27,809,299.58 6.000000 % 161,026.66
A-7 760944WW4 9,732,500.00 9,269,766.53 10.000000 % 53,675.55
A-8 760944WX2 20,191,500.00 17,081,606.39 5.337000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 10.880335 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.250000 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 6.300000 % 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 0.157070 % 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 5,275,979.65 7.000000 % 4,544.35
M-2 760944WQ7 3,209,348.00 3,165,571.42 7.000000 % 2,726.60
M-3 760944WR5 2,139,566.00 2,110,381.61 7.000000 % 1,817.73
B-1 1,390,718.00 1,371,748.13 7.000000 % 1,181.53
B-2 320,935.00 316,557.35 7.000000 % 272.66
B-3 962,805.06 949,672.03 7.000000 % 817.98
- -------------------------------------------------------------------------------
213,956,513.06 196,621,213.70 1,171,636.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 239,271.87 854,787.27 0.00 0.00 52,633,987.79
A-2 97,526.11 97,526.11 0.00 0.00 18,171,000.00
A-3 25,099.02 25,099.02 0.00 0.00 4,309,000.00
A-4 197,716.64 517,106.51 0.00 0.00 33,624,596.69
A-5 2,697.76 13,365.82 0.00 0.00 452,484.76
A-6 138,842.89 299,869.55 0.00 0.00 27,648,272.92
A-7 77,134.93 130,810.48 0.00 0.00 9,216,090.98
A-8 75,859.19 75,859.19 0.00 0.00 17,081,606.39
A-9 66,279.08 66,279.08 0.00 0.00 7,320,688.44
A-10 52,512.90 52,512.90 0.00 0.00 8,704,536.00
A-11 16,297.11 16,297.11 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 79,211.55 79,211.55 0.00 0.00 0.00
A-14 25,698.33 25,698.33 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,731.48 35,275.83 0.00 0.00 5,271,435.30
M-2 18,438.79 21,165.39 0.00 0.00 3,162,844.82
M-3 12,292.53 14,110.26 0.00 0.00 2,108,563.88
B-1 7,990.14 9,171.67 0.00 0.00 1,370,566.60
B-2 1,843.88 2,116.54 0.00 0.00 316,284.69
B-3 5,531.66 6,349.64 0.00 0.00 948,854.05
- -------------------------------------------------------------------------------
1,170,975.86 2,342,612.25 0.00 0.00 195,449,577.31
===============================================================================
Run: 01/26/95 15:24:44
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-1 900.229974 10.405833 4.045103 14.450936 0.000000 889.824141
A-2 1000.000000 0.000000 5.367129 5.367129 0.000000 1000.000000
A-3 1000.000000 0.000000 5.824790 5.824790 0.000000 1000.000000
A-4 976.027355 9.183755 5.685156 14.868911 0.000000 966.843601
A-5 943.284766 21.727210 5.494420 27.221630 0.000000 921.557556
A-6 952.454819 5.515084 4.755301 10.270385 0.000000 946.939735
A-7 952.454819 5.515083 7.925500 13.440583 0.000000 946.939736
A-8 845.980060 0.000000 3.756986 3.756986 0.000000 845.980060
A-9 845.980059 0.000000 7.659222 7.659222 0.000000 845.980059
A-10 1000.000000 0.000000 6.032820 6.032820 0.000000 1000.000000
A-11 1000.000000 0.000000 5.242312 5.242312 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-1 986.359664 0.849579 5.745339 6.594918 0.000000 985.510085
M-2 986.359666 0.849581 5.745338 6.594919 0.000000 985.510085
M-3 986.359668 0.849579 5.745338 6.594917 0.000000 985.510089
B-1 986.359657 0.849583 5.745334 6.594917 0.000000 985.510075
B-2 986.359699 0.849580 5.745338 6.594918 0.000000 985.510119
B-3 986.359617 0.849580 5.745337 6.594917 0.000000 985.510037
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,522.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,653.24
SUBSERVICER ADVANCES THIS MONTH 22,947.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,792,767.94
(B) TWO MONTHLY PAYMENTS: 1 195,856.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 409,351.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,449,577.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 643
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,002,280.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29171560 % 5.36663000 % 1.34165460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25731500 % 5.39415032 % 1.34853470 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1570 %
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 7.54190166
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.56
POOL TRADING FACTOR: 91.35014144
................................................................................
Run: 01/26/95 15:24:46 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-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 95,771,250.71 6.690773 % 1,899,086.23
M 760944VP0 3,025,700.00 2,960,540.83 6.690773 % 2,719.06
R 760944VQ8 100.00 0.00 6.690773 % 0.00
B-1 3,429,100.00 3,355,253.50 6.690773 % 3,081.58
B-2 941,300.03 894,511.05 6.690773 % 821.55
- -------------------------------------------------------------------------------
134,473,200.03 102,981,556.09 1,905,708.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 526,976.99 2,426,063.22 0.00 0.00 93,872,164.48
M 16,290.24 19,009.30 0.00 0.00 2,957,821.77
R 0.00 0.00 0.00 0.00 0.00
B-1 18,462.13 21,543.71 0.00 0.00 3,352,171.92
B-2 4,921.99 5,743.54 0.00 0.00 893,689.50
- -------------------------------------------------------------------------------
566,651.35 2,472,359.77 0.00 0.00 101,075,847.67
===============================================================================
Run: 01/26/95 15:24:46
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 753.647400 14.944374 4.146911 19.091285 0.000000 738.703026
M 978.464762 0.898655 5.383957 6.282612 0.000000 977.566107
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 978.464758 0.898656 5.383958 6.282614 0.000000 977.566102
B-2 950.293234 0.872772 5.228949 6.101721 0.000000 949.420452
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,838.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,960.91
SUBSERVICER ADVANCES THIS MONTH 30,351.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,589,116.84
(B) TWO MONTHLY PAYMENTS: 3 967,142.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 885,238.85
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,198,906.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,075,847.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 318
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,811,126.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.99844980 % 2.87482600 % 4.12672400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.87299260 % 2.92633882 % 4.20066860 %
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 7.16147453
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.28
POOL TRADING FACTOR: 75.16430608
................................................................................
Run: 01/26/95 15:24:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,282,760.35 6.849569 % 86,264.37
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849569 % 0.00
A-3 760944XB9 15,000,000.00 14,223,849.73 6.849569 % 17,530.74
A-4 32,700,000.00 32,700,000.00 6.849569 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849569 % 0.00
B-1 2,684,092.00 2,643,292.12 6.849569 % 2,362.28
B-2 1,609,940.00 1,585,467.90 6.849569 % 1,416.91
B-3 1,341,617.00 1,321,223.57 6.849569 % 1,180.76
B-4 536,646.00 528,488.66 6.849569 % 472.30
B-5 375,652.00 369,941.86 6.849569 % 330.61
B-6 429,317.20 422,791.30 6.849569 % 377.85
- -------------------------------------------------------------------------------
107,329,364.20 102,627,815.49 109,935.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,873.75 219,138.12 0.00 0.00 23,196,495.98
A-2 145,812.80 145,812.80 0.00 0.00 25,550,000.00
A-3 81,174.92 98,705.66 0.00 0.00 14,206,318.99
A-4 186,617.54 186,617.54 0.00 0.00 32,700,000.00
A-5 4,343.81 4,343.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 15,085.16 17,447.44 0.00 0.00 2,640,929.84
B-2 9,048.20 10,465.11 0.00 0.00 1,584,050.99
B-3 7,540.17 8,720.93 0.00 0.00 1,320,042.81
B-4 3,016.06 3,488.36 0.00 0.00 528,016.36
B-5 2,111.24 2,441.85 0.00 0.00 369,611.25
B-6 2,412.85 2,790.70 0.00 0.00 422,413.45
- -------------------------------------------------------------------------------
590,036.50 699,972.32 0.00 0.00 102,517,879.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 859.079048 3.182952 4.902729 8.085681 0.000000 855.896096
A-2 1000.000000 0.000000 5.706959 5.706959 0.000000 1000.000000
A-3 948.256649 1.168716 5.411661 6.580377 0.000000 947.087933
A-4 1000.000000 0.000000 5.706958 5.706958 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 984.799373 0.880104 5.620210 6.500314 0.000000 983.919270
B-2 984.799371 0.880101 5.620209 6.500310 0.000000 983.919270
B-3 984.799365 0.880102 5.620211 6.500313 0.000000 983.919263
B-4 984.799402 0.880096 5.620204 6.500300 0.000000 983.919306
B-5 984.799389 0.880096 5.620202 6.500298 0.000000 983.919292
B-6 984.799351 0.880095 5.620203 6.500298 0.000000 983.919256
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,044.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,795.35
SUBSERVICER ADVANCES THIS MONTH 5,907.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 885,672.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,517,879.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 346
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,218.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.30473380 % 6.69526620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.30354400 % 6.69645600 %
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 7.27148215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.99
POOL TRADING FACTOR: 95.51708466
................................................................................
Run: 01/26/95 15:24:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,034,983.36 7.092363 % 12,063.78
A-2 760944XF0 25,100,000.00 14,807,858.02 7.092363 % 116,582.35
A-3 760944XG8 29,000,000.00 17,108,680.55 6.002363 % 134,696.73
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.092363 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.092363 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.092363 % 0.00
R-I 760944XL7 100.00 0.00 7.092363 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.092363 % 0.00
M-1 760944XM5 5,029,000.00 4,973,013.89 7.092363 % 4,254.59
M-2 760944XN3 3,520,000.00 3,480,813.08 7.092363 % 2,977.96
M-3 760944XP8 2,012,000.00 1,989,601.10 7.092363 % 1,702.18
B-1 760944B80 1,207,000.00 1,193,562.89 7.092363 % 1,021.14
B-2 760944B98 402,000.00 397,524.67 7.092363 % 340.10
B-3 905,558.27 895,477.04 7.092363 % 766.11
- -------------------------------------------------------------------------------
201,163,005.27 177,558,514.60 274,404.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 23,834.04 35,897.82 0.00 0.00 4,022,919.58
A-2 87,467.81 204,050.16 0.00 0.00 14,691,275.67
A-3 85,527.12 220,223.85 0.00 0.00 16,973,983.82
A-4 15,531.31 15,531.31 0.00 0.00 0.00
A-5 307,918.24 307,918.24 0.00 0.00 52,129,000.00
A-6 208,311.01 208,311.01 0.00 0.00 35,266,000.00
A-7 243,846.63 243,846.63 0.00 0.00 41,282,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,374.86 33,629.45 0.00 0.00 4,968,759.30
M-2 20,560.65 23,538.61 0.00 0.00 3,477,835.12
M-3 11,752.27 13,454.45 0.00 0.00 1,987,898.92
B-1 7,050.20 8,071.34 0.00 0.00 1,192,541.75
B-2 2,348.12 2,688.22 0.00 0.00 397,184.57
B-3 5,289.45 6,055.56 0.00 0.00 894,710.93
- -------------------------------------------------------------------------------
1,048,811.71 1,323,216.65 0.00 0.00 177,284,109.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 791.173208 2.365447 4.673341 7.038788 0.000000 788.807761
A-2 589.954503 4.644715 3.484773 8.129488 0.000000 585.309788
A-3 589.954502 4.644715 2.949211 7.593926 0.000000 585.309787
A-5 1000.000000 0.000000 5.906851 5.906851 0.000000 1000.000000
A-6 1000.000000 0.000000 5.906851 5.906851 0.000000 1000.000000
A-7 1000.000000 0.000000 5.906851 5.906851 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.867347 0.846011 5.841094 6.687105 0.000000 988.021336
M-2 988.867352 0.846011 5.841094 6.687105 0.000000 988.021341
M-3 988.867346 0.846014 5.841088 6.687102 0.000000 988.021332
B-1 988.867349 0.846015 5.841094 6.687109 0.000000 988.021334
B-2 988.867338 0.846020 5.841095 6.687115 0.000000 988.021318
B-3 988.867387 0.846009 5.841093 6.687102 0.000000 988.021378
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,883.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,638.38
SUBSERVICER ADVANCES THIS MONTH 12,538.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,213,306.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 623,058.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 177,284,109.66
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 122,497.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.71789770 % 5.88168200 % 1.40041980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.71286600 % 5.88574653 % 1.40138740 %
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 7.46673232
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.31
POOL TRADING FACTOR: 88.12957901
................................................................................
Run: 01/26/95 15:24:49 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-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 21,902,448.90 6.573370 % 1,249,714.88
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 47,569,020.21 6.250000 % 516,263.98
A-5 760944YM4 24,343,000.00 24,343,000.00 6.400000 % 0.00
A-6 760944YN2 0.00 0.00 2.100000 % 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 31,748,239.23 7.000000 % 74,725.07
A-12 760944YX0 16,300,192.00 11,995,104.41 6.762500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.318863 % 0.00
A-14 760944YZ5 0.00 0.00 0.212125 % 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 7,905,595.83 6.500000 % 29,249.19
B 777,263.95 560,771.36 6.500000 % 2,074.75
- -------------------------------------------------------------------------------
259,085,063.95 225,040,606.97 1,872,027.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 119,690.66 1,369,405.54 0.00 0.00 20,652,734.02
A-2 22,366.99 22,366.99 0.00 0.00 6,046,000.00
A-3 72,896.42 72,896.42 0.00 0.00 17,312,000.00
A-4 247,163.15 763,427.13 0.00 0.00 47,052,756.23
A-5 129,519.02 129,519.02 0.00 0.00 24,343,000.00
A-6 42,498.43 42,498.43 0.00 0.00 0.00
A-7 23,240.12 23,240.12 0.00 0.00 4,877,000.00
A-8 39,857.36 39,857.36 0.00 0.00 7,400,000.00
A-9 140,039.36 140,039.36 0.00 0.00 26,000,000.00
A-10 58,529.33 58,529.33 0.00 0.00 11,167,000.00
A-11 184,755.42 259,480.49 0.00 0.00 31,673,514.16
A-12 67,435.84 67,435.84 0.00 0.00 11,995,104.41
A-13 22,312.59 22,312.59 0.00 0.00 6,214,427.03
A-14 39,685.59 39,685.59 0.00 0.00 0.00
R-I 1.91 1.91 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,719.63 71,968.82 0.00 0.00 7,876,346.64
B 3,030.26 5,105.01 0.00 0.00 558,696.61
- -------------------------------------------------------------------------------
1,255,742.08 3,127,769.95 0.00 0.00 223,168,579.10
===============================================================================
Run: 01/26/95 15:24:49
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-1 624.001393 35.604413 3.409990 39.014403 0.000000 588.396981
A-2 1000.000000 0.000000 3.699469 3.699469 0.000000 1000.000000
A-3 1000.000000 0.000000 4.210745 4.210745 0.000000 1000.000000
A-4 897.173199 9.736972 4.661609 14.398581 0.000000 887.436228
A-5 1000.000000 0.000000 5.320586 5.320586 0.000000 1000.000000
A-7 1000.000000 0.000000 4.765249 4.765249 0.000000 1000.000000
A-8 1000.000000 0.000000 5.386130 5.386130 0.000000 1000.000000
A-9 1000.000000 0.000000 5.386129 5.386129 0.000000 1000.000000
A-10 1000.000000 0.000000 5.241276 5.241276 0.000000 1000.000000
A-11 793.606780 1.867893 4.618308 6.486201 0.000000 791.738887
A-12 735.887308 0.000000 4.137119 4.137119 0.000000 735.887308
A-13 735.887309 0.000000 2.642167 2.642167 0.000000 735.887309
R-I 0.000000 0.000000 19.050000 19.050000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 953.446359 3.527569 5.152158 8.679727 0.000000 949.918790
B 721.468376 2.669299 3.898611 6.567910 0.000000 718.799077
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,869.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,616.79
SUBSERVICER ADVANCES THIS MONTH 12,136.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 512,535.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 504,473.41
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 312,437.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 223,168,579.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 838
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,039,420.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.23784910 % 3.51296400 % 0.24918670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.22032670 % 3.52932598 % 0.25034730 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2122 %
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 7.13054087
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.20
POOL TRADING FACTOR: 86.13718433
................................................................................
Run: 01/26/95 15:24:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 33,110,576.56 7.000000 % 569,006.08
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 6.650000 % 0.00
A-7 760944ZK7 0.00 0.00 2.850000 % 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 0.125974 % 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 6,583,901.31 7.000000 % 5,562.90
M-2 760944ZS0 4,012,200.00 3,950,222.63 7.000000 % 3,337.64
M-3 760944ZT8 2,674,800.00 2,633,481.77 7.000000 % 2,225.09
B-1 1,604,900.00 1,580,108.75 7.000000 % 1,335.07
B-2 534,900.00 526,637.29 7.000000 % 444.97
B-3 1,203,791.32 1,185,196.05 7.000000 % 1,001.40
- -------------------------------------------------------------------------------
267,484,931.32 246,393,064.36 582,913.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 193,082.76 762,088.84 0.00 0.00 32,541,570.48
A-2 149,976.14 149,976.14 0.00 0.00 29,037,000.00
A-3 195,318.34 195,318.34 0.00 0.00 36,634,000.00
A-4 103,479.42 103,479.42 0.00 0.00 18,679,000.00
A-5 249,795.12 249,795.12 0.00 0.00 43,144,000.00
A-6 119,450.56 119,450.56 0.00 0.00 21,561,940.00
A-7 51,193.10 51,193.10 0.00 0.00 0.00
A-8 99,134.70 99,134.70 0.00 0.00 17,000,000.00
A-9 122,460.51 122,460.51 0.00 0.00 21,000,000.00
A-10 56,955.80 56,955.80 0.00 0.00 9,767,000.00
A-11 25,857.66 25,857.66 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 38,393.71 43,956.61 0.00 0.00 6,578,338.41
M-2 23,035.54 26,373.18 0.00 0.00 3,946,884.99
M-3 15,357.03 17,582.12 0.00 0.00 2,631,256.68
B-1 9,214.33 10,549.40 0.00 0.00 1,578,773.68
B-2 3,071.06 3,516.03 0.00 0.00 526,192.32
B-3 6,911.40 7,912.80 0.00 0.00 1,184,194.65
- -------------------------------------------------------------------------------
1,462,687.18 2,045,600.33 0.00 0.00 245,810,151.21
===============================================================================
Run: 01/26/95 15:24:51
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-1 613.795354 10.548088 3.579319 14.127407 0.000000 603.247265
A-2 1000.000000 0.000000 5.165001 5.165001 0.000000 1000.000000
A-3 1000.000000 0.000000 5.331614 5.331614 0.000000 1000.000000
A-4 1000.000000 0.000000 5.539880 5.539880 0.000000 1000.000000
A-5 1000.000000 0.000000 5.789800 5.789800 0.000000 1000.000000
A-6 1000.000000 0.000000 5.539880 5.539880 0.000000 1000.000000
A-8 1000.000000 0.000000 5.831453 5.831453 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831453 5.831453 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831453 5.831453 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.552774 0.831873 5.741373 6.573246 0.000000 983.720901
M-2 984.552772 0.831873 5.741374 6.573247 0.000000 983.720899
M-3 984.552778 0.831872 5.741375 6.573247 0.000000 983.720906
B-1 984.552776 0.831871 5.741373 6.573244 0.000000 983.720905
B-2 984.552795 0.831875 5.741372 6.573247 0.000000 983.720920
B-3 984.552746 0.831872 5.741369 6.573241 0.000000 983.720875
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,871.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,010.70
SUBSERVICER ADVANCES THIS MONTH 14,653.23
MASTER SERVICER ADVANCES THIS MONTH 2,742.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,504,872.17
(B) TWO MONTHLY PAYMENTS: 2 401,265.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 236,119.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 245,810,151.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 841
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 395,257.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 374,729.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.31980070 % 5.34414600 % 1.33605310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30961690 % 5.35229323 % 1.33808980 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1261 %
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 7.54326497
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.02
POOL TRADING FACTOR: 91.89682200
................................................................................
Run: 01/26/95 15:24:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 75,603,482.10 6.500000 % 118,105.17
A-2 760944ZB7 0.00 0.00 2.500000 % 0.00
A-3 760944ZD3 59,980,000.00 55,015,339.90 5.500000 % 157,473.57
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 7.270000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 6.055048 % 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 4,908,825.37 0.000000 % 5,317.46
A-16 760944A40 0.00 0.00 0.077364 % 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 7,104,311.24 7.000000 % 6,213.43
M-2 760944B49 4,801,400.00 4,735,878.71 7.000000 % 4,142.00
M-3 760944B56 3,200,900.00 3,157,219.61 7.000000 % 2,761.30
B-1 1,920,600.00 1,894,390.92 7.000000 % 1,656.83
B-2 640,200.00 631,463.66 7.000000 % 552.28
B-3 1,440,484.07 1,420,826.77 7.000000 % 1,242.66
- -------------------------------------------------------------------------------
320,088,061.92 292,774,760.29 297,464.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 409,461.81 527,566.98 0.00 0.00 75,485,376.93
A-2 157,485.31 157,485.31 0.00 0.00 0.00
A-3 252,118.51 409,592.08 0.00 0.00 54,857,866.33
A-4 200,385.08 200,385.08 0.00 0.00 34,356,514.27
A-5 63,207.02 63,207.02 0.00 0.00 10,837,000.00
A-6 14,843.76 14,843.76 0.00 0.00 2,545,000.00
A-7 37,211.49 37,211.49 0.00 0.00 6,380,000.00
A-8 40,282.39 40,282.39 0.00 0.00 6,906,514.27
A-9 238,755.94 238,755.94 0.00 0.00 39,415,000.00
A-10 56,818.70 56,818.70 0.00 0.00 11,262,000.00
A-11 0.00 0.00 0.00 0.00 2,404,993.47
A-12 0.00 0.00 0.00 0.00 5,930,000.00
A-13 0.00 0.00 0.00 0.00 1,477,000.00
A-14 97,922.19 97,922.19 0.00 0.00 16,789,000.00
A-15 0.00 5,317.46 0.00 0.00 4,903,507.91
A-16 18,872.49 18,872.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,436.05 47,649.48 0.00 0.00 7,098,097.81
M-2 27,622.11 31,764.11 0.00 0.00 4,731,736.71
M-3 18,414.54 21,175.84 0.00 0.00 3,154,458.31
B-1 11,049.07 12,705.90 0.00 0.00 1,892,734.09
B-2 3,683.03 4,235.31 0.00 0.00 630,911.38
B-3 8,287.01 9,529.67 0.00 0.00 1,419,584.11
- -------------------------------------------------------------------------------
1,697,856.50 1,995,321.20 0.00 0.00 292,477,295.59
===============================================================================
Run: 01/26/95 15:24:52
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-1 939.710668 1.467984 5.089390 6.557374 0.000000 938.242684
A-3 917.228074 2.625435 4.203376 6.828811 0.000000 914.602640
A-4 803.491996 0.000000 4.686384 4.686384 0.000000 803.491996
A-5 1000.000000 0.000000 5.832520 5.832520 0.000000 1000.000000
A-6 1000.000000 0.000000 5.832519 5.832519 0.000000 1000.000000
A-7 1000.000000 0.000000 5.832522 5.832522 0.000000 1000.000000
A-8 451.140785 0.000000 2.631288 2.631288 0.000000 451.140785
A-9 1000.000000 0.000000 6.057489 6.057489 0.000000 1000.000000
A-10 1000.000000 0.000000 5.045170 5.045170 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 5.832521 5.832521 0.000000 1000.000000
A-15 978.306204 1.059745 0.000000 1.059745 0.000000 977.246459
R-I 0.000000 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-1 986.353711 0.862665 5.752929 6.615594 0.000000 985.491046
M-2 986.353711 0.862665 5.752928 6.615593 0.000000 985.491046
M-3 986.353716 0.862664 5.752926 6.615590 0.000000 985.491053
B-1 986.353702 0.862663 5.752926 6.615589 0.000000 985.491039
B-2 986.353733 0.862668 5.752937 6.615605 0.000000 985.491065
B-3 986.353685 0.862668 5.752934 6.615602 0.000000 985.491016
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 79,919.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,734.05
SUBSERVICER ADVANCES THIS MONTH 19,458.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,367,619.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 581,967.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 292,477,295.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,017
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 41,181.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.41912720 % 5.20985900 % 1.37101370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.41820320 % 5.12323283 % 1.37120620 %
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 7.41262729
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.05
POOL TRADING FACTOR: 91.37400934
................................................................................
Run: 01/26/95 15:24:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 33,190,334.30 6.000000 % 1,202,776.84
A-2 760944XZ6 23,385,000.00 23,385,000.00 6.000000 % 0.00
A-3 760944YA0 35,350,000.00 35,350,000.00 6.000000 % 0.00
A-4 760944YG7 3,602,000.00 3,602,000.00 6.000000 % 0.00
A-5 760944YB8 10,125,000.00 10,125,000.00 6.000000 % 0.00
A-6 760944YC6 25,000,000.00 14,471,035.75 6.000000 % 0.00
A-7 760944YD4 5,342,000.00 4,895,202.95 6.000000 % 0.00
A-8 760944YE2 9,228,000.00 8,639,669.72 5.237000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 6.883902 % 0.00
A-10 760944XV5 1,612,120.00 1,509,339.44 8.300000 % 0.00
A-11 760944XW3 1,692,000.00 1,692,000.00 5.337000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 7.136571 % 0.00
A-13 760944XY9 0.00 0.00 0.374442 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,911,689.12 6.000000 % 7,242.70
M-2 760944YJ1 3,132,748.00 2,982,234.70 6.000000 % 11,298.61
B 481,961.44 458,805.54 6.000000 % 1,738.25
- -------------------------------------------------------------------------------
160,653,750.44 146,729,779.42 1,223,056.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 165,700.09 1,368,476.93 0.00 0.00 31,987,557.46
A-2 116,747.75 116,747.75 0.00 0.00 23,385,000.00
A-3 176,482.05 176,482.05 0.00 0.00 35,350,000.00
A-4 17,982.70 17,982.70 0.00 0.00 3,602,000.00
A-5 50,548.25 50,548.25 0.00 0.00 10,125,000.00
A-6 72,245.49 72,245.49 0.00 0.00 14,471,035.75
A-7 24,438.91 24,438.91 0.00 0.00 4,895,202.95
A-8 37,647.80 37,647.80 0.00 0.00 8,639,669.72
A-9 20,222.13 20,222.13 0.00 0.00 3,530,467.90
A-10 10,423.77 10,423.77 0.00 0.00 1,509,339.44
A-11 7,513.76 7,513.76 0.00 0.00 1,692,000.00
A-12 5,860.93 5,860.93 0.00 0.00 987,000.00
A-13 45,715.41 45,715.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,543.96 16,786.66 0.00 0.00 1,904,446.42
M-2 14,888.57 26,187.18 0.00 0.00 2,970,936.09
B 2,290.55 4,028.80 0.00 0.00 457,067.29
- -------------------------------------------------------------------------------
778,252.12 2,001,308.52 0.00 0.00 145,506,723.02
===============================================================================
Run: 01/26/95 15:24:54
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-1 953.005837 34.535758 4.757805 39.293563 0.000000 918.470080
A-2 1000.000000 0.000000 4.992420 4.992420 0.000000 1000.000000
A-3 1000.000000 0.000000 4.992420 4.992420 0.000000 1000.000000
A-4 1000.000000 0.000000 4.992421 4.992421 0.000000 1000.000000
A-5 1000.000000 0.000000 4.992420 4.992420 0.000000 1000.000000
A-6 578.841430 0.000000 2.889820 2.889820 0.000000 578.841430
A-7 916.361466 0.000000 4.574861 4.574861 0.000000 916.361466
A-8 936.245093 0.000000 4.079736 4.079736 0.000000 936.245093
A-9 936.245094 0.000000 5.362708 5.362708 0.000000 936.245094
A-10 936.245093 0.000000 6.465877 6.465877 0.000000 936.245093
A-11 1000.000000 0.000000 4.440757 4.440757 0.000000 1000.000000
A-12 1000.000000 0.000000 5.938126 5.938126 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.954872 3.606613 4.752561 8.359174 0.000000 948.348259
M-2 951.954865 3.606613 4.752559 8.359172 0.000000 948.348252
B 951.954870 3.606616 4.752559 8.359175 0.000000 948.348254
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,078.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,660.75
SUBSERVICER ADVANCES THIS MONTH 8,517.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 948,967.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,506,723.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 498
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 667,150.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.35198160 % 0.31268700 % 3.33533100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.33525540 % 0.31412108 % 3.35062350 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3739 %
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 6.73726630
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.67
POOL TRADING FACTOR: 90.57163161
................................................................................
Run: 01/26/95 15:24:56 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 135,538,060.00 122,912,295.04 6.400000 % 650,986.16
A-2 760944C30 0.00 0.00 1.100000 % 0.00
A-3 760944C48 30,006,995.00 25,993,828.54 4.750000 % 244,121.79
A-4 760944C55 0.00 0.00 1.100000 % 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 36,073,742.47 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,668,186.97 0.000000 % 5,848.04
A-12 760944D54 0.00 0.00 0.136422 % 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 10,691,293.93 6.750000 % 9,533.85
M-2 760944E20 6,487,300.00 6,414,578.61 6.750000 % 5,720.13
M-3 760944E38 4,325,000.00 4,276,517.59 6.750000 % 3,813.54
B-1 2,811,100.00 2,779,588.11 6.750000 % 2,478.67
B-2 865,000.00 855,303.52 6.750000 % 762.71
B-3 1,730,037.55 1,706,795.49 6.750000 % 1,522.02
- -------------------------------------------------------------------------------
432,489,516.55 408,780,572.95 924,786.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 655,227.86 1,306,214.02 0.00 0.00 122,261,308.88
A-2 63,510.45 63,510.45 0.00 0.00 0.00
A-3 102,844.46 346,966.25 0.00 0.00 25,749,706.75
A-4 49,106.84 49,106.84 0.00 0.00 0.00
A-5 309,575.81 309,575.81 0.00 0.00 59,945,733.43
A-6 33,990.01 33,990.01 0.00 0.00 6,581,768.14
A-7 132,212.61 132,212.61 0.00 0.00 24,049,823.12
A-8 316,993.08 316,993.08 0.00 0.00 56,380,504.44
A-9 255,540.99 255,540.99 0.00 0.00 45,450,613.55
A-10 0.00 0.00 202,820.58 0.00 36,276,563.05
A-11 0.00 5,848.04 0.00 0.00 4,662,338.93
A-12 46,450.64 46,450.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 60,110.61 69,644.46 0.00 0.00 10,681,760.08
M-2 36,065.25 41,785.38 0.00 0.00 6,408,858.48
M-3 24,044.24 27,857.78 0.00 0.00 4,272,704.05
B-1 15,627.92 18,106.59 0.00 0.00 2,777,109.44
B-2 4,808.85 5,571.56 0.00 0.00 854,540.81
B-3 9,596.26 11,118.28 0.00 0.00 1,705,273.47
- -------------------------------------------------------------------------------
2,115,705.88 3,040,492.79 202,820.58 0.00 408,058,606.62
===============================================================================
Run: 01/26/95 15:24:56
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-1 906.847088 4.802977 4.834272 9.637249 0.000000 902.044111
A-3 866.258969 8.135496 3.427350 11.562846 0.000000 858.123473
A-5 964.264740 0.000000 4.979721 4.979721 0.000000 964.264740
A-6 966.956192 0.000000 4.993620 4.993620 0.000000 966.956192
A-7 973.681464 0.000000 5.352762 5.352762 0.000000 973.681465
A-8 990.697237 0.000000 5.570084 5.570084 0.000000 990.697237
A-9 984.202423 0.000000 5.533568 5.533568 0.000000 984.202423
A-10 941.897764 0.000000 0.000000 0.000000 5.295715 947.193479
A-11 962.437568 1.205687 0.000000 1.205687 0.000000 961.231881
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.790190 0.881743 5.559363 6.441106 0.000000 987.908447
M-2 988.790192 0.881743 5.559362 6.441105 0.000000 987.908449
M-3 988.790194 0.881743 5.559362 6.441105 0.000000 987.908451
B-1 988.790192 0.881744 5.559361 6.441105 0.000000 987.908449
B-2 988.790197 0.881746 5.559364 6.441110 0.000000 987.908451
B-3 986.565575 0.879761 5.546851 6.426612 0.000000 985.685814
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:57 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 121,313.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 43,129.37
SUBSERVICER ADVANCES THIS MONTH 34,087.67
MASTER SERVICER ADVANCES THIS MONTH 2,106.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,570,170.11
(B) TWO MONTHLY PAYMENTS: 4 1,387,665.49
(C) THREE OR MORE MONTHLY PAYMENTS: 2 376,667.67
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 861,965.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 408,058,606.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,455
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 326,756.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 357,188.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.38696900 % 5.29119900 % 1.32183210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.38113700 % 5.23535646 % 1.32299780 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1365 %
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 7.29053144
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.26
POOL TRADING FACTOR: 94.35109777
................................................................................
Run: 01/26/95 15:24:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 44,064,753.15 6.500000 % 896,087.80
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 26,404,389.01 6.500000 % 23,056.61
A-11 760944G28 0.00 0.00 0.339223 % 0.00
R 760944G36 5,463,000.00 30,034.38 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,601,393.94 6.500000 % 5,764.41
M-2 760944G51 4,005,100.00 3,960,757.23 6.500000 % 3,458.58
M-3 760944G69 2,670,100.00 2,640,537.80 6.500000 % 2,305.75
B-1 1,735,600.00 1,716,384.19 6.500000 % 1,498.77
B-2 534,100.00 528,186.67 6.500000 % 461.22
B-3 1,068,099.02 1,056,273.46 6.500000 % 922.34
- -------------------------------------------------------------------------------
267,002,299.02 256,800,709.83 933,555.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 238,124.15 1,134,211.95 0.00 0.00 43,168,665.35
A-2 133,369.72 133,369.72 0.00 0.00 16,042,000.00
A-3 172,115.53 172,115.53 0.00 0.00 34,794,000.00
A-4 181,167.99 181,167.99 0.00 0.00 36,624,000.00
A-5 151,735.12 151,735.12 0.00 0.00 30,674,000.00
A-6 68,587.05 68,587.05 0.00 0.00 12,692,000.00
A-7 175,185.56 175,185.56 0.00 0.00 32,418,000.00
A-8 15,757.95 15,757.95 0.00 0.00 2,916,000.00
A-9 19,659.60 19,659.60 0.00 0.00 3,638,000.00
A-10 142,688.25 165,744.86 0.00 0.00 26,381,332.40
A-11 72,423.65 72,423.65 0.00 0.00 0.00
R 3.01 3.01 162.30 0.00 30,196.68
M-1 35,673.67 41,438.08 0.00 0.00 6,595,629.53
M-2 21,403.77 24,862.35 0.00 0.00 3,957,298.65
M-3 14,269.36 16,575.11 0.00 0.00 2,638,232.05
B-1 9,275.27 10,774.04 0.00 0.00 1,714,885.42
B-2 2,854.30 3,315.52 0.00 0.00 527,725.45
B-3 5,708.06 6,630.40 0.00 0.00 1,055,351.12
- -------------------------------------------------------------------------------
1,460,002.01 2,393,557.49 162.30 0.00 255,867,316.65
===============================================================================
Run: 01/26/95 15:24:57
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-1 911.313738 18.532207 4.924703 23.456910 0.000000 892.781531
A-2 1000.000000 0.000000 8.313784 8.313784 0.000000 1000.000000
A-3 1000.000000 0.000000 4.946701 4.946701 0.000000 1000.000000
A-4 1000.000000 0.000000 4.946701 4.946701 0.000000 1000.000000
A-5 1000.000000 0.000000 4.946701 4.946701 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403959 5.403959 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403960 5.403960 0.000000 1000.000000
A-8 1000.000000 0.000000 5.403961 5.403961 0.000000 1000.000000
A-9 1000.000000 0.000000 5.403958 5.403958 0.000000 1000.000000
A-10 988.928427 0.863544 5.344129 6.207673 0.000000 988.064884
R 5.497781 0.000000 0.000551 0.000551 0.029709 5.527490
M-1 988.928429 0.863543 5.344130 6.207673 0.000000 988.064886
M-2 988.928424 0.863544 5.344129 6.207673 0.000000 988.064880
M-3 988.928430 0.863544 5.344129 6.207673 0.000000 988.064885
B-1 988.928434 0.863546 5.344129 6.207675 0.000000 988.064888
B-2 988.928422 0.863546 5.344130 6.207676 0.000000 988.064876
B-3 988.928405 0.863544 5.344130 6.207674 0.000000 988.064873
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:24:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,942.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,835.03
SUBSERVICER ADVANCES THIS MONTH 6,660.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 452,712.35
(B) TWO MONTHLY PAYMENTS: 1 324,631.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 247,224.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 255,867,316.65
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 709,151.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.57340820 % 5.14122000 % 1.28537200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.55559650 % 5.15546902 % 1.28893440 %
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 7.27805235
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.96
POOL TRADING FACTOR: 95.82963053
................................................................................
Run: 01/26/95 15:24:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,534,268.03 6.500000 % 29,002.34
A-2 760944G85 50,000,000.00 45,944,913.50 6.375000 % 252,520.82
A-3 760944G93 16,984,000.00 16,167,540.74 4.500000 % 50,843.05
A-4 760944H27 0.00 0.00 4.500000 % 0.00
A-5 760944H35 85,916,000.00 82,080,148.82 6.100000 % 238,868.46
A-6 760944H43 14,762,000.00 14,762,000.00 6.375000 % 0.00
A-7 760944H50 18,438,000.00 18,438,000.00 6.500000 % 0.00
A-8 760944H68 5,660,000.00 5,660,000.00 6.500000 % 0.00
A-9 760944H76 10,645,000.00 9,362,278.19 5.337000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 8.659842 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 5.537000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 9.003800 % 0.00
A-13 760944J33 0.00 0.00 0.313751 % 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 5,939,293.88 6.500000 % 5,278.40
M-2 760944J74 3,601,003.00 3,562,095.30 6.500000 % 3,165.72
M-3 760944J82 2,400,669.00 2,374,730.53 6.500000 % 2,110.48
B-1 760944J90 1,560,435.00 1,543,574.99 6.500000 % 1,371.81
B-2 760944K23 480,134.00 474,946.29 6.500000 % 422.10
B-3 760944K31 960,268.90 949,893.56 6.500000 % 844.21
- -------------------------------------------------------------------------------
240,066,876.90 227,923,757.16 584,427.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,610.09 80,612.43 0.00 0.00 9,505,265.69
A-2 243,922.34 496,443.16 0.00 0.00 45,692,392.68
A-3 60,588.54 111,431.59 0.00 0.00 16,116,697.69
A-4 60,588.54 60,588.54 0.00 0.00 0.00
A-5 416,967.24 655,835.70 0.00 0.00 81,841,280.36
A-6 78,371.72 78,371.72 0.00 0.00 14,762,000.00
A-7 99,807.03 99,807.03 0.00 0.00 18,438,000.00
A-8 30,638.23 30,638.23 0.00 0.00 5,660,000.00
A-9 41,611.43 41,611.43 0.00 0.00 9,362,278.19
A-10 36,356.34 36,356.34 0.00 0.00 5,041,226.65
A-11 20,277.50 20,277.50 0.00 0.00 4,397,500.33
A-12 12,682.13 12,682.13 0.00 0.00 1,691,346.35
A-13 59,553.62 59,553.62 0.00 0.00 0.00
R-I 1.37 1.37 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,150.09 37,428.49 0.00 0.00 5,934,015.48
M-2 19,282.03 22,447.75 0.00 0.00 3,558,929.58
M-3 12,854.69 14,965.17 0.00 0.00 2,372,620.05
B-1 8,355.55 9,727.36 0.00 0.00 1,542,203.18
B-2 2,570.94 2,993.04 0.00 0.00 474,524.19
B-3 5,141.89 5,986.10 0.00 0.00 949,049.35
- -------------------------------------------------------------------------------
1,293,331.31 1,877,758.70 0.00 0.00 227,339,329.77
===============================================================================
Run: 01/26/95 15:24:59
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-1 953.426803 2.900234 5.161009 8.061243 0.000000 950.526569
A-2 918.898270 5.050416 4.878447 9.928863 0.000000 913.847854
A-3 951.927740 2.993585 3.567389 6.560974 0.000000 948.934155
A-5 955.353471 2.780256 4.853197 7.633453 0.000000 952.573215
A-6 1000.000000 0.000000 5.309018 5.309018 0.000000 1000.000000
A-7 1000.000000 0.000000 5.413116 5.413116 0.000000 1000.000000
A-8 1000.000000 0.000000 5.413115 5.413115 0.000000 1000.000000
A-9 879.500065 0.000000 3.909012 3.909012 0.000000 879.500065
A-10 879.500065 0.000000 6.342782 6.342782 0.000000 879.500065
A-11 879.500066 0.000000 4.055500 4.055500 0.000000 879.500066
A-12 879.500067 0.000000 6.594707 6.594707 0.000000 879.500067
R-I 0.000000 0.000000 13.730000 13.730000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.195317 0.879123 5.354630 6.233753 0.000000 988.316194
M-2 989.195316 0.879122 5.354628 6.233750 0.000000 988.316194
M-3 989.195316 0.879122 5.354628 6.233750 0.000000 988.316194
B-1 989.195314 0.879120 5.354629 6.233749 0.000000 988.316194
B-2 989.195287 0.879130 5.354630 6.233760 0.000000 988.316158
B-3 989.195381 0.879118 5.354636 6.233754 0.000000 988.316262
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,073.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,958.08
SUBSERVICER ADVANCES THIS MONTH 10,171.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,571,027.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 227,339,329.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 826
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 381,865.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.48706130 % 5.21056700 % 1.30237180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.47612140 % 5.21931912 % 1.30455950 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3138 %
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 7.25006568
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.90
POOL TRADING FACTOR: 94.69833269
................................................................................
Run: 01/26/95 15:25:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 99,955,139.08 6.514227 % 2,590,450.57
M-1 760944E61 2,987,500.00 2,935,164.15 6.514227 % 2,626.99
M-2 760944E79 1,991,700.00 1,956,808.85 6.514227 % 1,751.35
R 760944E53 100.00 0.00 6.514227 % 0.00
B-1 863,100.00 847,979.97 6.514227 % 758.95
B-2 332,000.00 326,183.93 6.514227 % 291.94
B-3 796,572.42 782,617.85 6.514227 % 700.44
- -------------------------------------------------------------------------------
132,777,672.42 106,803,893.83 2,596,580.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 534,383.11 3,124,833.68 0.00 0.00 97,364,688.51
M-1 15,692.07 18,319.06 0.00 0.00 2,932,537.16
M-2 10,461.55 12,212.90 0.00 0.00 1,955,057.50
R 0.00 0.00 0.00 0.00 0.00
B-1 4,533.50 5,292.45 0.00 0.00 847,221.02
B-2 1,743.86 2,035.80 0.00 0.00 325,891.99
B-3 4,184.03 4,884.47 0.00 0.00 781,917.41
- -------------------------------------------------------------------------------
570,998.12 3,167,578.36 0.00 0.00 104,207,313.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 794.513639 20.590720 4.247652 24.838372 0.000000 773.922919
M-1 982.481724 0.879327 5.252576 6.131903 0.000000 981.602397
M-2 982.481724 0.879324 5.252573 6.131897 0.000000 981.602400
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 982.481717 0.879330 5.252578 6.131908 0.000000 981.602387
B-2 982.481717 0.879337 5.252590 6.131927 0.000000 981.602380
B-3 982.481731 0.879330 5.252580 6.131910 0.000000 981.602401
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,357.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,009.39
SUBSERVICER ADVANCES THIS MONTH 38,388.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 4,389,739.71
(B) TWO MONTHLY PAYMENTS: 1 374,762.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,207,031.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,207,313.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 356
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,500,990.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.58754210 % 4.58033200 % 1.83212590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.43364220 % 4.69026068 % 1.87609710 %
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 6.95437826
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.24
POOL TRADING FACTOR: 78.48255787
................................................................................
Run: 01/26/95 15:25:01 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-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 26,669,244.91 6.500000 % 258,646.32
A-2 760944M39 10,308,226.00 9,430,096.32 5.200000 % 111,116.50
A-3 760944M47 53,602,774.00 49,036,499.76 6.750000 % 577,805.79
A-4 760944M54 19,600,000.00 18,765,164.70 6.500000 % 105,638.13
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 34,419,076.97 6.500000 % 345,424.48
A-8 760944M96 122,726,000.00 115,878,804.05 6.500000 % 509,527.86
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 55,692,178.38 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,066,865.68 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,731,431.25 0.000000 % 2,986.25
A-18 760944P36 0.00 0.00 0.383877 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 13,083,416.84 6.500000 % 11,544.53
M-2 760944P69 5,294,000.00 5,233,287.65 6.500000 % 4,617.74
M-3 760944P77 5,294,000.00 5,233,287.65 6.500000 % 4,617.74
B-1 2,382,300.00 2,354,979.44 6.500000 % 2,077.98
B-2 794,100.00 784,993.14 6.500000 % 692.66
B-3 2,117,643.10 1,766,102.68 6.500000 % 1,558.28
- -------------------------------------------------------------------------------
529,391,833.88 505,193,329.42 1,936,254.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 144,254.85 402,901.17 0.00 0.00 26,410,598.59
A-2 40,806.17 151,922.67 0.00 0.00 9,318,979.82
A-3 275,441.64 853,247.43 0.00 0.00 48,458,693.97
A-4 101,501.41 207,139.54 0.00 0.00 18,659,526.57
A-5 68,148.42 68,148.42 0.00 0.00 12,599,000.00
A-6 240,788.56 240,788.56 0.00 0.00 44,516,000.00
A-7 186,173.96 531,598.44 0.00 0.00 34,073,652.49
A-8 626,792.40 1,136,320.26 0.00 0.00 115,369,276.19
A-9 102,132.06 102,132.06 0.00 0.00 19,481,177.00
A-10 72,769.47 72,769.47 0.00 0.00 10,930,823.00
A-11 124,823.86 124,823.86 0.00 0.00 25,000,000.00
A-12 92,007.67 92,007.67 0.00 0.00 17,010,000.00
A-13 70,333.67 70,333.67 0.00 0.00 13,003,000.00
A-14 110,927.93 110,927.93 0.00 0.00 20,507,900.00
A-15 0.00 0.00 301,240.89 0.00 55,993,419.27
A-16 0.00 0.00 5,770.72 0.00 1,072,636.40
A-17 0.00 2,986.25 0.00 0.00 2,728,445.00
A-18 161,382.36 161,382.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 70,768.65 82,313.18 0.00 0.00 13,071,872.31
M-2 28,307.03 32,924.77 0.00 0.00 5,228,669.91
M-3 28,307.03 32,924.77 0.00 0.00 5,228,669.91
B-1 12,738.17 14,816.15 0.00 0.00 2,352,901.46
B-2 4,246.06 4,938.72 0.00 0.00 784,300.48
B-3 9,552.91 11,111.19 0.00 0.00 1,764,544.28
- -------------------------------------------------------------------------------
2,572,204.28 4,508,458.54 307,011.61 0.00 503,564,086.65
===============================================================================
Run: 01/26/95 15:25:01
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-1 888.974830 8.621544 4.808495 13.430039 0.000000 880.353286
A-2 914.812725 10.779401 3.958603 14.738004 0.000000 904.033325
A-3 914.812725 10.779401 5.138571 15.917972 0.000000 904.033324
A-4 957.406362 5.389701 5.178643 10.568344 0.000000 952.016662
A-5 1000.000000 0.000000 5.409034 5.409034 0.000000 1000.000000
A-6 1000.000000 0.000000 5.409034 5.409034 0.000000 1000.000000
A-7 881.162207 8.843206 4.766236 13.609442 0.000000 872.319001
A-8 944.207454 4.151752 5.107250 9.259002 0.000000 940.055703
A-9 1000.000000 0.000000 5.242602 5.242602 0.000000 1000.000000
A-10 1000.000000 0.000000 6.657273 6.657273 0.000000 1000.000000
A-11 1000.000000 0.000000 4.992954 4.992954 0.000000 1000.000000
A-12 1000.000000 0.000000 5.409034 5.409034 0.000000 1000.000000
A-13 1000.000000 0.000000 5.409034 5.409034 0.000000 1000.000000
A-14 1000.000000 0.000000 5.409034 5.409034 0.000000 1000.000000
A-15 957.947235 0.000000 0.000000 0.000000 5.181569 963.128804
A-16 1066.865680 0.000000 0.000000 0.000000 5.770720 1072.636400
A-17 978.449732 1.069731 0.000000 1.069731 0.000000 977.380001
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.531857 0.872260 5.347003 6.219263 0.000000 987.659598
M-2 988.531857 0.872259 5.347002 6.219261 0.000000 987.659598
M-3 988.531857 0.872259 5.347002 6.219261 0.000000 987.659598
B-1 988.531856 0.872258 5.347005 6.219263 0.000000 987.659598
B-2 988.531847 0.872258 5.347009 6.219267 0.000000 987.659590
B-3 833.994491 0.735856 4.511105 5.246961 0.000000 833.258579
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:03 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 117,332.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 53,129.59
SUBSERVICER ADVANCES THIS MONTH 28,056.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,520,898.29
(B) TWO MONTHLY PAYMENTS: 1 157,900.53
(C) THREE OR MORE MONTHLY PAYMENTS: 2 517,171.38
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 503,564,086.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,743
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,183,129.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.33667160 % 4.68692100 % 0.97640740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.32329570 % 4.67253578 % 0.97871350 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3839 %
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 7.25280999
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.99
POOL TRADING FACTOR: 95.12124185
................................................................................
Run: 01/26/95 15:25:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,549,256.22 6.500000 % 69,837.34
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 96,890,745.76 5.650000 % 708,598.81
A-9 760944S58 43,941,000.00 41,178,004.68 6.600000 % 301,150.38
A-10 760944S66 0.00 0.00 1.900000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 5.487000 % 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 8.173148 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 7.062500 % 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 3.427734 % 0.00
A-17 760944T57 78,019,000.00 71,600,360.31 6.500000 % 642,379.74
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 42,799,302.70 6.500000 % 257,276.30
A-24 760944U48 0.00 0.00 0.237739 % 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 15,972,833.83 6.500000 % 14,312.58
M-2 760944U89 5,867,800.00 5,808,249.23 6.500000 % 5,204.52
M-3 760944U97 5,867,800.00 5,808,249.23 6.500000 % 5,204.52
B-1 2,640,500.00 2,613,702.25 6.500000 % 2,342.03
B-2 880,200.00 871,267.07 6.500000 % 780.71
B-3 2,347,160.34 2,323,339.68 6.500000 % 2,081.83
- -------------------------------------------------------------------------------
586,778,060.34 566,468,486.39 2,009,168.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,616.55 121,453.89 0.00 0.00 9,479,418.88
A-2 28,053.48 28,053.48 0.00 0.00 5,190,000.00
A-3 16,210.48 16,210.48 0.00 0.00 2,999,000.00
A-4 172,765.24 172,765.24 0.00 0.00 31,962,221.74
A-5 267,102.66 267,102.66 0.00 0.00 49,415,000.00
A-6 12,778.12 12,778.12 0.00 0.00 2,364,000.00
A-7 63,468.60 63,468.60 0.00 0.00 11,741,930.42
A-8 455,236.22 1,163,835.03 0.00 0.00 96,182,146.95
A-9 226,003.57 527,153.95 0.00 0.00 40,876,854.30
A-10 65,061.64 65,061.64 0.00 0.00 0.00
A-11 75,808.06 75,808.06 0.00 0.00 16,614,005.06
A-12 23,487.10 23,487.10 0.00 0.00 3,227,863.84
A-13 38,864.24 38,864.24 0.00 0.00 5,718,138.88
A-14 59,025.43 59,025.43 0.00 0.00 10,050,199.79
A-15 8,357.59 8,357.59 0.00 0.00 1,116,688.87
A-16 7,835.24 7,835.24 0.00 0.00 2,748,772.60
A-17 387,021.09 1,029,400.83 0.00 0.00 70,957,980.57
A-18 251,670.55 251,670.55 0.00 0.00 46,560,000.00
A-19 194,828.46 194,828.46 0.00 0.00 36,044,000.00
A-20 21,648.21 21,648.21 0.00 0.00 4,005,000.00
A-21 13,583.50 13,583.50 0.00 0.00 2,513,000.00
A-22 209,635.48 209,635.48 0.00 0.00 38,783,354.23
A-23 231,342.87 488,619.17 0.00 0.00 42,542,026.40
A-24 111,990.58 111,990.58 0.00 0.00 0.00
R-I 0.92 0.92 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 86,337.89 100,650.47 0.00 0.00 15,958,521.25
M-2 31,395.30 36,599.82 0.00 0.00 5,803,044.71
M-3 31,395.30 36,599.82 0.00 0.00 5,803,044.71
B-1 14,127.83 16,469.86 0.00 0.00 2,611,360.22
B-2 4,709.45 5,490.16 0.00 0.00 870,486.36
B-3 12,558.35 14,640.18 0.00 0.00 2,321,257.85
- -------------------------------------------------------------------------------
3,173,920.00 5,183,088.76 0.00 0.00 564,459,317.63
===============================================================================
Run: 01/26/95 15:25:03
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-1 937.120336 6.853517 5.065412 11.918929 0.000000 930.266818
A-2 1000.000000 0.000000 5.405295 5.405295 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405295 5.405295 0.000000 1000.000000
A-4 976.571901 0.000000 5.278659 5.278659 0.000000 976.571901
A-5 1000.000000 0.000000 5.405295 5.405295 0.000000 1000.000000
A-6 1000.000000 0.000000 5.405296 5.405296 0.000000 1000.000000
A-7 995.753937 0.000000 5.382344 5.382344 0.000000 995.753937
A-8 937.120336 6.853517 4.403012 11.256529 0.000000 930.266819
A-9 937.120336 6.853517 5.143342 11.996859 0.000000 930.266819
A-11 995.753936 0.000000 4.543527 4.543527 0.000000 995.753936
A-12 995.753936 0.000000 7.245464 7.245464 0.000000 995.753936
A-13 995.753935 0.000000 6.767800 6.767800 0.000000 995.753935
A-14 995.753936 0.000000 5.848123 5.848123 0.000000 995.753936
A-15 995.753937 0.000000 7.452482 7.452482 0.000000 995.753937
A-16 995.753937 0.000000 2.838347 2.838347 0.000000 995.753937
A-17 917.729788 8.233632 4.960600 13.194232 0.000000 909.496156
A-18 1000.000000 0.000000 5.405295 5.405295 0.000000 1000.000000
A-19 1000.000000 0.000000 5.405295 5.405295 0.000000 1000.000000
A-20 1000.000000 0.000000 5.405296 5.405296 0.000000 1000.000000
A-21 1000.000000 0.000000 5.405292 5.405292 0.000000 1000.000000
A-22 997.770883 0.000000 5.393246 5.393246 0.000000 997.770883
A-23 943.339270 5.670626 5.099027 10.769653 0.000000 937.668645
R-I 0.000000 0.000000 1.840000 1.840000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.851259 0.886964 5.350439 6.237403 0.000000 988.964296
M-2 989.851261 0.886963 5.350438 6.237401 0.000000 988.964298
M-3 989.851261 0.886963 5.350438 6.237401 0.000000 988.964298
B-1 989.851259 0.886965 5.350437 6.237402 0.000000 988.964295
B-2 989.851250 0.886969 5.350432 6.237401 0.000000 988.964281
B-3 989.851286 0.886965 5.350440 6.237405 0.000000 988.964320
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 131,488.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 59,509.03
SUBSERVICER ADVANCES THIS MONTH 52,351.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,933,828.09
(B) TWO MONTHLY PAYMENTS: 1 457,813.06
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,639,169.75
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 564,459,317.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,946
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,501,580.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.10423670 % 4.87040900 % 1.02535430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.08855270 % 4.88336534 % 1.02808200 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2377 %
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 7.14183610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.41
POOL TRADING FACTOR: 96.19639107
................................................................................
Run: 01/26/95 15:25:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,342,299.39 6.500000 % 110,291.28
A-2 760944K56 85,878,000.00 76,602,304.05 6.500000 % 632,787.79
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 24,682,947.16 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,873,178.87 7.500000 % 0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.700000 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.066460 % 0.00
A-11 760944L63 0.00 0.00 0.160756 % 0.00
R 760944L71 100.00 100.00 6.500000 % 100.00
M-1 760944L89 3,099,138.00 2,972,856.80 6.500000 % 10,905.92
M-2 760944L97 3,305,815.00 3,171,112.29 6.500000 % 11,633.22
B 826,454.53 792,778.81 6.500000 % 2,908.31
- -------------------------------------------------------------------------------
206,613,407.53 189,691,352.25 768,626.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,170.09 155,461.37 0.00 0.00 8,232,008.11
A-2 414,769.64 1,047,557.43 0.00 0.00 75,969,516.26
A-3 70,173.01 70,173.01 0.00 0.00 12,960,000.00
A-4 14,944.25 14,944.25 0.00 0.00 2,760,000.00
A-5 125,423.41 125,423.41 0.00 0.00 24,682,947.16
A-6 61,683.65 61,683.65 0.00 0.00 9,873,178.87
A-7 28,567.34 28,567.34 0.00 0.00 5,276,000.00
A-8 118,750.37 118,750.37 0.00 0.00 21,931,576.52
A-9 77,619.79 77,619.79 0.00 0.00 13,907,398.73
A-10 32,437.02 32,437.02 0.00 0.00 6,418,799.63
A-11 25,401.89 25,401.89 0.00 0.00 0.00
R 1.65 101.65 0.00 0.00 0.00
M-1 16,096.78 27,002.70 0.00 0.00 2,961,950.88
M-2 17,170.26 28,803.48 0.00 0.00 3,159,479.07
B 4,292.56 7,200.87 0.00 0.00 789,870.50
- -------------------------------------------------------------------------------
1,052,501.71 1,821,128.23 0.00 0.00 188,922,725.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 837.664363 11.074534 4.535605 15.610139 0.000000 826.589829
A-2 891.989847 7.368450 4.829754 12.198204 0.000000 884.621396
A-3 1000.000000 0.000000 5.414584 5.414584 0.000000 1000.000000
A-4 1000.000000 0.000000 5.414583 5.414583 0.000000 1000.000000
A-5 932.840029 0.000000 4.740114 4.740114 0.000000 932.840029
A-6 932.840029 0.000000 5.828009 5.828009 0.000000 932.840029
A-7 1000.000000 0.000000 5.414583 5.414583 0.000000 1000.000000
A-8 946.060587 0.000000 5.122525 5.122525 0.000000 946.060587
A-9 910.553663 0.000000 5.081970 5.081970 0.000000 910.553663
A-10 910.553663 0.000000 4.601428 4.601428 0.000000 910.553663
R 1000.0000001000.000000 16.510000 1016.510000 0.000000 0.000000
M-1 959.252799 3.519017 5.193954 8.712971 0.000000 955.733782
M-2 959.252798 3.519017 5.193957 8.712974 0.000000 955.733781
B 959.252786 3.519020 5.193958 8.712978 0.000000 955.733766
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,760.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,164.25
SUBSERVICER ADVANCES THIS MONTH 5,860.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 205,235.00
(B) TWO MONTHLY PAYMENTS: 1 83,287.06
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,469.36
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 188,922,725.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 653
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 72,743.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34313960 % 3.23892900 % 0.41793090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.34173160 % 3.24017660 % 0.41809180 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1608 %
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 7.05636620
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.12
POOL TRADING FACTOR: 91.43778615
................................................................................
Run: 01/26/95 15:25:07 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-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 23,618,269.16 6.000000 % 315,255.85
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 35,879,782.28 6.000000 % 33,449.81
A-5 760944Q43 10,500,000.00 8,744,093.35 6.000000 % 106,835.39
A-6 760944Q50 25,817,000.00 22,796,934.04 6.000000 % 211,675.00
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,148,890.90 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237212 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,858,185.24 6.000000 % 7,003.79
M-2 760944R34 775,500.00 743,408.30 6.000000 % 2,802.02
M-3 760944R42 387,600.00 371,560.37 6.000000 % 1,400.47
B-1 542,700.00 520,242.01 6.000000 % 1,960.87
B-2 310,100.00 297,267.47 6.000000 % 1,120.45
B-3 310,260.75 297,421.53 6.000000 % 1,121.04
- -------------------------------------------------------------------------------
155,046,660.75 145,203,054.65 682,624.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 118,038.53 433,294.38 0.00 0.00 23,303,013.31
A-2 113,984.00 113,984.00 0.00 0.00 22,807,000.00
A-3 8,246.31 8,246.31 0.00 0.00 1,650,000.00
A-4 179,318.67 212,768.48 0.00 0.00 35,846,332.47
A-5 43,700.92 150,536.31 0.00 0.00 8,637,257.96
A-6 113,933.69 325,608.69 0.00 0.00 22,585,259.04
A-7 57,324.35 57,324.35 0.00 0.00 11,470,000.00
A-8 0.00 0.00 70,712.81 0.00 14,219,603.71
A-9 28,690.44 28,690.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,286.77 16,290.56 0.00 0.00 1,851,181.45
M-2 3,715.38 6,517.40 0.00 0.00 740,606.28
M-3 1,856.97 3,257.44 0.00 0.00 370,159.90
B-1 2,600.05 4,560.92 0.00 0.00 518,281.14
B-2 1,485.68 2,606.13 0.00 0.00 296,147.02
B-3 1,486.43 2,607.47 0.00 0.00 296,300.49
- -------------------------------------------------------------------------------
683,668.19 1,366,292.88 70,712.81 0.00 144,591,142.77
===============================================================================
Run: 01/26/95 15:25:07
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-1 850.434580 11.351572 4.250271 15.601843 0.000000 839.083008
A-2 1000.000000 0.000000 4.997764 4.997764 0.000000 1000.000000
A-3 1000.000000 0.000000 4.997764 4.997764 0.000000 1000.000000
A-4 958.378714 0.893472 4.789750 5.683222 0.000000 957.485242
A-5 832.770795 10.174799 4.161992 14.336791 0.000000 822.595996
A-6 883.020260 8.199055 4.413127 12.612182 0.000000 874.821205
A-7 1000.000000 0.000000 4.997764 4.997764 0.000000 1000.000000
A-8 1061.591454 0.000000 0.000000 0.000000 5.305583 1066.897037
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.618056 3.613181 4.790946 8.404127 0.000000 955.004875
M-2 958.618053 3.613179 4.790948 8.404127 0.000000 955.004874
M-3 958.618086 3.613184 4.790944 8.404128 0.000000 955.004902
B-1 958.618039 3.613175 4.790953 8.404128 0.000000 955.004865
B-2 958.618091 3.613189 4.790971 8.404160 0.000000 955.004902
B-3 958.617969 3.613187 4.790938 8.404125 0.000000 955.004782
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,450.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,462.80
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,591,142.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 547
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 64,618.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.18457380 % 2.04758400 % 0.76784270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.18331550 % 2.04849867 % 0.76818580 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2372 %
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 6.63050459
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.62
POOL TRADING FACTOR: 93.25653456
................................................................................
Run: 01/26/95 15:25:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 34,825,596.55 4.750000 % 1,504,040.43
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 21,766,170.36 5.000000 % 908,539.28
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 7.200000 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.645458 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.300000 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.100021 % 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 49,178,944.11 6.750000 % 42,830.24
A-20 7609442A5 5,593,279.30 5,431,153.20 0.000000 % 42,713.02
A-21 7609442B3 0.00 0.00 0.155624 % 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 14,510,772.91 6.750000 % 12,637.52
M-2 7609442F4 5,330,500.00 5,276,419.73 6.750000 % 4,595.27
M-3 7609442G2 5,330,500.00 5,276,419.73 6.750000 % 4,595.27
B-1 2,665,200.00 2,638,160.37 6.750000 % 2,297.59
B-2 799,500.00 791,388.74 6.750000 % 689.23
B-3 1,865,759.44 1,846,830.52 6.750000 % 1,608.41
- -------------------------------------------------------------------------------
533,047,438.74 512,559,800.44 2,524,546.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,504.53 1,641,544.96 0.00 0.00 33,321,556.12
A-2 57,896.64 57,896.64 0.00 0.00 0.00
A-3 283,736.92 283,736.92 0.00 0.00 59,364,000.00
A-4 63,329.66 63,329.66 0.00 0.00 11,287,000.00
A-5 90,464.23 999,003.51 0.00 0.00 20,857,631.08
A-6 31,662.48 31,662.48 0.00 0.00 0.00
A-7 204,592.09 204,592.09 0.00 0.00 37,443,000.00
A-8 115,016.81 115,016.81 0.00 0.00 20,499,000.00
A-9 13,297.71 13,297.71 0.00 0.00 2,370,000.00
A-10 269,428.10 269,428.10 0.00 0.00 48,019,128.22
A-11 116,329.75 116,329.75 0.00 0.00 20,733,000.00
A-12 270,571.50 270,571.50 0.00 0.00 48,222,911.15
A-13 312,596.06 312,596.06 0.00 0.00 52,230,738.70
A-14 99,857.43 99,857.43 0.00 0.00 21,279,253.46
A-15 92,148.41 92,148.41 0.00 0.00 15,185,886.80
A-16 21,459.58 21,459.58 0.00 0.00 5,062,025.89
A-17 121,867.65 121,867.65 0.00 0.00 29,322,000.00
A-18 97,494.12 97,494.12 0.00 0.00 0.00
A-19 275,935.65 318,765.89 0.00 0.00 49,136,113.87
A-20 0.00 42,713.02 0.00 0.00 5,388,440.18
A-21 66,304.95 66,304.95 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 81,417.76 94,055.28 0.00 0.00 14,498,135.39
M-2 29,605.20 34,200.47 0.00 0.00 5,271,824.46
M-3 29,605.20 34,200.47 0.00 0.00 5,271,824.46
B-1 14,802.32 17,099.91 0.00 0.00 2,635,862.78
B-2 4,440.36 5,129.59 0.00 0.00 790,699.51
B-3 10,362.29 11,970.70 0.00 0.00 1,845,222.11
- -------------------------------------------------------------------------------
2,911,727.40 5,436,273.66 0.00 0.00 510,035,254.18
===============================================================================
Run: 01/26/95 15:25:08
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-1 764.188461 33.003608 3.017303 36.020911 0.000000 731.184853
A-3 1000.000000 0.000000 4.779613 4.779613 0.000000 1000.000000
A-4 1000.000000 0.000000 5.610850 5.610850 0.000000 1000.000000
A-5 875.726025 36.553582 3.639679 40.193261 0.000000 839.172443
A-7 1000.000000 0.000000 5.464094 5.464094 0.000000 1000.000000
A-8 1000.000000 0.000000 5.610850 5.610850 0.000000 1000.000000
A-9 1000.000000 0.000000 5.610848 5.610848 0.000000 1000.000000
A-10 992.376792 0.000000 5.568077 5.568077 0.000000 992.376792
A-11 1000.000000 0.000000 5.610850 5.610850 0.000000 1000.000000
A-12 983.117799 0.000000 5.516126 5.516126 0.000000 983.117799
A-13 954.414928 0.000000 5.712084 5.712084 0.000000 954.414928
A-14 954.414928 0.000000 4.478795 4.478795 0.000000 954.414928
A-15 954.414928 0.000000 5.791418 5.791418 0.000000 954.414928
A-16 954.414927 0.000000 4.046076 4.046076 0.000000 954.414927
A-17 1000.000000 0.000000 4.156185 4.156185 0.000000 1000.000000
A-19 989.854560 0.862070 5.553925 6.415995 0.000000 988.992490
A-20 971.014124 7.636490 0.000000 7.636490 0.000000 963.377634
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.854559 0.862070 5.553925 6.415995 0.000000 988.992489
M-2 989.854560 0.862071 5.553926 6.415997 0.000000 988.992489
M-3 989.854560 0.862071 5.553926 6.415997 0.000000 988.992489
B-1 989.854559 0.862070 5.553925 6.415995 0.000000 988.992488
B-2 989.854584 0.862076 5.553921 6.415997 0.000000 988.992508
B-3 989.854576 0.862073 5.553926 6.415999 0.000000 988.992504
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:10 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 112,269.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 53,992.35
SUBSERVICER ADVANCES THIS MONTH 7,415.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 548,734.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 126,695.15
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 447,435.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 510,035,254.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,729
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,077,909.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01729870 % 4.94225900 % 1.04044200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.99311200 % 4.90981439 % 1.04464830 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1558 %
BANKRUPTCY AMOUNT AVAILABLE 176,219.00
FRAUD AMOUNT AVAILABLE 10,660,949.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,330,474.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22310128
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.10
POOL TRADING FACTOR: 95.68290120
................................................................................
Run: 01/26/95 15:25:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,546,616.58 10.500000 % 143,973.49
A-2 760944V96 67,648,000.00 59,879,088.02 6.625000 % 1,343,752.59
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 0.127008 % 0.00
R 760944X37 267,710.00 45,232.44 7.000000 % 20,300.43
M-1 760944X45 7,801,800.00 7,733,846.55 7.000000 % 7,639.34
M-2 760944X52 2,600,600.00 2,577,948.87 7.000000 % 2,546.45
M-3 760944X60 2,600,600.00 2,577,948.87 7.000000 % 2,546.45
B-1 1,300,350.00 1,289,023.99 7.000000 % 1,273.27
B-2 390,100.00 386,702.24 7.000000 % 381.98
B-3 910,233.77 902,305.61 7.000000 % 891.25
- -------------------------------------------------------------------------------
260,061,393.77 251,101,713.17 1,523,305.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,763.15 314,736.64 0.00 0.00 19,402,643.09
A-2 330,061.07 1,673,813.66 0.00 0.00 58,535,335.43
A-3 112,359.18 112,359.18 0.00 0.00 20,384,000.00
A-4 290,312.64 290,312.64 0.00 0.00 52,668,000.00
A-5 272,872.28 272,872.28 0.00 0.00 49,504,000.00
A-6 58,701.44 58,701.44 0.00 0.00 10,079,000.00
A-7 112,306.76 112,306.76 0.00 0.00 19,283,000.00
A-8 6,115.34 6,115.34 0.00 0.00 1,050,000.00
A-9 18,608.10 18,608.10 0.00 0.00 3,195,000.00
A-10 26,534.73 26,534.73 0.00 0.00 0.00
R 263.44 20,563.87 0.00 0.00 24,932.01
M-1 45,042.95 52,682.29 0.00 0.00 7,726,207.21
M-2 15,014.32 17,560.77 0.00 0.00 2,575,402.42
M-3 15,014.32 17,560.77 0.00 0.00 2,575,402.42
B-1 7,507.45 8,780.72 0.00 0.00 1,287,750.72
B-2 2,252.20 2,634.18 0.00 0.00 386,320.26
B-3 5,255.13 6,146.38 0.00 0.00 866,132.06
- -------------------------------------------------------------------------------
1,488,984.50 3,012,289.75 0.00 0.00 249,543,125.62
===============================================================================
Run: 01/26/95 15:25:10
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-1 959.154845 7.064797 8.379368 15.444165 0.000000 952.090048
A-2 885.156812 19.863892 4.879096 24.742988 0.000000 865.292920
A-3 1000.000000 0.000000 5.512126 5.512126 0.000000 1000.000000
A-4 1000.000000 0.000000 5.512126 5.512126 0.000000 1000.000000
A-5 1000.000000 0.000000 5.512126 5.512126 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824133 5.824133 0.000000 1000.000000
A-7 1000.000000 0.000000 5.824133 5.824133 0.000000 1000.000000
A-8 1000.000000 0.000000 5.824133 5.824133 0.000000 1000.000000
A-9 1000.000000 0.000000 5.824131 5.824131 0.000000 1000.000000
R 168.960592 75.829928 0.984050 76.813978 0.000000 93.130664
M-1 991.290029 0.979177 5.773405 6.752582 0.000000 990.310853
M-2 991.290037 0.979178 5.773406 6.752584 0.000000 990.310859
M-3 991.290037 0.979178 5.773406 6.752584 0.000000 990.310859
B-1 991.290030 0.979175 5.773407 6.752582 0.000000 990.310855
B-2 991.290028 0.979185 5.773391 6.752576 0.000000 990.310843
B-3 991.289974 0.979144 5.773407 6.752551 0.000000 951.549029
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,176.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,261.65
SUBSERVICER ADVANCES THIS MONTH 20,464.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,227,594.81
(B) TWO MONTHLY PAYMENTS: 2 778,402.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,543,125.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 937
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 737,786.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.84003560 % 5.13327600 % 1.02668830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.82182340 % 5.16023514 % 1.01794150 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1274 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 5,201,228.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,317,527.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49789906
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.95
POOL TRADING FACTOR: 95.95546729
................................................................................
Run: 01/26/95 15:25:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 194,127,668.14 6.748613 % 1,438,371.82
A-2 7609442W7 76,450,085.00 80,856,451.36 6.748613 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.748613 % 0.00
M-1 7609442T4 8,228,000.00 8,160,990.21 6.748613 % 6,979.39
M-2 7609442U1 2,992,100.00 2,967,731.99 6.748613 % 2,538.04
M-3 7609442V9 1,496,000.00 1,483,816.41 6.748613 % 1,268.98
B-1 2,244,050.00 2,225,774.22 6.748613 % 1,903.51
B-2 1,047,225.00 1,038,696.28 6.748613 % 888.31
B-3 1,196,851.02 1,187,103.73 6.748613 % 1,015.23
- -------------------------------------------------------------------------------
299,203,903.02 292,048,232.34 1,452,965.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,091,343.42 2,529,715.24 0.00 0.00 192,689,296.32
A-2 0.00 0.00 453,504.76 0.00 81,309,956.12
A-3 45,146.10 45,146.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,773.07 52,752.46 0.00 0.00 8,154,010.82
M-2 16,645.31 19,183.35 0.00 0.00 2,965,193.95
M-3 8,322.37 9,591.35 0.00 0.00 1,482,547.43
B-1 12,483.84 14,387.35 0.00 0.00 2,223,870.71
B-2 5,825.81 6,714.12 0.00 0.00 1,037,807.97
B-3 6,658.19 7,673.42 0.00 0.00 1,186,088.50
- -------------------------------------------------------------------------------
1,232,198.11 2,685,163.39 453,504.76 0.00 291,048,771.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 944.432731 6.997691 5.309395 12.307086 0.000000 937.435040
A-2 1057.637168 0.000000 0.000000 0.000000 5.932037 1063.569205
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.855884 0.848249 5.563086 6.411335 0.000000 991.007635
M-2 991.855884 0.848247 5.563086 6.411333 0.000000 991.007637
M-3 991.855889 0.848249 5.563082 6.411331 0.000000 991.007640
B-1 991.855894 0.848248 5.563085 6.411333 0.000000 991.007647
B-2 991.855886 0.848251 5.563093 6.411344 0.000000 991.007635
B-3 991.855887 0.848251 5.563090 6.411341 0.000000 991.007636
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,680.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,447.90
SUBSERVICER ADVANCES THIS MONTH 17,960.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,482,249.28
(B) TWO MONTHLY PAYMENTS: 1 256,229.00
(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 291,048,771.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,036
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 749,696.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.15709090 % 4.31864900 % 1.52426000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14204040 % 4.32977336 % 1.52818620 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 5,984,078.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,000,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32078816
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.33
POOL TRADING FACTOR: 97.27439010
................................................................................
Run: 01/26/95 15:25:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 31,824,854.80 6.600000 % 380,316.47
A-2 7609442N7 0.00 0.00 3.400000 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 31,824,854.80 380,316.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,714.95 555,031.42 0.00 0.00 31,444,538.33
A-2 90,004.67 90,004.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
264,719.62 645,036.09 0.00 0.00 31,444,538.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 870.263794 10.399911 4.777652 15.177563 0.000000 859.863884
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-95
DISTRIBUTION DATE 30-January-95
Run: 01/26/95 15:25:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 31,444,538.27
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 358,901.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 344,335.21
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 100.00000020 % 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: 85.98615306
................................................................................
Run: 01/26/95 15:25:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 98,304,396.96 6.500000 % 147,922.45
A-2 7609443C0 22,306,000.00 19,681,464.16 6.500000 % 72,857.33
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 25,297,366.54 6.500000 % 21,161.63
A-9 7609443K2 0.00 0.00 0.532607 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,582,275.58 6.500000 % 5,506.17
M-2 7609443N6 3,317,000.00 3,290,641.76 6.500000 % 2,752.67
M-3 7609443P1 1,990,200.00 1,974,385.05 6.500000 % 1,651.60
B-1 1,326,800.00 1,316,256.72 6.500000 % 1,101.07
B-2 398,000.00 394,837.34 6.500000 % 330.29
B-3 928,851.36 921,470.30 6.500000 % 770.83
- -------------------------------------------------------------------------------
265,366,951.36 257,095,094.41 254,054.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 532,402.12 680,324.57 0.00 0.00 98,156,474.51
A-2 106,591.91 179,449.24 0.00 0.00 19,608,606.83
A-3 173,529.34 173,529.34 0.00 0.00 32,041,000.00
A-4 243,626.71 243,626.71 0.00 0.00 44,984,000.00
A-5 56,866.45 56,866.45 0.00 0.00 10,500,000.00
A-6 58,312.49 58,312.49 0.00 0.00 10,767,000.00
A-7 5,632.48 5,632.48 0.00 0.00 1,040,000.00
A-8 137,006.81 158,168.44 0.00 0.00 25,276,204.91
A-9 114,091.76 114,091.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,648.63 41,154.80 0.00 0.00 6,576,769.41
M-2 17,821.63 20,574.30 0.00 0.00 3,287,889.09
M-3 10,692.98 12,344.58 0.00 0.00 1,972,733.45
B-1 7,128.65 8,229.72 0.00 0.00 1,315,155.65
B-2 2,138.38 2,468.67 0.00 0.00 394,507.05
B-3 4,990.56 5,761.39 0.00 0.00 920,699.47
- -------------------------------------------------------------------------------
1,506,480.90 1,760,534.94 0.00 0.00 256,841,040.37
===============================================================================
Run: 01/26/95 15:25:13
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-1 948.581986 1.427368 5.137380 6.564748 0.000000 947.154618
A-2 882.339467 3.266266 4.778621 8.044887 0.000000 879.073201
A-3 1000.000000 0.000000 5.415853 5.415853 0.000000 1000.000000
A-4 1000.000000 0.000000 5.415853 5.415853 0.000000 1000.000000
A-5 1000.000000 0.000000 5.415852 5.415852 0.000000 1000.000000
A-6 1000.000000 0.000000 5.415853 5.415853 0.000000 1000.000000
A-7 1000.000000 0.000000 5.415846 5.415846 0.000000 1000.000000
A-8 992.053590 0.829868 5.372816 6.202684 0.000000 991.223722
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.053592 0.829867 5.372815 6.202682 0.000000 991.223724
M-2 992.053591 0.829867 5.372816 6.202683 0.000000 991.223723
M-3 992.053588 0.829866 5.372817 6.202683 0.000000 991.223721
B-1 992.053603 0.829869 5.372814 6.202683 0.000000 991.223734
B-2 992.053618 0.829874 5.372814 6.202688 0.000000 991.223744
B-3 992.053562 0.829864 5.372819 6.202683 0.000000 991.223683
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:14 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 59,773.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,007.18
SUBSERVICER ADVANCES THIS MONTH 18,396.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,140,514.43
(B) TWO MONTHLY PAYMENTS: 1 266,641.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,506.38
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 256,841,040.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 894
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 38,990.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.36789460 % 4.60814000 % 1.02396520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.36703960 % 4.60883974 % 1.02412070 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5326 %
BANKRUPTCY AMOUNT AVAILABLE 128,145.00
FRAUD AMOUNT AVAILABLE 5,307,339.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43666805
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.54
POOL TRADING FACTOR: 96.78712404
................................................................................
Run: 01/26/95 15:25:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 153,070,000.00 137,618,216.60 5.399970 % 2,733,310.59
M-1 7609442K3 3,625,500.00 3,580,683.71 5.399970 % 4,041.76
M-2 7609442L1 2,416,900.00 2,387,023.71 5.399970 % 2,694.39
R 7609442J6 100.00 0.00 5.399970 % 0.00
B-1 886,200.00 875,245.32 5.399970 % 987.95
B-2 322,280.00 318,296.17 5.399970 % 359.28
B-3 805,639.55 795,680.72 5.399970 % 898.14
- -------------------------------------------------------------------------------
161,126,619.55 145,575,146.23 2,742,292.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 611,450.22 3,344,760.81 0.00 0.00 134,884,906.01
M-1 15,909.31 19,951.07 0.00 0.00 3,576,641.95
M-2 10,605.77 13,300.16 0.00 0.00 2,384,329.32
R 0.00 0.00 0.00 0.00 0.00
B-1 3,888.79 4,876.74 0.00 0.00 874,257.37
B-2 1,414.21 1,773.49 0.00 0.00 317,936.89
B-3 3,535.29 4,433.43 0.00 0.00 794,782.58
- -------------------------------------------------------------------------------
646,803.59 3,389,095.70 0.00 0.00 142,832,854.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 899.054136 17.856605 3.994579 21.851184 0.000000 881.197531
M-1 987.638591 1.114815 4.388170 5.502985 0.000000 986.523776
M-2 987.638591 1.114812 4.388171 5.502983 0.000000 986.523778
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 987.638592 1.114816 4.388163 5.502979 0.000000 986.523776
B-2 987.638606 1.114807 4.388141 5.502948 0.000000 986.523799
B-3 987.638603 1.114816 4.388166 5.502982 0.000000 986.523787
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,274.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,137.13
SUBSERVICER ADVANCES THIS MONTH 15,720.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,911,130.85
(B) TWO MONTHLY PAYMENTS: 1 215,867.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 619,359.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,832,854.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,577,971.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.53414280 % 4.09940000 % 1.36645730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.43549020 % 4.17338945 % 1.39112030 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,222,532.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.65109898
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.23
POOL TRADING FACTOR: 88.64634194
................................................................................
Run: 01/26/95 15:25:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 48,313,068.69 6.470000 % 136,942.78
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,247,586.66 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
- -------------------------------------------------------------------------------
115,808,503.22 114,869,058.57 136,942.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 260,071.19 397,013.97 0.00 0.00 48,176,125.91
A-2 330,025.60 330,025.60 0.00 0.00 61,308,403.22
A-3 0.00 0.00 28,247.97 0.00 5,275,834.63
S-1 15,057.48 15,057.48 0.00 0.00 0.00
S-2 5,242.03 5,242.03 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
610,396.30 747,339.08 28,247.97 0.00 114,760,363.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 976.021590 2.766521 5.253963 8.020484 0.000000 973.255069
A-2 1000.000000 0.000000 5.383040 5.383040 0.000000 1000.000000
A-3 1049.517332 0.000000 0.000000 0.000000 5.649594 1055.166926
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-95
DISTRIBUTION DATE 30-January-95
Run: 01/26/95 15:25:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATE 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 2,871.73
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,760,363.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,565,887.84
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: 99.09493739
................................................................................
Run: 01/26/95 15:25:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,582,000.74 4.500000 % 620,820.36
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 47,213,600.59 4.250000 % 496,656.29
A-9 7609445W4 0.00 0.00 4.750000 % 0.00
A-10 7609445X2 43,420,000.00 41,574,396.41 6.500000 % 210,505.02
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 34,059,419.75 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 4,853,183.88 6.500000 % 0.00
A-14 7609446B9 478,414.72 473,890.75 0.000000 % 483.58
A-15 7609446C7 0.00 0.00 0.499414 % 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 11,610,469.85 6.500000 % 9,814.07
M-2 7609446G8 4,252,700.00 4,221,781.46 6.500000 % 3,568.58
M-3 7609446H6 4,252,700.00 4,221,781.46 6.500000 % 3,568.58
B-1 2,126,300.00 2,110,841.08 6.500000 % 1,784.25
B-2 638,000.00 633,361.52 6.500000 % 535.37
B-3 1,488,500.71 1,477,678.87 6.500000 % 1,249.04
- -------------------------------------------------------------------------------
425,269,315.43 418,403,406.36 1,348,985.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 69,592.72 690,413.08 0.00 0.00 17,961,180.38
A-2 263,270.76 263,270.76 0.00 0.00 57,515,000.00
A-3 208,056.58 208,056.58 0.00 0.00 41,665,000.00
A-4 52,484.37 52,484.37 0.00 0.00 10,090,000.00
A-5 39,728.74 39,728.74 0.00 0.00 7,344,000.00
A-6 245,799.96 245,799.96 0.00 0.00 45,437,000.00
A-7 103,076.19 103,076.19 0.00 0.00 19,054,000.00
A-8 166,999.39 663,655.68 0.00 0.00 46,716,944.30
A-9 186,646.37 186,646.37 0.00 0.00 0.00
A-10 224,904.49 435,409.51 0.00 0.00 41,363,891.39
A-11 358,478.34 358,478.34 0.00 0.00 66,266,000.00
A-12 0.00 0.00 184,250.81 0.00 34,243,670.56
A-13 0.00 0.00 26,254.21 0.00 4,879,438.09
A-14 0.00 483.58 0.00 0.00 473,407.17
A-15 173,906.07 173,906.07 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,809.02 72,623.09 0.00 0.00 11,600,655.78
M-2 22,838.52 26,407.10 0.00 0.00 4,218,212.88
M-3 22,838.52 26,407.10 0.00 0.00 4,218,212.88
B-1 11,418.99 13,203.24 0.00 0.00 2,109,056.83
B-2 3,426.29 3,961.66 0.00 0.00 632,826.15
B-3 7,993.78 9,242.82 0.00 0.00 1,476,429.83
- -------------------------------------------------------------------------------
2,224,269.10 3,573,254.24 210,505.02 0.00 417,264,926.24
===============================================================================
Run: 01/26/95 15:25:15
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-1 833.460450 27.845721 3.121450 30.967171 0.000000 805.614729
A-2 1000.000000 0.000000 4.577428 4.577428 0.000000 1000.000000
A-3 1000.000000 0.000000 4.993558 4.993558 0.000000 1000.000000
A-4 1000.000000 0.000000 5.201622 5.201622 0.000000 1000.000000
A-5 1000.000000 0.000000 5.409687 5.409687 0.000000 1000.000000
A-6 1000.000000 0.000000 5.409687 5.409687 0.000000 1000.000000
A-7 1000.000000 0.000000 5.409688 5.409688 0.000000 1000.000000
A-8 940.809832 9.896706 3.327742 13.224448 0.000000 930.913126
A-10 957.494160 4.848112 5.179744 10.027856 0.000000 952.646048
A-11 1000.000000 0.000000 5.409687 5.409687 0.000000 1000.000000
A-12 1049.791017 0.000000 0.000000 0.000000 5.679041 1055.470058
A-13 1049.791019 0.000000 0.000000 0.000000 5.679042 1055.470061
A-14 990.543832 1.010797 0.000000 1.010797 0.000000 989.533035
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.729670 0.839132 5.370358 6.209490 0.000000 991.890537
M-2 992.729668 0.839133 5.370358 6.209491 0.000000 991.890535
M-3 992.729668 0.839133 5.370358 6.209491 0.000000 991.890535
B-1 992.729662 0.839134 5.370357 6.209491 0.000000 991.890528
B-2 992.729655 0.839138 5.370361 6.209499 0.000000 991.890517
B-3 992.729705 0.839133 5.370357 6.209490 0.000000 991.890578
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:16 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 83,458.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 44,216.64
SUBSERVICER ADVANCES THIS MONTH 32,689.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,835,915.92
(B) TWO MONTHLY PAYMENTS: 1 469,205.45
(C) THREE OR MORE MONTHLY PAYMENTS: 2 587,629.94
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 417,264,926.24
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 784,764.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.19138550 % 4.79842500 % 1.01018980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.18044920 % 4.80200474 % 1.01209180 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4991 %
BANKRUPTCY AMOUNT AVAILABLE 149,543.00
FRAUD AMOUNT AVAILABLE 8,505,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,470,080.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35640512
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.20
POOL TRADING FACTOR: 98.11780702
................................................................................
Run: 01/26/95 15:25:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 49,722,105.77 6.000000 % 520,922.76
A-3 7609445B0 15,096,000.00 14,007,463.09 6.000000 % 109,217.10
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 7.580000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 3.291754 % 0.00
A-9 7609445H7 0.00 0.00 0.320307 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 750,663.32 6.000000 % 2,727.88
M-2 7609445L8 2,868,200.00 2,775,267.50 6.000000 % 10,085.22
B 620,201.82 600,106.65 6.000000 % 2,180.78
- -------------------------------------------------------------------------------
155,035,301.82 146,289,183.65 645,133.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,372.56 85,372.56 0.00 0.00 17,088,000.00
A-2 248,414.29 769,337.05 0.00 0.00 49,201,183.01
A-3 69,982.04 179,199.14 0.00 0.00 13,898,245.99
A-4 31,090.44 31,090.44 0.00 0.00 6,223,000.00
A-5 46,220.61 46,220.61 0.00 0.00 9,251,423.55
A-6 186,371.12 186,371.12 0.00 0.00 37,303,669.38
A-7 34,151.25 34,151.25 0.00 0.00 5,410,802.13
A-8 8,652.35 8,652.35 0.00 0.00 3,156,682.26
A-9 39,017.04 39,017.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,750.36 6,478.24 0.00 0.00 747,935.44
M-2 13,865.39 23,950.61 0.00 0.00 2,765,182.28
B 2,998.12 5,178.90 0.00 0.00 597,925.87
- -------------------------------------------------------------------------------
769,885.57 1,415,019.31 0.00 0.00 145,644,049.91
===============================================================================
_______________________________________________________________________________
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 4.996053 4.996053 0.000000 1000.000000
A-2 905.454088 9.486156 4.523697 14.009853 0.000000 895.967932
A-3 927.892362 7.234837 4.635800 11.870637 0.000000 920.657525
A-4 1000.000000 0.000000 4.996053 4.996053 0.000000 1000.000000
A-5 972.298849 0.000000 4.857657 4.857657 0.000000 972.298849
A-6 967.268303 0.000000 4.832524 4.832524 0.000000 967.268303
A-7 914.450250 0.000000 5.771717 5.771717 0.000000 914.450250
A-8 914.450249 0.000000 2.506475 2.506475 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.599020 3.516216 4.834184 8.350400 0.000000 964.082805
M-2 967.599017 3.516219 4.834178 8.350397 0.000000 964.082798
B 967.598983 3.516226 4.834168 8.350394 0.000000 964.082756
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:18 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 30,691.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,846.65
SUBSERVICER ADVANCES THIS MONTH 8,147.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 371,136.54
(B) TWO MONTHLY PAYMENTS: 1 531,240.84
(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 145,644,049.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 537
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 113,524.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.17953350 % 2.41024700 % 0.41021940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.17733500 % 2.41212581 % 0.41053920 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3202 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,550,353.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,814,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69718797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.49
POOL TRADING FACTOR: 93.94250742
................................................................................
Run: 01/26/95 15:25:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,821,154.88 6.500000 % 126,254.67
A-2 7609443X4 70,702,000.00 64,219,199.52 6.500000 % 416,776.15
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 29,284,762.43 6.500000 % 24,897.75
A-9 7609444E5 0.00 0.00 0.450580 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,542,811.92 6.500000 % 7,263.05
M-2 7609444H8 3,129,000.00 3,106,170.24 6.500000 % 2,640.85
M-3 7609444J4 3,129,000.00 3,106,170.24 6.500000 % 2,640.85
B-1 1,251,600.00 1,242,468.09 6.500000 % 1,056.34
B-2 625,800.00 621,234.04 6.500000 % 528.17
B-3 1,251,647.88 1,242,515.59 6.500000 % 1,056.38
- -------------------------------------------------------------------------------
312,906,747.88 304,113,486.95 583,114.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 96,488.23 222,742.90 0.00 0.00 17,694,900.21
A-2 347,698.93 764,475.08 0.00 0.00 63,802,423.37
A-3 60,710.00 60,710.00 0.00 0.00 11,213,000.00
A-4 442,636.76 442,636.76 0.00 0.00 81,754,000.00
A-5 343,057.83 343,057.83 0.00 0.00 63,362,000.00
A-6 95,280.01 95,280.01 0.00 0.00 17,598,000.00
A-7 5,414.26 5,414.26 0.00 0.00 1,000,000.00
A-8 158,555.09 183,452.84 0.00 0.00 29,259,864.68
A-9 114,138.56 114,138.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,252.93 53,515.98 0.00 0.00 8,535,548.87
M-2 16,817.59 19,458.44 0.00 0.00 3,103,529.39
M-3 16,817.59 19,458.44 0.00 0.00 3,103,529.39
B-1 6,727.04 7,783.38 0.00 0.00 1,241,411.75
B-2 3,363.52 3,891.69 0.00 0.00 620,705.87
B-3 6,727.26 7,783.64 0.00 0.00 1,241,459.21
- -------------------------------------------------------------------------------
1,760,685.60 2,343,799.81 0.00 0.00 303,530,372.74
===============================================================================
Run: 01/26/95 15:25:18
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-1 900.740707 6.381333 4.876838 11.258171 0.000000 894.359374
A-2 908.308103 5.894828 4.917809 10.812637 0.000000 902.413275
A-3 1000.000000 0.000000 5.414251 5.414251 0.000000 1000.000000
A-4 1000.000000 0.000000 5.414252 5.414252 0.000000 1000.000000
A-5 1000.000000 0.000000 5.414252 5.414252 0.000000 1000.000000
A-6 1000.000000 0.000000 5.414252 5.414252 0.000000 1000.000000
A-7 1000.000000 0.000000 5.414260 5.414260 0.000000 1000.000000
A-8 992.703811 0.843992 5.374749 6.218741 0.000000 991.859820
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.703811 0.843991 5.374748 6.218739 0.000000 991.859820
M-2 992.703816 0.843992 5.374749 6.218741 0.000000 991.859824
M-3 992.703816 0.843992 5.374749 6.218741 0.000000 991.859824
B-1 992.703811 0.843992 5.374752 6.218744 0.000000 991.859819
B-2 992.703803 0.843992 5.374752 6.218744 0.000000 991.859811
B-3 992.703787 0.843991 5.374746 6.218737 0.000000 991.859797
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,533.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,989.54
SUBSERVICER ADVANCES THIS MONTH 16,503.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,788,429.61
(B) TWO MONTHLY PAYMENTS: 2 685,650.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 303,530,372.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,036
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 324,558.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12674190 % 4.85185700 % 1.02140080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12046170 % 4.85704528 % 1.02249300 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4501 %
BANKRUPTCY AMOUNT AVAILABLE 136,658.04
FRAUD AMOUNT AVAILABLE 6,258,135.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32993215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.52
POOL TRADING FACTOR: 97.00346023
................................................................................
Run: 01/26/95 15:25:19 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-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 24,974,629.08 6.500000 % 654,267.80
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 5.437000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 8.802695 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.205251 % 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 785,000.00 761,453.92 6.500000 % 2,721.85
M-2 7609444Y1 2,903,500.00 2,816,409.52 6.500000 % 10,067.37
B 627,984.63 609,148.22 6.500000 % 2,177.43
- -------------------------------------------------------------------------------
156,939,684.63 149,047,951.24 669,234.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 135,154.86 789,422.66 0.00 0.00 24,320,361.28
A-2 146,220.43 146,220.43 0.00 0.00 29,271,000.00
A-3 151,503.86 151,503.86 0.00 0.00 28,657,000.00
A-4 25,597.27 25,597.27 0.00 0.00 4,730,000.00
A-5 15,763.86 15,763.86 0.00 0.00 0.00
A-6 134,940.97 134,940.97 0.00 0.00 24,935,106.59
A-7 47,530.16 47,530.16 0.00 0.00 10,500,033.66
A-8 35,516.77 35,516.77 0.00 0.00 4,846,170.25
A-9 91,711.85 91,711.85 0.00 0.00 16,947,000.00
A-10 25,470.12 25,470.12 0.00 0.00 0.00
R-I 1.91 1.91 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 4,120.75 6,842.60 0.00 0.00 758,732.07
M-2 15,241.52 25,308.89 0.00 0.00 2,806,342.15
B 3,296.55 5,473.98 0.00 0.00 606,970.79
- -------------------------------------------------------------------------------
832,070.88 1,501,305.33 0.00 0.00 148,378,716.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 804.802432 21.083649 4.355338 25.438987 0.000000 783.718783
A-2 1000.000000 0.000000 4.995403 4.995403 0.000000 1000.000000
A-3 1000.000000 0.000000 5.286801 5.286801 0.000000 1000.000000
A-4 1000.000000 0.000000 5.411685 5.411685 0.000000 1000.000000
A-6 974.560564 0.000000 5.274016 5.274016 0.000000 974.560564
A-7 935.744141 0.000000 4.235802 4.235802 0.000000 935.744141
A-8 935.744141 0.000000 6.857912 6.857912 0.000000 935.744142
A-9 1000.000000 0.000000 5.411686 5.411686 0.000000 1000.000000
R-I 0.000000 0.000000 19.110000 19.110000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.004994 3.467325 5.249363 8.716688 0.000000 966.537669
M-2 970.005001 3.467322 5.249361 8.716683 0.000000 966.537679
B 970.004982 3.467330 5.249364 8.716694 0.000000 966.537652
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,182.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,291.57
SUBSERVICER ADVANCES THIS MONTH 10,529.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 604,929.77
(B) TWO MONTHLY PAYMENTS: 1 273,009.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,378,716.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 572
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 136,456.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.19082910 % 2.40047800 % 0.40869280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.18824570 % 2.40268571 % 0.40906860 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2052 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,569,397.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,204,594.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.10568229
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.75
POOL TRADING FACTOR: 94.54505859
................................................................................
Run: 01/26/95 15:25:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 159,218,475.00 6.995598 % 775,161.70
A-2 99,787,000.00 95,137,329.14 6.995598 % 463,180.00
A-3 7609446Y9 100,000,000.00 104,756,213.47 6.995598 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.995598 % 0.00
M-1 7609447B8 10,702,300.00 10,628,562.21 6.995598 % 8,850.83
M-2 7609447C6 3,891,700.00 3,864,886.55 6.995598 % 3,218.44
M-3 7609447D4 3,891,700.00 3,864,886.55 6.995598 % 3,218.44
B-1 1,751,300.00 1,739,233.72 6.995598 % 1,448.33
B-2 778,400.00 773,036.90 6.995598 % 643.74
B-3 1,362,164.15 1,352,779.01 6.995598 % 1,126.52
- -------------------------------------------------------------------------------
389,164,664.15 381,335,402.55 1,256,848.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 927,925.13 1,703,086.83 0.00 0.00 158,443,313.30
A-2 554,460.27 1,017,640.27 0.00 0.00 94,674,149.14
A-3 0.00 0.00 610,519.12 0.00 105,366,732.59
A-4 42,252.60 42,252.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,943.25 70,794.08 0.00 0.00 10,619,711.38
M-2 22,524.55 25,742.99 0.00 0.00 3,861,668.11
M-3 22,524.55 25,742.99 0.00 0.00 3,861,668.11
B-1 10,136.25 11,584.58 0.00 0.00 1,737,785.39
B-2 4,505.26 5,149.00 0.00 0.00 772,393.16
B-3 7,884.01 9,010.53 0.00 0.00 1,351,652.49
- -------------------------------------------------------------------------------
1,654,155.87 2,911,003.87 610,519.12 0.00 380,689,073.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 953.404042 4.641687 5.556438 10.198125 0.000000 948.762355
A-2 953.404042 4.641687 5.556438 10.198125 0.000000 948.762355
A-3 1047.562135 0.000000 0.000000 0.000000 6.105191 1053.667326
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.110099 0.827003 5.787845 6.614848 0.000000 992.283096
M-2 993.110093 0.827001 5.787843 6.614844 0.000000 992.283092
M-3 993.110093 0.827001 5.787843 6.614844 0.000000 992.283092
B-1 993.110101 0.827003 5.787843 6.614846 0.000000 992.283098
B-2 993.110098 0.827004 5.787847 6.614851 0.000000 992.283094
B-3 993.110126 0.827000 5.787849 6.614849 0.000000 992.283125
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,609.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,003.59
SUBSERVICER ADVANCES THIS MONTH 8,241.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 830,598.32
(B) TWO MONTHLY PAYMENTS: 1 258,498.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 123,072.08
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 380,689,073.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,453
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 328,775.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.17222090 % 4.81422300 % 1.01355650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.16718780 % 4.81838037 % 1.01443180 %
BANKRUPTCY AMOUNT AVAILABLE 103,469.00
FRAUD AMOUNT AVAILABLE 3,891,647.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43706417
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.73
POOL TRADING FACTOR: 97.82210687
................................................................................
Run: 01/26/95 15:25:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,336,182.48 6.500000 % 572,488.05
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 26,092,255.77 6.500000 % 263,309.75
A-4 760947AD3 73,800,000.00 72,339,323.61 6.500000 % 74,640.58
A-5 760947AE1 13,209,000.00 13,791,860.51 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,696,002.56 0.000000 % 6,855.49
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215389 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 885,003.25 6.500000 % 3,127.29
M-2 760947AL5 2,907,400.00 2,830,024.70 6.500000 % 10,000.30
B 726,864.56 707,520.30 6.500000 % 2,500.12
- -------------------------------------------------------------------------------
181,709,071.20 174,601,173.18 932,921.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 212,884.65 785,372.70 0.00 0.00 38,763,694.43
A-2 91,586.08 91,586.08 0.00 0.00 16,923,000.00
A-3 141,209.45 404,519.20 0.00 0.00 25,828,946.02
A-4 391,495.31 466,135.89 0.00 0.00 72,264,683.03
A-5 0.00 0.00 74,640.58 0.00 13,866,501.09
A-6 0.00 6,855.49 0.00 0.00 1,689,147.07
A-7 6,541.81 6,541.81 0.00 0.00 0.00
A-8 31,311.90 31,311.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,789.58 7,916.87 0.00 0.00 881,875.96
M-2 15,315.89 25,316.19 0.00 0.00 2,820,024.40
B 3,829.10 6,329.22 0.00 0.00 705,020.18
- -------------------------------------------------------------------------------
898,963.77 1,831,885.35 74,640.58 0.00 173,742,892.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 904.612788 13.165487 4.895701 18.061188 0.000000 891.447301
A-2 1000.000000 0.000000 5.411929 5.411929 0.000000 1000.000000
A-3 931.866278 9.403920 5.043195 14.447115 0.000000 922.462358
A-4 980.207637 1.011390 5.304814 6.316204 0.000000 979.196247
A-5 1044.126013 0.000000 0.000000 0.000000 5.650737 1049.776750
A-6 969.417618 3.918528 0.000000 3.918528 0.000000 965.499091
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.386769 3.439606 5.267906 8.707512 0.000000 969.947162
M-2 973.386772 3.439602 5.267899 8.707501 0.000000 969.947169
B 973.386706 3.439609 5.267900 8.707509 0.000000 969.947111
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:23 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 32,591.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,264.09
SUBSERVICER ADVANCES THIS MONTH 18,759.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,802,418.87
(B) TWO MONTHLY PAYMENTS: 1 263,877.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 173,742,892.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 669
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 240,987.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.44221170 % 2.14859300 % 0.40919560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.43863720 % 2.13067730 % 0.40976740 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2154 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,817,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 946,418.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00138339
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.82
POOL TRADING FACTOR: 95.61597065
................................................................................
Run: 01/26/95 15:25:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 194,665,155.64 7.000000 % 1,373,696.88
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 11,981,822.69 7.000000 % 67,455.57
A-4 760947BA8 100,000,000.00 104,154,805.40 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,307,752.04 0.000000 % 2,370.26
A-6 760947AV3 0.00 0.00 0.377042 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,744,205.50 7.000000 % 9,333.77
M-2 760947AY7 3,940,650.00 3,914,718.61 7.000000 % 3,111.24
M-3 760947AZ4 3,940,700.00 3,914,768.28 7.000000 % 3,111.28
B-1 2,364,500.00 2,348,940.43 7.000000 % 1,866.83
B-2 788,200.00 783,013.27 7.000000 % 622.30
B-3 1,773,245.53 1,761,576.70 7.000000 % 1,400.04
- -------------------------------------------------------------------------------
394,067,185.32 386,915,058.56 1,462,968.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,135,115.29 2,508,812.17 0.00 0.00 193,291,458.76
A-2 287,697.40 287,697.40 0.00 0.00 49,338,300.00
A-3 69,867.41 137,322.98 0.00 0.00 11,914,367.12
A-4 0.00 0.00 607,338.85 0.00 104,762,144.25
A-5 0.00 2,370.26 0.00 0.00 2,305,381.78
A-6 121,523.17 121,523.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,481.84 77,815.61 0.00 0.00 11,734,871.73
M-2 22,827.18 25,938.42 0.00 0.00 3,911,607.37
M-3 22,827.47 25,938.75 0.00 0.00 3,911,657.00
B-1 13,696.94 15,563.77 0.00 0.00 2,347,073.60
B-2 4,565.84 5,188.14 0.00 0.00 782,390.97
B-3 10,271.96 11,672.00 0.00 0.00 1,760,176.66
- -------------------------------------------------------------------------------
1,756,874.50 3,219,842.67 607,338.85 0.00 386,059,429.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 948.579423 6.693856 5.531278 12.225134 0.000000 941.885567
A-2 1000.000000 0.000000 5.831117 5.831117 0.000000 1000.000000
A-3 958.545815 5.396446 5.589393 10.985839 0.000000 953.149370
A-4 1041.548054 0.000000 0.000000 0.000000 6.073389 1047.621443
A-5 968.858536 0.995101 0.000000 0.995101 0.000000 967.863435
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.419514 0.789525 5.792746 6.582271 0.000000 992.629989
M-2 993.419515 0.789525 5.792745 6.582270 0.000000 992.629990
M-3 993.419514 0.789525 5.792745 6.582270 0.000000 992.629990
B-1 993.419509 0.789524 5.792743 6.582267 0.000000 992.629985
B-2 993.419526 0.789520 5.792743 6.582263 0.000000 992.630005
B-3 993.419507 0.789524 5.792745 6.582269 0.000000 992.629972
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,754.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,506.51
SUBSERVICER ADVANCES THIS MONTH 22,231.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,938,567.18
(B) TWO MONTHLY PAYMENTS: 1 268,451.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 386,059,429.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,410
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 547,910.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63838850 % 5.08926700 % 1.27234460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.62931090 % 5.06609465 % 1.27416020 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3771 %
BANKRUPTCY AMOUNT AVAILABLE 124,289.00
FRAUD AMOUNT AVAILABLE 7,881,344.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,940,672.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62252193
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.83
POOL TRADING FACTOR: 97.96792111
................................................................................
Run: 01/26/95 15:25:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 146,014,609.90 6.500000 % 1,112,812.55
A-2 760947BC4 1,321,915.43 1,290,608.59 0.000000 % 5,352.46
A-3 760947BD2 0.00 0.00 0.326400 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,144,366.43 6.500000 % 4,029.93
M-2 760947BG5 2,491,000.00 2,440,596.54 6.500000 % 8,594.66
B 622,704.85 610,104.89 6.500000 % 2,148.52
- -------------------------------------------------------------------------------
155,671,720.28 151,500,286.35 1,132,938.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 790,508.77 1,903,321.32 0.00 0.00 144,901,797.35
A-2 0.00 5,352.46 0.00 0.00 1,285,256.13
A-3 41,187.05 41,187.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,195.49 10,225.42 0.00 0.00 1,140,336.50
M-2 13,213.15 21,807.81 0.00 0.00 2,432,001.88
B 3,303.04 5,451.56 0.00 0.00 607,956.37
- -------------------------------------------------------------------------------
854,407.50 1,987,345.62 0.00 0.00 150,367,348.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 972.989644 7.415389 5.267670 12.683059 0.000000 965.574255
A-2 976.317063 4.049018 0.000000 4.049018 0.000000 972.268044
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.765779 3.450283 5.304358 8.754641 0.000000 976.315497
M-2 979.765773 3.450285 5.304356 8.754641 0.000000 976.315488
B 979.765759 3.450286 5.304343 8.754629 0.000000 976.315457
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,126.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,707.39
SUBSERVICER ADVANCES THIS MONTH 11,566.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 723,327.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 505,161.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,367,348.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 579
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 599,182.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.20719200 % 2.38663900 % 0.40616880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.19597790 % 2.37574076 % 0.40779970 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3269 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,556,717.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.06795508
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.13
POOL TRADING FACTOR: 96.59259110
................................................................................
Run: 01/26/95 15:25:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947BR1 26,000,000.00 24,839,896.88 7.750000 % 226,548.16
A-2 760947BS9 40,324,000.00 39,546,550.67 7.750000 % 0.00
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,850,599.69 7.750000 % 0.00
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 17,630,059.11 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 22,202,930.08 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 15,009,800.44 7.750000 % 102,952.99
A-9 760947BZ3 2,074,847.12 2,053,912.60 0.000000 % 1,899.43
A-10 760947CE9 0.00 0.00 0.381259 % 0.00
R 760947CA7 355,000.00 174,024.08 7.750000 % 35,158.28
M-1 760947CB5 4,463,000.00 4,448,036.56 7.750000 % 3,109.16
M-2 760947CC3 2,028,600.00 2,021,798.56 7.750000 % 1,413.23
M-3 760947CD1 1,623,000.00 1,617,558.44 7.750000 % 1,130.67
B-1 974,000.00 970,734.39 7.750000 % 678.54
B-2 324,600.00 323,511.68 7.750000 % 226.13
B-3 730,456.22 728,007.21 7.750000 % 508.85
- -------------------------------------------------------------------------------
162,292,503.34 158,288,420.39 373,625.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 160,367.90 386,916.06 0.00 0.00 24,613,348.72
A-2 255,314.96 255,314.96 0.00 0.00 39,546,550.67
A-3 41,964.40 41,964.40 0.00 0.00 6,500,000.00
A-4 31,315.77 31,315.77 0.00 0.00 4,850,599.69
A-5 99,236.12 99,236.12 0.00 0.00 15,371,000.00
A-6 113,820.75 113,820.75 0.00 0.00 17,630,059.11
A-7 0.00 0.00 143,343.48 0.00 22,346,273.56
A-8 96,904.19 199,857.18 0.00 0.00 14,906,847.45
A-9 0.00 1,899.43 0.00 0.00 2,052,013.17
A-10 50,273.05 50,273.05 0.00 0.00 0.00
R 1,123.51 36,281.79 0.00 0.00 138,865.80
M-1 28,716.79 31,825.95 0.00 0.00 4,444,927.40
M-2 13,052.86 14,466.09 0.00 0.00 2,020,385.33
M-3 10,443.06 11,573.73 0.00 0.00 1,616,427.77
B-1 6,267.12 6,945.66 0.00 0.00 970,055.85
B-2 2,088.62 2,314.75 0.00 0.00 323,285.55
B-3 4,700.06 5,208.91 0.00 0.00 727,498.36
- -------------------------------------------------------------------------------
915,589.16 1,289,214.60 143,343.48 0.00 158,058,138.43
===============================================================================
Run: 01/26/95 15:25:25
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 955.380649 8.713391 6.167996 14.881387 0.000000 946.667259
A-2 980.719935 0.000000 6.331588 6.331588 0.000000 980.719935
A-3 1000.000000 0.000000 6.456062 6.456062 0.000000 1000.000000
A-4 970.119938 0.000000 6.263154 6.263154 0.000000 970.119938
A-5 1000.000000 0.000000 6.456061 6.456061 0.000000 1000.000000
A-6 904.708735 0.000000 5.840855 5.840855 0.000000 904.708735
A-7 1032.694422 0.000000 0.000000 0.000000 6.667139 1039.361561
A-8 966.068124 6.626311 6.236995 12.863306 0.000000 959.441813
A-9 989.910331 0.915455 0.000000 0.915455 0.000000 988.994876
R 490.208676 99.037408 3.164817 102.202225 0.000000 391.171268
M-1 996.647224 0.696652 6.434414 7.131066 0.000000 995.950571
M-2 996.647225 0.696653 6.434418 7.131071 0.000000 995.950572
M-3 996.647221 0.696654 6.434418 7.131072 0.000000 995.950567
B-1 996.647218 0.696653 6.434415 7.131068 0.000000 995.950565
B-2 996.647197 0.696642 6.434442 7.131084 0.000000 995.950555
B-3 996.647287 0.696647 6.434417 7.131064 0.000000 995.950668
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,000.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,963.18
SUBSERVICER ADVANCES THIS MONTH 8,908.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,182,764.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 158,058,138.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 585
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 119,453.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52918440 % 5.17644500 % 1.29437040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.52424130 % 5.11314418 % 1.29535920 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3812 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,245,850.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33431280
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.13
POOL TRADING FACTOR: 97.39090542
................................................................................
Run: 01/26/95 15:25:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 25,402,121.35 6.500000 % 97,812.06
A-II 760947BJ9 22,971,650.00 22,580,230.58 7.000000 % 121,675.45
A-II 760947BK6 31,478,830.00 30,977,273.85 7.500000 % 128,317.96
IO 760947BL4 0.00 0.00 0.348984 % 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 1,024,098.89 7.035337 % 3,358.32
M-2 760947BQ3 1,539,985.00 1,515,666.96 7.035337 % 4,970.32
B 332,976.87 327,718.81 7.035337 % 1,074.69
- -------------------------------------------------------------------------------
83,242,471.87 81,827,110.44 357,208.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 137,441.04 235,253.10 0.00 0.00 25,304,309.29
A-II 131,570.80 253,246.25 0.00 0.00 22,458,555.13
A-III 193,391.58 321,709.54 0.00 0.00 30,848,955.89
IO 23,770.38 23,770.38 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 5,997.36 9,355.68 0.00 0.00 1,020,740.57
M-2 8,876.09 13,846.41 0.00 0.00 1,510,696.64
B 1,919.19 2,993.88 0.00 0.00 326,644.12
- -------------------------------------------------------------------------------
502,966.44 860,175.24 0.00 0.00 81,469,901.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 981.599307 3.779694 5.311054 9.090748 0.000000 977.819613
A-II 982.960762 5.296766 5.727529 11.024295 0.000000 977.663996
A-II 984.066874 4.076326 6.143544 10.219870 0.000000 979.990549
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.208903 3.227513 5.763752 8.991265 0.000000 980.981390
M-2 984.208911 3.227513 5.763753 8.991266 0.000000 980.981398
B 984.208933 3.227513 5.763744 8.991257 0.000000 980.981420
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:48 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 14,641.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,824.78
SUBSERVICER ADVANCES THIS MONTH 5,003.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 525,753.62
(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 81,469,901.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 353
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 88,871.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.49567890 % 3.10382000 % 0.40050150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.49185620 % 3.10720542 % 0.40093840 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3490 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 832,425.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.66164200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.56
POOL TRADING FACTOR: 97.87059395
Run: 02/02/95 16:36:13 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 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,558.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,512.25
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,223,614.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,818.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.49540480 % 3.10406500 % 0.40052960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.10499092 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04358286
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.08
POOL TRADING FACTOR: 97.78691795
Run: 02/02/95 16:36:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,925.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,503.53
SUBSERVICER ADVANCES THIS MONTH 2,165.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 233,256.47
(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 23,275,482.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 97
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 45,831.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.49707920 % 3.10257400 % 0.40034720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.10868283 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44785155
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.92
POOL TRADING FACTOR: 97.77633459
Run: 02/02/95 16:37:37 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 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,157.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,809.00
SUBSERVICER ADVANCES THIS MONTH 2,838.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 292,497.15
(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 31,970,804.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 35,221.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.49488300 % 3.10452600 % 0.40059080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.10794628 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32424198
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.05
POOL TRADING FACTOR: 98.00816904
................................................................................
Run: 01/26/95 15:25:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,494,917.58 8.000000 % 574,217.29
A-2 760947CG4 28,854,000.00 28,010,858.03 8.000000 % 304,287.63
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 2,763,438.92 0.000000 % 2,998.47
A-12 760947CW9 0.00 0.00 0.370900 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,646,095.01 8.000000 % 3,701.17
M-2 760947CU3 2,572,900.00 2,566,352.41 8.000000 % 1,682.32
M-3 760947CV1 2,058,400.00 2,053,161.72 8.000000 % 1,345.91
B-1 1,029,200.00 1,026,580.86 8.000000 % 672.95
B-2 617,500.00 615,928.56 8.000000 % 403.76
B-3 926,311.44 923,954.16 8.000000 % 605.68
- -------------------------------------------------------------------------------
205,832,763.60 203,351,287.25 889,915.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 116,606.77 690,824.06 0.00 0.00 16,920,700.29
A-2 186,697.41 490,985.04 0.00 0.00 27,706,570.40
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 6,873.47 6,873.47 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-7 332,239.23 332,239.23 0.00 0.00 49,847,000.00
A-8 13,996.88 13,996.88 0.00 0.00 2,100,000.00
A-9 90,419.83 90,419.83 0.00 0.00 13,566,000.00
A-10 338,171.25 338,171.25 0.00 0.00 50,737,000.00
A-11 0.00 2,998.47 0.00 0.00 2,760,440.45
A-12 62,877.01 62,877.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,632.24 41,333.41 0.00 0.00 5,642,393.84
M-2 17,105.20 18,787.52 0.00 0.00 2,564,670.09
M-3 13,684.69 15,030.60 0.00 0.00 2,051,815.81
B-1 6,842.34 7,515.29 0.00 0.00 1,025,907.91
B-2 4,105.27 4,509.03 0.00 0.00 615,524.80
B-3 6,158.32 6,764.00 0.00 0.00 923,348.48
- -------------------------------------------------------------------------------
1,399,868.24 2,289,783.42 0.00 0.00 202,461,372.07
===============================================================================
Run: 01/26/95 15:25:26
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-1 916.636151 30.085785 6.109545 36.195330 0.000000 886.550366
A-2 970.779026 10.545769 6.470417 17.016186 0.000000 960.233257
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 6.873470 6.873470 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.665180 6.665180 0.000000 1000.000000
A-8 1000.000000 0.000000 6.665181 6.665181 0.000000 1000.000000
A-9 1000.000000 0.000000 6.665180 6.665180 0.000000 1000.000000
A-10 1000.000000 0.000000 6.665180 6.665180 0.000000 1000.000000
A-11 994.811373 1.079420 0.000000 1.079420 0.000000 993.731952
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.455174 0.653859 6.648218 7.302077 0.000000 996.801314
M-2 997.455171 0.653861 6.648218 7.302079 0.000000 996.801310
M-3 997.455169 0.653862 6.648217 7.302079 0.000000 996.801307
B-1 997.455169 0.653857 6.648212 7.302069 0.000000 996.801312
B-2 997.455158 0.653862 6.648211 7.302073 0.000000 996.801296
B-3 997.455197 0.653862 6.648218 7.302080 0.000000 996.801335
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,222.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,474.43
SUBSERVICER ADVANCES THIS MONTH 6,290.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 580,547.36
(B) TWO MONTHLY PAYMENTS: 1 226,444.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 202,461,372.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 787
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 756,129.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.60276670 % 5.11776200 % 1.27947110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.57856730 % 5.06708002 % 1.28431110 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3700 %
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 8.54290492
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.81
POOL TRADING FACTOR: 98.36207246
................................................................................
Run: 01/26/95 15:25:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 20,442,490.65 8.000000 % 535,461.97
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 1,360,723.45 0.000000 % 1,172.79
A-8 760947DD0 0.00 0.00 0.423739 % 0.00
R 760947DE8 160,000.00 139,344.55 8.000000 % 21,372.00
M-1 760947DF5 4,067,400.00 4,059,935.18 8.000000 % 2,536.60
M-2 760947DG3 1,355,800.00 1,353,311.73 8.000000 % 845.53
M-3 760947DH1 1,694,700.00 1,691,589.74 8.000000 % 1,056.88
B-1 611,000.00 609,878.64 8.000000 % 381.04
B-2 474,500.00 473,629.16 8.000000 % 295.92
B-3 610,170.76 609,051.02 8.000000 % 380.53
- -------------------------------------------------------------------------------
135,580,848.50 135,022,954.12 563,503.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 136,255.10 671,717.07 0.00 0.00 19,907,028.68
A-2 143,017.11 143,017.11 0.00 0.00 21,457,000.00
A-3 57,021.54 57,021.54 0.00 0.00 8,555,000.00
A-4 325,072.80 325,072.80 0.00 0.00 48,771,000.00
A-5 103,311.97 103,311.97 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 1,172.79 0.00 0.00 1,359,550.66
A-8 47,668.89 47,668.89 0.00 0.00 0.00
R 928.77 22,300.77 0.00 0.00 117,972.55
M-1 27,060.64 29,597.24 0.00 0.00 4,057,398.58
M-2 9,020.22 9,865.75 0.00 0.00 1,352,466.20
M-3 11,274.93 12,331.81 0.00 0.00 1,690,532.86
B-1 4,065.02 4,446.06 0.00 0.00 609,497.60
B-2 3,156.88 3,452.80 0.00 0.00 473,333.24
B-3 4,059.50 4,440.03 0.00 0.00 608,670.59
- -------------------------------------------------------------------------------
938,580.04 1,502,083.30 0.00 0.00 134,459,450.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 975.309668 25.546850 6.500720 32.047570 0.000000 949.762819
A-2 1000.000000 0.000000 6.665289 6.665289 0.000000 1000.000000
A-3 1000.000000 0.000000 6.665288 6.665288 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665289 6.665289 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665288 6.665288 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 997.394746 0.859642 0.000000 0.859642 0.000000 996.535104
R 870.903438 133.575000 5.804813 139.379813 0.000000 737.328438
M-1 998.164719 0.623642 6.653056 7.276698 0.000000 997.541078
M-2 998.164722 0.623639 6.653061 7.276700 0.000000 997.541083
M-3 998.164714 0.623638 6.653054 7.276692 0.000000 997.541075
B-1 998.164714 0.623633 6.653061 7.276694 0.000000 997.541080
B-2 998.164721 0.623646 6.653066 7.276712 0.000000 997.541075
B-3 998.164874 0.623645 6.653056 7.276701 0.000000 997.541393
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,467.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,744.43
SUBSERVICER ADVANCES THIS MONTH 8,497.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 651,422.08
(B) TWO MONTHLY PAYMENTS: 2 503,180.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,459,450.96
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 478,935.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.41818890 % 5.31551600 % 1.26629550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.39451120 % 5.28069808 % 1.27085100 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4221 %
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 8.64643890
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.62
POOL TRADING FACTOR: 99.17289385
................................................................................
Run: 01/26/95 15:25:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 73,556,373.52 6.244523 % 491,224.44
R 760947DP3 100.00 0.00 6.244523 % 0.00
M-1 760947DL2 12,120,000.00 11,833,208.08 6.244523 % 79,024.57
M-2 760947DM0 3,327,400.00 3,321,119.64 6.244523 % 2,986.18
M-3 760947DN8 2,139,000.00 2,134,962.71 6.244523 % 1,919.65
B-1 951,000.00 949,205.02 6.244523 % 853.48
B-2 142,700.00 142,430.66 6.244523 % 128.07
B-3 95,100.00 94,920.51 6.244523 % 85.35
B-4 950,747.29 948,952.79 6.244523 % 853.26
- -------------------------------------------------------------------------------
95,065,047.29 92,981,172.93 577,075.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 382,737.45 873,961.89 0.00 0.00 73,065,149.08
R 0.00 0.00 0.00 0.00 0.00
M-1 61,571.99 140,596.56 0.00 0.00 11,754,183.51
M-2 17,280.85 20,267.03 0.00 0.00 3,318,133.46
M-3 11,108.89 13,028.54 0.00 0.00 2,133,043.06
B-1 4,939.01 5,792.49 0.00 0.00 948,351.54
B-2 741.12 869.19 0.00 0.00 142,302.59
B-3 493.90 579.25 0.00 0.00 94,835.16
B-4 4,937.70 5,790.96 0.00 0.00 948,099.53
- -------------------------------------------------------------------------------
483,810.91 1,060,885.91 0.00 0.00 92,404,097.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 976.338596 6.520188 5.080203 11.600391 0.000000 969.818409
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.337300 6.520179 5.080197 11.600376 0.000000 969.817121
M-2 998.112532 0.897451 5.193499 6.090950 0.000000 997.215081
M-3 998.112534 0.897452 5.193497 6.090949 0.000000 997.215082
B-1 998.112534 0.897455 5.193491 6.090946 0.000000 997.215079
B-2 998.112544 0.897477 5.193553 6.091030 0.000000 997.215067
B-3 998.112618 0.897476 5.193481 6.090957 0.000000 997.215142
B-4 998.112537 0.897452 5.193494 6.090946 0.000000 997.215085
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:30 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 28,638.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,666.21
SUBSERVICER ADVANCES THIS MONTH 3,545.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 574,299.01
(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 92,404,097.93
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 493,470.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.10888970 % 18.59439900 % 2.29671120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.07132990 % 18.61969373 % 2.30897640 %
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 6.94223215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.97
POOL TRADING FACTOR: 97.20091723
................................................................................
Run: 01/26/95 15:25:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 100,003,900.00 100,003,900.00 5.400469 % 300,630.61
M-1 760947DR9 2,949,000.00 2,949,000.00 5.400469 % 3,330.75
M-2 760947DS7 1,876,700.00 1,876,700.00 5.400469 % 2,119.64
R 760947DT5 100.00 100.00 5.400469 % 100.00
B-1 1,072,500.00 1,072,500.00 5.400469 % 1,211.33
B-2 375,400.00 375,400.00 5.400469 % 424.00
B-3 965,295.81 965,295.81 5.400469 % 1,090.25
- -------------------------------------------------------------------------------
107,242,895.81 107,242,895.81 308,906.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 449,641.03 750,271.64 0.00 0.00 99,703,269.39
M-1 13,259.39 16,590.14 0.00 0.00 2,945,669.25
M-2 8,438.08 10,557.72 0.00 0.00 1,874,580.36
R 0.45 100.45 0.00 0.00 0.00
B-1 4,822.21 6,033.54 0.00 0.00 1,071,288.67
B-2 1,687.89 2,111.89 0.00 0.00 374,976.00
B-3 4,340.20 5,430.45 0.00 0.00 964,205.56
- -------------------------------------------------------------------------------
482,189.25 791,095.83 0.00 0.00 106,933,989.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 1000.000000 3.006189 4.496235 7.502424 0.000000 996.993811
M-1 1000.000000 1.129451 4.496233 5.625684 0.000000 998.870549
M-2 1000.000000 1.129451 4.496233 5.625684 0.000000 998.870549
R 1000.000000 1000.00000 4.500000 1004.500000 0.000000 0.000000
B-1 1000.000000 1.129445 4.496233 5.625678 0.000000 998.870555
B-2 1000.000000 1.129462 4.496244 5.625706 0.000000 998.870538
B-3 1000.000000 1.129447 4.496238 5.625685 0.000000 998.870554
_______________________________________________________________________________
DETERMINATION DATE 20-January-95
DISTRIBUTION DATE 25-January-95
Run: 01/26/95 15:25:31 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 25,351.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,312.54
SUBSERVICER ADVANCES THIS MONTH 3,559.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 641,391.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,933,989.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 413
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 187,781.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24999970 % 2.25021500 % 4.49978520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.23814640 % 4.50768707 % 2.25416660 %
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 5.81092281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.49
POOL TRADING FACTOR: 99.71195614
................................................................................
