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)
September 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
(Commission File Number)
Delaware 75-2006294
(State or other (I.R.S Employee
jurisdiction of Identification No.)
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the September 1995 distribution
to holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1985-1
Series 1986-1
Series 1986-2
Series 1986-3
Series 1986-4
Series 1986-8
Series 1986-9
Series 1986-11
Master Serviced by Residential Funding Corporation
1986-12
1986-15
1987-1
1987-2
1987-3
1987-4
1987-S1
1987-S2
1987-S4
1987-6
1987-S5
1987-S6
1987-S7
1987-S8
1987-S9
1987-SA1
1988-S1
1988-3A
1988-3B
1988-3C
1988-4B
1988-4C
1988-4D
1989-2
1989-3A
1989-3B
1989-3C
1989-SW1A
1989-SW1B
1989-S1
1989-S2
1989-SW2
1989-4A
1989-4B
1989-4C
1989-4D
1989-4E
1989-S3
1989-S4
1989-5A
1989-5B
1989-S5
1989-7
1989-S6
1990-S1
1990-2
1990-3A
1990-3B
1990-3C
1990-4
1990-5
1990-6
1990-8
1990-9
1990-S14
1990-R16
1991-3
1991-4
1991-S8
1991-R9
1991-S11
1991-R13
1991-R14
1991-S15
1991-20
1991-21A
1991-21B
1991-21C
1991-25A
1991-25B
1991-23
1991-S24
1991-S28
1991-S29
1991-S30
1991-S31
1992-S1
1992-S2
1992-S3
1992-S4
1992-S5
1992-S6
1992-S7
1992-S8
1992-S9
1992-S10
1992-S11
1992-S12
1992-13
1992-S14
1992-S15
1992-S16
1992-17A
1992-17B
1992-17C
1992-S18
1992-S19
1992-S20
1992-S21
1992-S23
1992-S22
1992-S24
1992-S25
1992-S26
1992-S27
1992-S28
1992-S29
1992-S30
1992-S31
1992-S32
1992-S33
1992-S34
1992-S35
1992-S36
1992-S37
1992-S38
1992-S39
1992-S40
1992-S41
1992-S42
1992-S43
1992-S44
1993-S1
1993-S2
1993-S3
1993-S4
1993-S5
1993-S6
1993-S7
1993-S8
1993-S9
1993-S10
1993-MZ1
1993-S11
1993-S12
1993-S13
1993-S14
1993-S15
1993-MZ2
1993-S16
1993-S17
1993-S18
1993-19
1993-S20
1993-S21
1993-S22
1993-S23
1993-S27
1993-S24
1993-S25
1993-S26
1993-MZ3
1993-S28
1993-S29
1993-S30
1993-S33
1993-S31
1993-S32
1993-S34
1993-S38
1993-S41
1993-S35
1993-S36
1993-S37
1993-S39
1993-S42
1993-S40
1993-S43
1993-S44
1993-S46
1993-S45
1993-S47
1993-S48
1993-S49
1994-S1
1994-S2
1994-S3
1994-RS4
1994-S5
1994-S6
1994-MZ1
1994-S7
1994-S8
1994-S9
1994-S10
1994-S11
1994-S12
1994-S13
1994-S14
1994-S15
1994-S16
1994-S17
1994-S18
1994-S19
1994-S20
1995-S1
1995-S2
1995-S3
1995-S4
1995-S6
1995-R5
1995-S7
1995-S8
1995-S9
1995-S10
1995-S11
1995-S12
1995-S13
Item 7. Financial Statements and Exhibits
(a) See attached monthly reports
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this
report to be signed onits behalf by the undersigned
thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: September 25, 1995
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1985-1 3U
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3507 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 CALIFORNIA LOANS 825,229.01
CERTIFICATE NUMBER OF UNITS: 0001 NON CALIFORNIA LOANS: 9,793,477.88
SPECIAL HAZARD INSURANCE 1,663,538.68
NON CALIFORNIA LOANS: 438,591.06
SCHEDULED INSTALLMENTS OF: 09/01/95
GROSS INTEREST RATE: 12.243518
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,087.47 10,087.47 10,087.47
LESS SERVICE FEE 1,436.48 1,436.48 1,436.48
NET INTEREST 8,650.99 8,650.99 8,650.99
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 12,963.87 12,963.87 12,963.87
ADDITIONAL PRINCIPAL 1,041.81 1,041.81 1,041.81
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 22,656.67 22,656.67 22,656.67
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 989,725.61 989,725.61 989,725.61
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 989,725.61 989,725.61 989,725.61
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 12,963.87 12,963.87 12,963.87
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,041.81 1,041.81 1,041.81
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 14,005.68 14,005.68 14,005.68
ENDING PRINCIPAL BALANCE 975,719.93 975,719.93 975,719.93
***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 1986-1 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: 09/01/95
GROSS INTEREST RATE: 12.156704
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,703.01 23,703.01 23,703.01
LESS SERVICE FEE 4,205.17 4,205.17 4,205.17
NET INTEREST 19,497.84 19,497.84 19,497.84
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 2,250.61 2,250.61 2,250.61
ADDITIONAL PRINCIPAL 33.53 33.53 33.53
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 21,748.45 21,781.98 21,781.98
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,339,779.99 2,339,779.99 2,339,779.99
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 2,339,779.99 2,339,779.99 2,339,779.99
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,250.61 2,250.61 2,250.61
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 33.53 33.53
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 2,250.61 2,284.14 2,284.14
ENDING PRINCIPAL BALANCE 2,337,529.38 2,337,495.85 2,337,495.85
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 140,361.27
PRINCIPAL 279.03 279.03 279.03
INTEREST 2,922.75 2,922.75 2,922.75
60-89 DAYS 1 152,398.51
PRINCIPAL 466.51 466.51 466.51
INTEREST 4,329.44 4,329.44 4,329.44
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 6,551.27 6,551.27 6,551.27
INTEREST 83,120.73 83,120.73 83,120.73
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 3 486,624.58 97,669.73 97,669.73 97,669.73
***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: 09/01/95
GROSS INTEREST RATE: 11.055112
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,166.51 3,166.51 3,166.51
LESS SERVICE FEE 299.81 299.81 299.81
NET INTEREST 2,866.70 2,866.70 2,866.70
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 3,922.61 3,922.61 3,922.61
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 6,789.31 6,789.31 6,789.31
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 340,983.28 340,983.28 340,983.28
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 340,983.28 340,983.28 340,983.28
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,922.61 3,922.61 3,922.61
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 3,922.61 3,922.61 3,922.61
ENDING PRINCIPAL BALANCE 337,060.67 337,060.67 337,060.67
***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: 09/01/95
GROSS INTEREST RATE: 10.838147
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,421.71 3,421.71 3,421.71
LESS SERVICE FEE 769.74 769.74 769.74
NET INTEREST 2,651.97 2,651.97 2,651.97
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 7,436.26 7,436.26 7,436.26
ADDITIONAL PRINCIPAL 1,210.00 1,210.00 1,210.00
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 11,298.23 11,298.23 11,298.23
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 380,061.33 380,061.33 380,061.33
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 380,061.33 380,061.33 380,061.33
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,436.26 7,436.26 7,436.26
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,210.00 1,210.00 1,210.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 8,646.26 8,646.26 8,646.26
ENDING PRINCIPAL BALANCE 371,415.07 371,415.07 371,415.07
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 09/01/95
GROSS INTEREST RATE: 12.239218
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 12,357.39 12,357.39 12,357.39
LESS SERVICE FEE 2,010.94 2,010.94 2,010.94
NET INTEREST 10,346.45 10,346.45 10,346.45
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,211.56 1,211.56 1,211.56
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 11,558.01 11,558.01 11,558.01
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,211,586.26 1,211,586.26 1,211,586.26
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 1,211,586.26
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,211,586.26 1,211,586.26 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,211.56 1,211.56 1,211.56
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,211.56 1,211.56 1,211.56
ENDING PRINCIPAL BALANCE 1,210,374.70 1,210,374.70 1,210,374.70
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 2 136,205.85
PRINCIPAL 675.42 675.42 675.42
INTEREST 11,092.36 11,092.36 11,092.36
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 136,205.85 11,767.78 11,767.78 11,767.78
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-8 GH
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3501 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 7,604,023.83
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 455,448.80
BANKRUPTCY BOND: 279,814.75
SCHEDULED INSTALLMENTS OF: 09/01/95
GROSS INTEREST RATE: 12.032166
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 29
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 11,370.52 11,370.52 11,370.52
LESS SERVICE FEE 1,960.05 1,960.05 1,960.05
NET INTEREST 9,410.47 9,410.47 9,410.47
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 13,599.28 13,599.28 13,599.28
ADDITIONAL PRINCIPAL 1,326.71 1,326.71 1,326.71
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 24,336.46 24,336.46 24,336.46
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,136,401.99 1,136,401.99 1,136,401.99
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,136,401.99 1,136,401.99 1,136,401.99
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,599.28 13,599.28 13,599.28
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,326.71 1,326.71 1,326.71
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 14,925.99 14,925.99 14,925.99
ENDING PRINCIPAL BALANCE 1,121,476.00 1,121,476.00 1,121,476.00
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 118,717.28
PRINCIPAL 2,718.25 2,718.25 2,718.25
INTEREST 2,410.01 2,410.01 2,410.01
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 1 118,717.28 5,128.26 5,128.26 5,128.26
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-9 HC
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3503 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,321,303.44
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 557,517.94
BANKRUPTCY BOND: 397,835.15
SCHEDULED INSTALLMENTS OF: 09/01/95
GROSS INTEREST RATE: 10.793469
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,224.36 3,224.36 3,224.36
LESS SERVICE FEE 535.76 535.76 535.76
NET INTEREST 2,688.60 2,688.60 2,688.60
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 3,961.66 3,961.66 3,961.66
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 6,650.26 6,650.26 6,650.26
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 358,478.56 358,478.56 358,478.56
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 358,478.56 358,478.56 358,478.56
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,961.66 3,961.66 3,961.66
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 3,961.66 3,961.66 3,961.66
ENDING PRINCIPAL BALANCE 354,516.90 354,516.90 354,516.90
***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: 09/01/95
GROSS INTEREST RATE: 11.500933
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 20
REPORT DATE: 09/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,784.90 17,784.90 17,784.90
LESS SERVICE FEE 3,429.17 3,429.17 3,429.17
NET INTEREST 14,355.73 14,355.73 14,355.73
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,999.89 1,999.89 1,999.89
ADDITIONAL PRINCIPAL 56.37 56.37 56.37
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 16,411.99 16,411.99 16,411.99
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,007,637.24 2,007,637.24 2,007,637.24
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 151,972.21 151,972.21 151,972.21
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,855,665.03 1,855,665.03 1,855,665.03
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,999.89 1,999.89 1,999.89
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 56.37 56.37 56.37
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 2,056.26 2,056.26 2,056.26
ENDING PRINCIPAL BALANCE 2,005,580.98 2,005,580.98 2,005,580.98
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 33,234.60
PRINCIPAL 79.24 79.24 79.24
INTEREST 809.62 809.62 809.62
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 132,637.39
PRINCIPAL 337.93 337.93 337.93
INTEREST 4,514.15 4,514.15 4,514.15
REO 1 154,236.08
PRINICPAL 3,318.65 3,318.65 3,318.65
INTEREST 25,769.15 25,769.15 25,769.15
TOTAL 3 320,108.07 34,828.74 34,828.74 34,828.74
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 6,970.70 6,970.70 6,970.70
SERVICE FEE 700.86 700.86 700.86
PRINCIPAL 1,054.78 1,054.78 1,054.78
TOTAL NOT ADVANCED 8,025.48 8,025.48 8,025.48
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- ------------------------------------------------------------------------------
<PAGE>
Run: 09/26/95 12:10:04 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 51,185,471.15 993,051.18 8.0000 444,652.09
STRIP 0.00 0.00 1.3637 0.00
- --------------------------------------------------------------------------------
51,185,471.15 993,051.18 444,652.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
4,420.00 0.00 449,072.09 0.00 548,399.09
STRIP 754.69 0.00 754.69 0.00 0.00
5,174.69 0.00 449,826.78 0.00 548,399.09
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.401036 8.687076 0.086353 0.000000 8.773429 10.713960
STRIP 0.000000 0.000000 0.014744 0.000000 0.014744 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 142.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 248.62
SUBSERVICER ADVANCES THIS MONTH 1,183.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 128,099.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 548,399.09
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 549,224.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 443,882.25
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 669.84
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 10.0637%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.010713960
................................................................................
Run: 09/26/95 12:10:04 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 2,021,704.65 8.0000 3,738.84
STRIP 0.00 0.00 1.5812 0.00
- --------------------------------------------------------------------------------
50,250,749.71 2,021,704.65 3,738.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,478.03 0.00 17,216.87 0.00 2,017,965.81
STRIP 2,690.39 0.00 2,690.39 0.00 0.00
16,168.42 0.00 19,907.26 0.00 2,017,965.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.232328 0.074404 0.268216 0.000000 0.342620 40.157924
STRIP 0.000000 0.000000 0.053539 0.000000 0.053539 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 536.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 670.16
SUBSERVICER ADVANCES THIS MONTH 2,802.21
MASTER SERVICER ADVANCES THIS MONTH 1,595.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 169,975.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 132,396.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,017,965.81
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,849,861.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 172,802.04
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 154.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,584.00
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 10.3642%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.040157924
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 6,752,781.98 8.5000 8,193.75
STRIP 0.00 0.00 0.8732 0.00
- --------------------------------------------------------------------------------
96,428,600.14 6,752,781.98 8,193.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,832.21 0.00 56,025.96 0.00 6,744,588.23
STRIP 4,913.51 0.00 4,913.51 0.00 0.00
52,745.72 0.00 60,939.47 0.00 6,744,588.23
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
70.028829 0.084972 0.496038 0.000000 0.581010 69.943857
STRIP 0.000000 0.000000 0.050955 0.000000 0.050955 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,921.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,222.79
SUBSERVICER ADVANCES THIS MONTH 9,768.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 480,941.83
(B) TWO MONTHLY PAYMENTS: 1 139,550.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1 145,996.20
(D) LOANS IN FORECLOSURE 2 278,553.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,744,588.23
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 6,758,610.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 121.54
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,072.21
MORTGAGE POOL INSURANCE 5,237,225.62
SPECIAL HAZARD LOSS COVERAGE 975,802.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2873%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.069943857
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3030
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AZ9 138,082,868.43 5,474,361.54 8.0000 230,105.37
STRIP 0.00 0.00 1.0685 0.00
- --------------------------------------------------------------------------------
138,082,868.43 5,474,361.54 230,105.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
35,768.89 0.00 265,874.26 0.00 5,244,256.17
STRIP 4,886.87 0.00 4,886.87 0.00 0.00
40,655.76 0.00 270,761.13 0.00 5,244,256.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
39.645480 1.666430 0.259039 0.000000 1.925469 37.979050
STRIP 0.000000 0.000000 0.035391 0.000000 0.035391 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,500.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,746.66
SUBSERVICER ADVANCES THIS MONTH 2,488.76
MASTER SERVICER ADVANCES THIS MONTH 4,773.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 138,659.18
(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 5,244,256.17
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,045,151.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
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 250,404.51
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 169,727.25
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,839.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 58,538.83
MORTGAGE POOL INSURANCE 9,653,158.63
SPECIAL HAZARD LOSS COVERAGE 500,000.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0676%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.037979050
................................................................................
Run: 09/26/95 12:10:04 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 3,541,189.83 6.5000 178,082.57
STRIP 0.00 0.00 2.8847 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,541,189.83 178,082.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,468.60 0.00 196,551.17 0.00 3,363,107.26
STRIP 8,211.01 0.00 8,211.01 0.00 0.00
26,679.61 0.00 204,762.18 0.00 3,363,107.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
35.580819 1.789321 0.185567 0.000000 1.974888 33.791498
STRIP 0.000000 0.000000 0.082502 0.000000 0.082502 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 1,359.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,179.15
SUBSERVICER ADVANCES THIS MONTH 7,545.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 301,413.06
(C) THREE OR MORE MONTHLY PAYMENTS: 2 318,774.23
(D) LOANS IN FORECLOSURE 1 181,162.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,363,107.26
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,369,609.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 170,941.84
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,907.77
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 10.2792%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.033791498
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 9,379,113.75 7.0000 162,817.92
STRIP 0.00 0.00 1.9649 0.00
- --------------------------------------------------------------------------------
106,883,729.60 9,379,113.75 162,817.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
53,842.73 0.00 216,660.65 0.00 9,216,295.83
STRIP 15,113.39 0.00 15,113.39 0.00 0.00
68,956.12 0.00 231,774.04 0.00 9,216,295.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
87.750622 1.523318 0.503750 0.000000 2.027068 86.227304
STRIP 0.000000 0.000000 0.141400 0.000000 0.141400 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 3,838.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,192.10
SUBSERVICER ADVANCES THIS MONTH 14,245.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 596,800.71
(B) TWO MONTHLY PAYMENTS: 1 133,694.89
(C) THREE OR MORE MONTHLY PAYMENTS: 1 397,818.04
(D) LOANS IN FORECLOSURE 2 473,460.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,216,295.83
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,235,192.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 48
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 148,931.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,362.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,523.85
MORTGAGE POOL INSURANCE 6,809,811.38
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8789%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.086227304
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 11:45 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 17,764.21 7,038.77
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,756.40
Total Principal Prepayments 31.09
Principal Payoffs-In-Full 0.00
Principal Curtailments 31.09
Principal Liquidations 0.00
Scheduled Principal Due 2,725.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,007.81 7,038.77
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 2,118,749.76
Current Period ENDING Prin Bal 2,115,993.36
Change in Principal Balance 2,756.40
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.023369
Interest Distributed 0.127236
Total Distribution 0.150605
Total Principal Prepayments 0.000264
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 17.962732
ENDING Principal Balance 17.939364
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.585501%
Subordinated Unpaid Amounts
Period Ending Class Percentages 39.771015%
Prepayment Percentages 51.816921%
Trading Factors 1.793936%
Certificate Denominations 1,000
Sub-Servicer Fees 713.56
Master Servicer Fees 264.84
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 32,739.89 212.60 57,755.47
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,156.09 6,912.49
Total Principal Prepayments 28.91 60.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 28.91 60.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,127.18 6,852.49
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,583.80 212.60 50,842.98
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 3,208,603.60 5,327,353.36
Current Period ENDING Prin Bal 3,204,447.51 5,320,440.87
Change in Principal Balance 4,156.09 6,912.49
PER CERTIFICATE DATA BY CLASS
Principal Distributed 117.031452
Interest Distributed 804.892008
Total Distribution 921.923460
Total Principal Prepayments 0.814077
Current Period Interest Shortfall
BEGINNING Principal Balance 361.404627
ENDING Principal Balance 360.936501
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 434,470.17 4,185.98 438,656.15
Period Ending Class Percentages 60.228985%
Prepayment Percentages 48.183079%
Trading Factors 36.093650% 4.194916%
Certificate Denominations 250,000
Sub-Servicer Fees 1,080.62 1,794.18
Master Servicer Fees 401.08 665.92
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 598,691.14 2
Loans Delinquent TWO Payments 190,520.62 1
Loans Delinquent THREE + Payments 0.00 0
Tot Unpaid Principal on Delinq Loans 789,211.76 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 9.1808%
Loans in Pool 30
Current Period Sub-Servicer Fee 1,794.18
Current Period Master Servicer Fee 665.92
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 11:49 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 149,935.48 3,680.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 122,949.77
Total Principal Prepayments 83,743.26
Principal Payoffs-In-Full 79,096.94
Principal Curtailments 4,646.32
Principal Liquidations 0.00
Scheduled Principal Due 39,206.51
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 26,985.71 3,680.00
Prepayment Interest Shortfall 109.29 6.34
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 3,825,175.86
Current Period ENDING Princ Bal 3,702,226.09
Change in Principal Balance 122,949.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.018723
Interest Distributed 0.223595
Total Distribution 1.242318
Total Principal Prepayments 0.693870
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 31.694196
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.820598%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.960125%
Prepayment Percentages 76.864722%
Trading Factors 3.067547%
Certificate Denominations 1,000
Sub-Servicer Fees 1,526.39
Master Servicer Fees 466.78
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 50,087.98 296.34 203,999.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 40,094.86 163,044.63
Total Principal Prepayments 25,205.63 108,948.89
Principal Payoffs-In-Full 23,807.15 102,904.09
Principal Curtailments 1,398.48 6,044.80
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,889.23 54,095.74
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,993.12 296.34 40,955.17
Prepayment Interest Shortfall 43.27 1.20 160.10
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 1,556,263.73 5,381,439.59
Current Period ENDING Princ Bal 1,515,107.02 5,217,333.11
Change in Principal Balance 41,156.71 164,106.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,578.013221
Interest Distributed 393.299178
Total Distribution 1,971.312400
Total Principal Prepayments 992.017865
Current Period Interest Shortfall
BEGINNING Principal Balance 244.999458
ENDING Principal Balance 238.520240
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 82,082.89 625.00 82,707.89
Period Ending Class Percentages 82,082.89
Prepayment Percentages 23.135278%
Trading Factors 23.852024% 4.106771%
Certificate Denominations 250,000
Sub-Servicer Fees 624.67 2,151.06
Master Servicer Fees 191.02 657.80
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 474,607.03 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 607,401.96 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 132,794.93 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 3.5038%
Loans in Pool 43
Current Period Sub-Servicer Fee 2,151.06
Current Period Master Servicer Fee 657.80
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 11:54 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 145,733.56 3,568.12
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 106,926.77
Total Principal Prepayments 100,796.88
Principal Payoffs-In-Full 100,567.92
Principal Curtailments 228.96
Principal Liquidations 0.00
Scheduled Principal Due 6,129.89
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,806.79 3,568.12
Prepayment Interest Shortfall 322.52 30.05
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 110,068,019.34
Curr Period BEGINNING Princ Balance 5,145,772.55
Curr Period ENDING Princ Balance 5,038,845.78
Change in Principal Balance 106,926.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.971461
Interest Distributed 0.352571
Total Distribution 1.324032
Total Principal Prepayments 0.915769
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 46.750842
ENDING Principal Balance 45.779381
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.513883%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.622245%
Prepayment Percentages 69.406467%
Trading Factors 4.577938%
Certificate Denominations 1,000
Sub-Servicer Fees 1,774.97
Master Servicer Fees 579.76
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 62,297.42 38.26 211,637.36
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 47,015.67 153,942.44
Total Principal Prepayments 44,430.04 145,226.92
Principal Payoffs-In-Full 44,329.12 144,897.04
Principal Curtailments 100.92 329.88
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,026.76 9,156.65
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,281.75 38.26 57,694.92
Prepayment Interest Shortfall 199.27 0.44 552.28
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 3,186,371.55 8,332,144.10
Curr Period ENDING Princ Balance 3,138,145.76 8,176,991.54
Change in Principal Balance 48,225.79 155,152.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,475.253162
Interest Distributed 479.509279
Total Distribution 1,954.762441
Total Principal Prepayments 1,394.121513
Current Period Interest Shortfall
BEGINNING Principal Balance 399.926638
ENDING Principal Balance 393.873741
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,138,310.64 1,220.35 1,139,530.99
Period Ending Class Percentages 38.377755%
Prepayment Percentages 30.593533%
Trading Factors 39.387374% 6.927575%
Certificate Denominations 250,000
Sub-Servicer Fees 1,105.43 2,880.40
Master Servicer Fees 361.07 940.83
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 3,138,145.76
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 900,609.67 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,166,587.54 6
Tot Unpaid Principal on Delinq Loans 2,067,197.21 10
Loans in Foreclosure, INCL in Delinq 148,963.53 1
REO/Pending Cash Liquidations 752,383.62 4
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 17.9043%
Loans in Pool 38
Current Period Sub-Servicer Fee 2,880.40
Current Period Master Servicer Fee 940.83
Aggregate REO Losses (979,348.46)
................................................................................
Run: 09/26/95 12:10:04 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 10,393,982.96 8.5000 384,802.20
STRIP 0.00 0.00 0.3666 0.00
- --------------------------------------------------------------------------------
126,773,722.44 10,393,982.96 384,802.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
71,086.58 0.00 455,888.78 0.00 10,009,180.76
STRIP 3,064.55 0.00 3,064.55 0.00 0.00
74,151.13 0.00 458,953.33 0.00 10,009,180.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
81.988465 3.035347 0.560736 0.000000 3.596083 78.953119
STRIP 0.000000 0.000000 0.024173 0.000000 0.024173 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 4,330.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,658.03
SUBSERVICER ADVANCES THIS MONTH 7,509.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 171,548.78
(B) TWO MONTHLY PAYMENTS: 3 333,482.89
(C) THREE OR MORE MONTHLY PAYMENTS: 1 166,806.88
(D) LOANS IN FORECLOSURE 1 154,428.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,009,180.76
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 10,051,427.05
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 370,408.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,110.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,282.48
MORTGAGE POOL INSURANCE 8,195,537.67
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8219%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.078953119
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 11:58 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 61,708.24 1,959.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 34,920.70
Total Principal Prepayments 1,122.84
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,122.84
Principal Liquidations 0.00
Scheduled Principal Due 33,797.86
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 26,787.54 1,959.42
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 72,064,664.88
Current Period BEGINNING Princ Balance 3,673,719.34
Current Period ENDING Princ Balance 3,638,798.64
Change in Principal Balance 34,920.70
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.484575
Interest Distributed 0.371715
Total Distribution 0.856290
Total Principal Prepayments 0.015581
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 50.978095
ENDING Principal Balance 50.493521
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.487800%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.213360%
Prepayment Percentages 80.971794%
Trading Factors 5.049352%
Certificate Denominations 1,000
Sub-Servicer Fees 973.37
Master Servicer Fees 459.21
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,118.63 39.57 79,825.86
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 9,152.45 44,073.15
Total Principal Prepayments 263.86 1,386.70
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 263.86 1,386.70
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,547.71 44,345.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,966.18 39.57 35,752.71
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 1,146,502.12 4,820,221.46
Current Period ENDING Princ Balance 1,135,690.55 4,774,489.19
Change in Principal Balance 10,811.57 45,732.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 673.823046
Interest Distributed 512.865148
Total Distribution 1,186.688194
Total Principal Prepayments 19.425940
Current Period Interest Shortfall
BEGINNING Principal Balance 337.631804
ENDING Principal Balance 334.447920
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 141,246.43 346.73 141,593.16
Period Ending Class Percentages 23.786640%
Prepayment Percentages 19.028206%
Trading Factors 33.444792% 6.327147%
Certificate Denominations 250,000
Sub-Servicer Fees 303.79 1,277.16
Master Servicer Fees 143.32 602.53
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 1,135,690.55
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 125,169.17 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 303,243.59 2
Tot Unpaid Princ on Delinquent Loans 428,412.76 3
Loans in Foreclosure, INCL in Delinq 303,243.59 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 7.0956%
Loans in Pool 46
Curr Period Sub-Servicer Fee 1,277.16
Curr Period Master Servicer Fee 602.53
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 12:01 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 287,823.93 1,318.20
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 248,862.36
Total Principal Prepayments 242,574.51
Principal Payoffs-In-Full 242,068.23
Principal Curtailments 506.28
Principal Liquidations 0.00
Scheduled Principal Due 6,287.85
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,961.57 1,318.20
Prepayment Interest Shortfall 242.79 9.51
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 5,227,247.90
Curr Period ENDING Princ Balance 4,978,385.54
Change in Principal Balance 248,862.36
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.614439
Interest Distributed 0.409313
Total Distribution 3.023752
Total Principal Prepayments 2.548382
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 54.915181
ENDING Principal Balance 52.300742
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.206014%
Subordinated Unpaid Amounts
Period Ending Class Percentages 67.794896%
Prepayment Percentages 74.462498%
Trading Factors 5.230074%
Certificate Denominations 1,000
Sub-Servicer Fees 1,209.31
Master Servicer Fees 538.87
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 100,032.69 82.60 389,257.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 85,561.96 334,424.32
Total Principal Prepayments 83,192.84 325,767.35
Principal Payoffs-In-Full 83,019.21 325,087.44
Principal Curtailments 173.63 679.91
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,948.37 9,236.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,470.73 82.60 54,833.10
Prepayment Interest Shortfall 113.59 0.25 366.14
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 2,451,060.03 7,678,307.93
Curr Period ENDING Princ Balance 2,364,918.82 7,343,304.36
Change in Principal Balance 86,141.21 335,003.57
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,683.439764
Interest Distributed 622.964484
Total Distribution 4,306.404249
Total Principal Prepayments 3,581.449221
Current Period Interest Shortfall
BEGINNING Principal Balance 422.072238
ENDING Principal Balance 407.238732
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 322,984.64 388.70 323,373.34
Period Ending Class Percentages 32.205104%
Prepayment Percentages 25.537502%
Trading Factors 40.723873% 7.270968%
Certificate Denominations 250,000
Sub-Servicer Fees 574.46 1,783.77
Master Servicer Fees 255.99 794.86
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 779,087.78 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 496,582.68 1
Total Unpaid Principal on Delinq Loans 1,275,670.46 3
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 2.4254%
Loans in Pool 45
Current Period Sub-Servicer Fee 1,783.77
Current Period Master Servicer Fee 794.86
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 12:25 PM
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 27,846.98 1,358.27
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,296.56
Total Principal Prepayments (765.29)
Principal Payoffs-In-Full 0.00
Principal Curtailments (765.29)
Principal Liquidations 0.00
Scheduled Principal Due 4,061.85
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 24,550.42 1,358.27
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 2,874,195.38
Curr Period ENDING Principal Balance 2,870,898.82
Change in Principal Balance 3,296.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.048789
Interest Distributed 0.363345
Total Distribution 0.412134
Total Principal Prepayments (0.011326)
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 42.537912
ENDING Principal Balance 42.489123
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.349246%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.587516%
Prepayment Percentages 69.268556%
Trading Factors 4.248912%
Certificate Denominations 1,000
Sub-Servicer Fees 922.67
Master Servicer Fees 349.69
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 13,646.71 12.95 42,864.91
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,836.13 5,132.69
Total Principal Prepayments (339.52) (1,104.81)
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments (339.52) (1,104.81)
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,419.54 6,481.39
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,810.58 12.95 37,732.22
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 1,792,789.97 4,666,985.35
Curr Period ENDING Principal Balance 1,790,595.89 4,661,494.71
Change in Principal Balance 2,194.08 5,490.64
PER CERTIFICATE DATA BY CLASS
Principal Distributed 120.190504
Interest Distributed 773.104061
Total Distribution 893.294565
Total Principal Prepayments (22.224505)
Current Period Interest Shortfall
BEGINNING Principal Balance 469.414104
ENDING Principal Balance 468.839618
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 324,524.65 343.97 324,868.62
Period Ending Class Percentages 38.412484%
Prepayment Percentages 30.731444%
Trading Factors 46.883962% 6.529887%
Certificate Denominations 250,000
Sub-Servicer Fees 575.47 1,498.14
Master Servicer Fees 218.10 567.79
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 488,483.72 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 415,958.53 3
Total Unpaid Princ on Delinquent Loans 904,442.25 7
Loans in Foreclosure, INCL in Delinq 289,576.53 2
REO/Pending Cash Liquidations 126,382.00 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 17.5009%
Loans in Pool 38
Current Period Sub-Servicer Fee 1,498.14
Current Period Master Servicer Fee 567.79
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 12:39 PM
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 350,913.64 427.81
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 308,065.39
Total Principal Prepayments 161,371.90
Principal Payoffs-In-Full 161,207.33
Principal Curtailments 164.57
Principal Liquidations 141,851.62
Scheduled Principal Due 4,841.87
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 42,848.25 427.81
Prepayment Interest Shortfall 905.25 15.06
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 5,000,399.72
Curr Period ENDING Princ Balance 4,692,334.33
Change in Principal Balance 308,065.39
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.981789
Interest Distributed 0.692908
Total Distribution 5.674697
Total Principal Prepayments 4.903490
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 80.862491
ENDING Principal Balance 75.880702
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.070819%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.784709%
Prepayment Percentages 75.183927%
Trading Factors 7.588070%
Certificate Denominations 1,000
Sub-Servicer Fees 1,542.79
Master Servicer Fees 598.35
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 88,284.01 115.77 439,741.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 70,541.56 378,606.95
Total Principal Prepayments 53,264.27 214,636.17
Principal Payoffs-In-Full 53,209.95 214,417.28
Principal Curtailments 54.32 218.89
Principal Liquidations 15,784.68 157,636.30
Scheduled Principal Due 1,488.46 6,330.33
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,742.45 115.77 61,134.28
Prepayment Interest Shortfall 405.93 1.16 1,327.40
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,772,628.96 65,610,938.43
Curr Period BEGINNING Princ Balance 2,248,667.15 7,249,066.87
Curr Period ENDING Princ Balance 2,129,435.18 6,821,769.51
Change in Principal Balance 119,231.97 427,297.36
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4,674.562536
Interest Distributed 1,175.735156
Total Distribution 5,850.297693
Total Principal Prepayments 3,529.652039
Current Period Interest Shortfall
BEGINNING Principal Balance 596.047789
ENDING Principal Balance 564.443311
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 631,682.39 1,061.80 632,744.19
Period Ending Class Percentages 31.215291%
Prepayment Percentages 24.816073%
Trading Factors 56.444331% 10.397305%
Certificate Denominations 250,000
Sub-Servicer Fees 700.13 2,242.92
Master Servicer Fees 271.54 869.89
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 1,602,031.53 6
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 554,054.90 4
Total Unpaid Princ on Delinquent Loans 2,156,086.43 10
Loans in Foreclosure, INCL in Delinq 667,889.10 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 16.7766%
Loans in Pool 51
Current Period Sub-Servicer Fee 2,242.92
Current Period Master Servicer Fee 869.89
Aggregate REO Losses (582,574.64)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-Sep-95
1987-SA1, CLASS A, 7.85090900% PASS-THROUGH RATE (POOL 4009) 04:01 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1995
DISTRIBUTION DATE: SEPTEMBER 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,044,719.59
ENDING POOL BALANCE $6,993,643.47
PRINCIPAL DISTRIBUTIONS $51,076.12
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $39,111.63
PARTIAL PRINCIPAL PREPAYMENTS $2,562.36
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 9/1 $9,402.13
$51,076.12
INTEREST DUE ON BEG POOL BALANCE $46,089.54
PREPAYMENT INTEREST SHORTFALL ($164.81)
$45,924.73
TOTAL DISTRIBUTION DUE THIS PERIOD $97,000.85
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $731.13
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.859165%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.163589107
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.046232870
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.949394763
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,869,779.65
TRADING FACTOR 0.159325481
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $427,422.99
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Sep-95
1987-SA1, CLASS B, 7.82090900% PASS-THROUGH RATE (POOL 4009) 04:01 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1995
DISTRIBUTION DATE: SEPTEMBER 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,883,808.98
ENDING POOL BALANCE $2,876,136.18
NET CHANGE TO PRINCIPAL BALANCE $7,672.80
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 9/1 $3,843.72
$3,843.72
INTEREST DUE ON BEGINNING POOL BALANCE $18,770.05
PREPAYMENT INTEREST SHORTFALL ($67.11)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,702.94
TOTAL DISTRIBUTION DUE THIS PERIOD $22,546.66
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $302.43
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,471.56
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $298.89
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.140835%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,869,779.65
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $427,422.99
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-Sep-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 04:01 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1995
DISTRIBUTION DATE: SEPTEMBER 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 9/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.00
PREPAYMENT INTEREST SHORTFALL ($0.26)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $71.74
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,869,779.65
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $427,422.99
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 01:23 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 167,758.33
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 90,946.24
Total Principal Prepayments 71,073.89
Principal Payoffs-In-Full 67,563.18
Principal Curtailments 3,510.71
Principal Liquidations 0.00
Scheduled Principal Due 19,872.35
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 76,812.09
Prepayment Interest Shortfall 65.20
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 8,965,220.70
Curr Period ENDING Princ Balance 8,874,274.46
Change in Principal Balance 90,946.24
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.525505
Interest Distributed 0.443835
Total Distribution 0.969340
Total Principal Prepayments 0.410679
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 51.802770
ENDING Principal Balance 51.277265
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.290070%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.794182%
Prepayment Percentages 78.931914%
Trading Factors 5.127727%
Certificate Denominations 1,000
Sub-Servicer Fees 2,570.17
Master Servicer Fees 911.17
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 65,409.40 47.36 233,215.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 29,203.28 120,149.52
Total Principal Prepayments 18,970.67 90,044.56
Principal Payoffs-In-Full 18,033.61 85,596.79
Principal Curtailments 937.06 4,447.77
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,476.11 30,348.46
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,206.12 47.36 113,065.57
Prepayment Interest Shortfall 35.21 0.07 100.48
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 9,589,326.06 182,653,829.78
Curr Period BEGINNING Princ Balance 4,851,547.85 13,816,768.55
Curr Period ENDING Princ Balance 4,821,823.21 13,696,097.67
Change in Principal Balance 29,724.64 120,670.88
PER CERTIFICATE DATA BY CLASS
Principal Distributed 761.348603
Interest Distributed 943.917220
Total Distribution 1,705.265823
Total Principal Prepayments 494.577770
Current Period Interest Shortfall
BEGINNING Principal Balance 505.932098
ENDING Principal Balance 502.832335
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.270070% 0.020000%
Subordinated Unpaid Amounts 1,124,899.39 1,145.73 1,083,445.72
Period Ending Class Percentages 35.205818%
Prepayment Percentages 21.068086%
Trading Factors 50.283233% 7.498391%
Certificate Denominations 250,000
Sub-Servicer Fees 1,396.50 3,966.67
Master Servicer Fees 495.08 1,406.25
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 930,562.20 6
Loans Delinquent TWO Payments 396,793.84 2
Loans Delinquent THREE + Payments 612,647.91 3
Total Unpaid Principal on Delinq Loans 1,940,003.95 11
Loans in Foreclosure, INCL in Delinq 388,123.63 2
REO/Pending Cash Liquidations 319,893.99 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 8.8414%
Loans in Pool 101
Current Period Sub-Servicer Fee 3,966.67
Current Period Master Servicer Fee 1,406.25
Aggregate REO Losses (843,745.97)
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 4,941,192.71 7.8080 8,186.86
- --------------------------------------------------------------------------------
25,441,326.74 4,941,192.71 8,186.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
32,150.69 0.00 40,337.55 0.00 4,933,005.85
32,150.69 0.00 40,337.55 0.00 4,933,005.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
194.219144 0.321794 1.263719 0.000000 1.585513 193.897351
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 1,536.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,491.00
SUBSERVICER ADVANCES THIS MONTH 1,847.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 82,982.21
(D) LOANS IN FORECLOSURE 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,933,005.85
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 4,940,711.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,213.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,973.02
LOC AMOUNT AVAILABLE 1,959,799.33
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5432%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8080%
POOL TRADING FACTOR 0.193897351
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 7,915,832.97 7.7445 206,332.72
- --------------------------------------------------------------------------------
38,297,875.16 7,915,832.97 206,332.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,075.75 0.00 256,408.47 0.00 7,709,500.25
50,075.75 0.00 256,408.47 0.00 7,709,500.25
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
206.691179 5.387576 1.307533 0.000000 6.695109 201.303603
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,500.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,616.63
SUBSERVICER ADVANCES THIS MONTH 3,328.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 299,231.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 123,252.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,709,500.25
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,718,361.97
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 196,736.79
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 224.22
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,371.71
LOC AMOUNT AVAILABLE 1,959,799.33
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3813%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7445%
POOL TRADING FACTOR 0.201303603
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3087
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AY4 69,360,201.61 11,290,758.04 6.4287 204,224.46
- --------------------------------------------------------------------------------
69,360,201.61 11,290,758.04 204,224.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
60,187.22 0.00 264,411.68 0.00 11,086,533.58
60,187.22 0.00 264,411.68 0.00 11,086,533.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
162.784389 2.944404 0.867749 0.000000 3.812153 159.839985
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,934.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,292.35
SUBSERVICER ADVANCES THIS MONTH 4,481.65
MASTER SERVICER ADVANCES THIS MONTH 850.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 281,370.17
(B) TWO MONTHLY PAYMENTS: 1 167,509.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 192,560.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,086,533.58
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 10,978,749.03
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
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 124,245.75
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 59,766.84
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,549.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 122,940.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,967.44
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 7.1119%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4279%
POOL TRADING FACTOR 0.159839985
................................................................................
Run: 09/26/95 12:10:04 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 1,158,107.00 8.5000 10,109.48
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,158,107.00 10,109.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,203.26 0.00 18,312.74 0.00 1,147,997.52
STRIP 228.56 0.00 228.56 0.00 0.00
8,431.82 0.00 18,541.30 0.00 1,147,997.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
125.749214 1.097704 0.890724 0.000000 1.988428 124.651509
STRIP 0.000000 0.000000 0.024817 0.000000 0.024817 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 241.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 212.32
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,147,997.52
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,156,499.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,109.48
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 0.124651509
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4C (POOL 3089)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3089
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BB3 33,550,911.70 2,822,161.54 9.2500 38,998.37
STRIP 0.00 0.00 0.0349 0.00
- --------------------------------------------------------------------------------
33,550,911.70 2,822,161.54 38,998.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
21,754.16 0.00 60,752.53 0.00 2,783,163.17
STRIP 82.14 0.00 82.14 0.00 0.00
21,836.30 0.00 60,834.67 0.00 2,783,163.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
84.115793 1.162364 0.648393 0.000000 1.810757 82.953429
STRIP 0.000000 0.000000 0.002448 0.000000 0.002448 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 587.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 517.40
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,783,163.17
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,811,572.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 32,998.37
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 640,045.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7549%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2500%
POOL TRADING FACTOR 0.082953429
................................................................................
Run: 09/26/95 12:10:04 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 1,095,472.34 9.7500 15,111.81
STRIP 0.00 0.00 0.1239 0.00
- --------------------------------------------------------------------------------
14,309,759.83 1,095,472.34 15,111.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,900.71 0.00 24,012.52 0.00 1,080,360.53
STRIP 113.09 0.00 113.09 0.00 0.00
9,013.80 0.00 24,125.61 0.00 1,080,360.53
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
76.554209 1.056049 0.622003 0.000000 1.678052 75.498159
STRIP 0.000000 0.000000 0.007903 0.000000 0.007903 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 228.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 200.84
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 1,080,360.53
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,091,835.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 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 14,382.86
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 640,045.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3439%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.075498159
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3094
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BF4 199,725,759.94 32,212,433.92 6.5887 444,302.88
- --------------------------------------------------------------------------------
199,725,759.94 32,212,433.92 444,302.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
175,944.64 0.00 620,247.52 0.00 31,768,131.04
175,944.64 0.00 620,247.52 0.00 31,768,131.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
161.283321 2.224565 0.880931 0.000000 3.105496 159.058757
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,689.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,742.57
SUBSERVICER ADVANCES THIS MONTH 20,500.94
MASTER SERVICER ADVANCES THIS MONTH 1,506.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 966,521.04
(B) TWO MONTHLY PAYMENTS: 2 291,756.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 8 1,655,931.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,768,131.04
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 31,595,026.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,490.01
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 379,811.31
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 20,170.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 44,321.01
FSA GUARANTY INSURANCE POLICY 6,001,806.87
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,264,044.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.2833%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5922%
POOL TRADING FACTOR 0.159058757
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BH0 60,404,491.94 11,517,843.82 7.6108 220,519.98
- --------------------------------------------------------------------------------
60,404,491.94 11,517,843.82 220,519.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
71,990.55 0.00 292,510.53 0.00 11,297,323.84
71,990.55 0.00 292,510.53 0.00 11,297,323.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
190.678598 3.650722 1.191808 0.000000 4.842530 187.027876
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 4,069.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,380.09
SUBSERVICER ADVANCES THIS MONTH 3,368.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 208,353.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,555.24
(D) LOANS IN FORECLOSURE 1 102,282.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,297,323.84
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 11,314,053.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 204,467.79
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,322.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,729.69
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2911%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6108%
POOL TRADING FACTOR 0.187027876
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3B (POOL 3096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3096
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BG2 37,514,866.19 4,608,297.42 7.7419 112,273.86
- --------------------------------------------------------------------------------
37,514,866.19 4,608,297.42 112,273.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,715.72 0.00 141,989.58 0.00 4,496,023.56
29,715.72 0.00 141,989.58 0.00 4,496,023.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
122.839234 2.992783 0.792105 0.000000 3.784888 119.846451
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 1,657.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 966.20
SUBSERVICER ADVANCES THIS MONTH 1,847.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 61,417.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 176,343.63
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,496,023.56
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 4,502,211.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 25
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 105,789.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 998.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,485.64
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4250%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7419%
POOL TRADING FACTOR 0.119846451
................................................................................
Run: 09/26/95 12:10:04 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 15,163,806.07 5.8935 187,156.94
- --------------------------------------------------------------------------------
80,948,485.59 15,163,806.07 187,156.94
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
74,364.87 0.00 261,521.81 0.00 14,976,649.13
74,364.87 0.00 261,521.81 0.00 14,976,649.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
187.326618 2.312050 0.918669 0.000000 3.230719 185.014568
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,924.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,179.60
SUBSERVICER ADVANCES THIS MONTH 8,322.58
MASTER SERVICER ADVANCES THIS MONTH 1,167.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 839,740.02
(B) TWO MONTHLY PAYMENTS: 2 200,452.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 109,677.47
(D) LOANS IN FORECLOSURE 1 106,337.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,976,649.13
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 14,814,374.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 185,594.84
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 151,404.65
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,554.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,197.31
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.5420%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8969%
POOL TRADING FACTOR 0.185014568
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2000
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BK3 42,805,537.40 11,266,193.25 6.8630 16,429.87
- --------------------------------------------------------------------------------
42,805,537.40 11,266,193.25 16,429.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
64,423.36 0.00 80,853.23 0.00 11,249,763.38
64,423.36 0.00 80,853.23 0.00 11,249,763.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
263.194763 0.383826 1.505024 0.000000 1.888850 262.810937
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,619.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,319.48
SUBSERVICER ADVANCES THIS MONTH 17,162.83
MASTER SERVICER ADVANCES THIS MONTH 1,125.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,435,412.50
(B) TWO MONTHLY PAYMENTS: 4 613,018.95
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,607.56
(D) LOANS IN FORECLOSURE 1 190,892.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,249,763.38
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 11,088,210.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 179,977.62
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,727.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,702.75
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6332%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8832%
POOL TRADING FACTOR 0.262810937
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2001
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BL1 55,464,913.85 12,080,516.31 6.9475 109,817.76
- --------------------------------------------------------------------------------
55,464,913.85 12,080,516.31 109,817.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
69,883.34 0.00 179,701.10 0.00 11,970,698.55
69,883.34 0.00 179,701.10 0.00 11,970,698.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
217.804653 1.979950 1.259956 0.000000 3.239906 215.824703
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,964.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,487.31
SUBSERVICER ADVANCES THIS MONTH 15,056.21
MASTER SERVICER ADVANCES THIS MONTH 1,080.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,079,897.71
(B) TWO MONTHLY PAYMENTS: 4 441,493.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 83,741.13
(D) LOANS IN FORECLOSURE 4 641,646.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,970,698.55
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 11,826,935.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 161,708.35
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 100,018.86
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 900.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,898.14
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6985%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9485%
POOL TRADING FACTOR 0.215824703
................................................................................
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 02:22 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4012
SERIES: 1989-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BN7
Total Princ and Interest Distributed 748,031.22
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 654,640.98
Total Principal Prepayments 567,365.90
Principal Payoffs-In-Full 560,485.00
Principal Curtailments 6,880.90
Principal Liquidations 65,533.94
Scheduled Principal Due 21,741.14
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 93,390.24
Prepayment Interest Shortfall 1,913.31
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 16,619,385.66
Curr Period ENDING Princ Balance 15,964,744.68
Change in Principal Balance 654,640.98
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.334189
Interest Distributed 0.618310
Total Distribution 4.952499
Total Principal Prepayments 4.190247
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 110.032154
ENDING Principal Balance 105.697966
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.881377%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.012310%
Prepayment Percentages 100.000000%
Trading Factors 10.569797%
Certificate Denominations 1,000
Sub-Servicer Fees 5,851.90
Master Servicer Fees 1,652.16
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 89,952.45 80.95 838,064.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 36,334.18 690,975.16
Total Principal Prepayments 0.00 567,365.90
Principal Payoffs-In-Full 0.00 560,485.00
Principal Curtailments 0.00 6,880.90
Principal Liquidations 24,020.67 89,554.61
Scheduled Principal Due 12,856.63 34,597.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 53,618.27 80.95 147,089.46
Prepayment Interest Shortfall 1,178.95 1.72 3,093.98
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 10,255,543.24 26,874,928.90
Curr Period ENDING Princ Balance 10,201,687.26 26,166,431.94
Change in Principal Balance 53,855.98 708,496.96
PER CERTIFICATE DATA BY CLASS
Principal Distributed 752.556810
Interest Distributed 1,110.546439
Total Distribution 1,863.103248
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 849.654942
ENDING Principal Balance 845.193062
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.871377% 0.010000%
Subordinated Unpaid Amounts 997,605.77 803.74 799,906.23
Period Ending Class Percentages 38.987690%
Prepayment Percentages 0.000000%
Trading Factors 84.519306% 16.042060%
Certificate Denominations 250,000
Sub-Servicer Fees 3,739.45 9,591.35
Master Servicer Fees 1,055.76 2,707.92
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,262,228.36
Current Special Hazard Amount 1,435,959.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 1,005,213.80 7
Loans Delinquent TWO Payments 362,247.50 1
Loans Delinquent THREE + Payments 662,972.68 4
Total Unpaid Princ on Delinquent Loans 2,030,433.98 12
Loans in Foreclosure, INCL in Delinq 296,403.01 2
REO/Pending Cash Liquidations 257,343.18 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.7186%
Loans in Pool 166
Current Period Sub-Servicer Fee 9,591.35
Current Period Master Servicer Fee 2,707.92
Aggregate REO Losses (747,348.41)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 02:27 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4013
SERIES: 1989-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920BP2 NA
Total Princ and Interest Distributed 8,585.86 1,657.25
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,878.34
Total Principal Prepayments 1,179.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,179.00
Principal Liquidations 0.00
Scheduled Principal Due 699.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,707.52 1,657.25
Prepayment Interest Shortfall 1.12 0.28
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 109,413,690.72
Curr Period BEGINNING Princ Balance 769,895.93
Curr Period ENDING Princ Balance 768,017.59
Change in Principal Balance 1,878.34
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.017167
Interest Distributed 0.061304
Total Distribution 0.078472
Total Principal Prepayments 0.010776
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.036559
ENDING Principal Balance 7.019392
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.456430% 0.282653%
Subordinated Unpaid Amounts
Period Ending Class Percentages 10.927552%
Prepayment Percentages 100.000000%
Trading Factors 0.701939%
Certificate Denominations 1,000
Sub-Servicer Fees 179.87
Master Servicer Fees 69.44
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 45,102.76 45.89 55,391.76
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,520.08 6,398.42
Total Principal Prepayments 0.00 1,179.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 1,179.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 5,033.97 5,733.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 40,582.68 45.89 48,993.34
Prepayment Interest Shortfall 9.13 0.02 10.55
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 6,265,941.89 7,035,837.82
Curr Period ENDING Princ Balance 6,260,250.15 7,028,267.74
Change in Principal Balance 5,691.74 7,570.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 132.126635
Interest Distributed 1,186.273903
Total Distribution 1,318.400538
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 732.639968
ENDING Principal Balance 731.974466
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.436430% 0.020000%
Subordinated Unpaid Amounts 1,641,664.03 1,868.02 1,585,371.50
Period Ending Class Percentages 89.072448%
Prepayment Percentages 0.000000%
Trading Factors 73.197447% 5.957863%
Certificate Denominations 250,000
Sub-Servicer Fees 1,466.16 1,646.03
Master Servicer Fees 566.00 635.44
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 613,613.05 3
Loans Delinquent TWO Payments 180,065.93 1
Loans Delinquent THREE + Payments 1,618,917.62 6
Total Unpaid Princ on Delinquent Loans 2,412,596.60 10
Loans in Foreclosure, INCL in Delinq 189,289.80 1
REO/Pending Cash Liquidations 953,990.98 3
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 29.2814%
Loans in Pool 31
Current Period Sub-Servicer Fee 1,646.03
Current Period Master Servicer Fee 635.44
Aggregate REO Losses (1,244,433.38)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/13/95 04:45 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 927,229.59
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 702,468.98
Total Principal Prepayments 653,792.64
Principal Payoffs-In-Full 635,790.81
Principal Curtailments 18,001.83
Principal Liquidations 0.00
Scheduled Principal Due 48,676.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 224,760.61
Prepayment Interest Shortfall 2,029.38
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 33,853,943.50
Current Period ENDING Prin Bal 33,151,474.52
Change in Principal Balance 702,468.98
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5.245568
Interest Distributed 1.678362
Total Distribution 6.923929
Total Principal Prepayments 4.882086
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 252.798573
ENDING Principal Balance 247.553005
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.038886%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.046908%
Prepayment Percentages 100.000000%
Trading Factors 24.755301%
Certificate Denominations 1,000
Sub-Servicer Fees 10,436.88
Master Servicer Fees 3,478.96
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 94,728.97 91.61 1,022,050.17
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,032.68 719,501.66
Total Principal Prepayments 0.00 653,792.64
Principal Payoffs-In-Full 0.00 635,790.81
Principal Curtailments 0.00 18,001.83
Principal Liquidations 0.00 0.00
Scheduled Principal Due 17,613.40 66,289.74
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 77,696.29 91.61 302,548.51
Prepayment Interest Shortfall 733.41 0.91 2,763.70
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 14,221,239.46 148,137,911.05
Current Period BEGINNING Prin Bal 12,249,954.95 46,103,898.45
Current Period ENDING Prin Bal 12,232,341.55 45,383,816.07
Change in Principal Balance 17,613.40 720,082.38
PER CERTIFICATE DATA BY CLASS
Principal Distributed 299.423268
Interest Distributed 1,365.849479
Total Distribution 1,665.272747
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 861.384479
ENDING Principal Balance 860.145952
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.028886% 0.010000%
Subordinated Unpaid Amounts 1,825,993.76 1,500.14 1,827,493.90
Period Ending Class Percentages 26.953092%
Prepayment Percentages 0.000000%
Trading Factors 86.014595% 30.636193%
Certificate Denominations 250,000
Sub-Servicer Fees 3,851.04 14,287.92
Master Servicer Fees 1,283.68 4,762.64
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,108,839.00
Loans in Pool 207
Current Period Sub-Servicer Fee 14,287.92
Current Period Master Servicer Fee 4,762.64
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 1,141,240.27 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 959,007.03 4
Tot Unpaid Prin on Delinquent Loans 2,100,247.30 8
Loans in Foreclosure, INCL in Delinq 1,176,709.79 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.1383%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 09/26/95 12:10:04 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 10,784,345.40 6.7792 389,290.85
- --------------------------------------------------------------------------------
69,922,443.97 10,784,345.40 389,290.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,802.90 0.00 448,093.75 0.00 10,395,054.55
58,802.90 0.00 448,093.75 0.00 10,395,054.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
154.232959 5.567466 0.840973 0.000000 6.408439 148.665492
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,827.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,174.03
SUBSERVICER ADVANCES THIS MONTH 4,374.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 600,318.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,395,054.55
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 10,408,332.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 374,581.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 943.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,766.06
LOC AMOUNT AVAILABLE 10,291,969.47
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4704%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7792%
POOL TRADING FACTOR 0.148665492
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3099
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BV9 74,994,327.48 9,508,878.43 6.0370 107,893.06
- --------------------------------------------------------------------------------
74,994,327.48 9,508,878.43 107,893.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,712.55 0.00 155,605.61 0.00 9,400,985.37
47,712.55 0.00 155,605.61 0.00 9,400,985.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
126.794636 1.438683 0.636215 0.000000 2.074898 125.355953
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 3,640.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,981.47
SUBSERVICER ADVANCES THIS MONTH 3,757.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 209,329.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 160,443.15
(D) LOANS IN FORECLOSURE 2 197,578.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,400,985.37
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,414,398.35
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 90,300.32
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,001.80
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,590.94
LOC AMOUNT AVAILABLE 10,291,969.47
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7472%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0370%
POOL TRADING FACTOR 0.125355953
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BT4 37,402,303.81 8,274,432.37 7.7263 858,128.88
- --------------------------------------------------------------------------------
37,402,303.81 8,274,432.37 858,128.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,994.49 0.00 910,123.37 0.00 7,416,303.49
51,994.49 0.00 910,123.37 0.00 7,416,303.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
221.227880 22.943209 1.390141 0.000000 24.333350 198.284671
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,870.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,637.23
SUBSERVICER ADVANCES THIS MONTH 4,744.37
MASTER SERVICER ADVANCES THIS MONTH 1,840.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 616,514.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,416,303.49
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,181,028.46
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 41
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 244,208.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 848,988.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 254.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,886.11
LOC AMOUNT AVAILABLE 10,291,969.47
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4127%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7298%
POOL TRADING FACTOR 0.198284671
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BQ0 22,040,775.69 3,962,850.16 7.6029 202,817.57
- --------------------------------------------------------------------------------
22,040,775.69 3,962,850.16 202,817.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,304.57 0.00 227,122.14 0.00 3,760,032.59
24,304.57 0.00 227,122.14 0.00 3,760,032.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
179.796311 9.201925 1.102709 0.000000 10.304634 170.594386
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 1,352.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 849.23
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,760,032.59
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,764,309.77
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 190,312.23
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,725.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,780.34
LOC AMOUNT AVAILABLE 10,291,969.47
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2762%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6029%
POOL TRADING FACTOR 0.170594386
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3102
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BR8 20,728,527.60 2,891,949.38 8.5419 219,645.86
- --------------------------------------------------------------------------------
20,728,527.60 2,891,949.38 219,645.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,203.33 0.00 239,849.19 0.00 2,672,303.52
20,203.33 0.00 239,849.19 0.00 2,672,303.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.515427 10.596308 0.974663 0.000000 11.570971 128.919119
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,207.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 591.47
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,672,303.52
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,674,943.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 216,949.15
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,696.71
LOC AMOUNT AVAILABLE 10,291,969.47
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2724%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5419%
POOL TRADING FACTOR 0.128919119
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 02:45 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 18,864.22 4,824.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 1,577.70 0.00
Total Principal Prepayments 0.00 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 1,577.70 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 17,286.52 4,824.05
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00 0.00
Current Period Interest Shortfall 0.00 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 40,158,085.00 41,198,000.00 10,000.00
Curr Period BEGINNING Princ Balance 0.00 2,100,639.89 10,000.00
Curr Period ENDING Princ Balance 0.00 2,099,062.19 10,000.00
Change in Principal Balance 0.00 1,577.70 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.038296 0.000000
Interest Distributed 0.000000 0.419596 482.405000
Total Distribution 0.000000 0.457892 482.405000
Total Principal Prepayments 0.000000 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 50.988880 1,000.000000
ENDING Principal Balance 0.000000 50.950585 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.913175%
Subordinated Unpaid Amounts
Period Ending Class Percentages 33.294704% 33.294704% 33.294704%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 5.095058% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 620.19 2.95
Master Servicer Fees 0.00 195.80 0.93
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 26,772.86 49.84 50,510.97
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,395.17 3,972.87
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,705.86 4,283.56
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 24,377.69 49.84 46,538.10
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,124,328.95 87,490,413.95
Curr Period BEGINNING Princ Balance 4,228,626.18 6,339,266.07
Curr Period ENDING Princ Balance 4,225,465.30 6,334,527.49
Change in Principal Balance 3,160.88 4,738.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 97.772753
Interest Distributed 995.116779
Total Distribution 1,092.889532
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 690.463594
ENDING Principal Balance 689.947476
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,243,262.74 2,018.31
Period Ending Class Percentages 66.705296%
Prepayment Percentages 0.000000%
Trading Factors 68.994748% 7.240253%
Certificate Denominations 250,000
Sub-Servicer Fees 1,248.46 1,871.60
Master Servicer Fees 394.15 590.88
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,057,622.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 176,959.64 1
Loans Delinquent TWO Payments 589,850.60 2
Loans Delinquent THREE + Payments 1,202,215.87 4
Total Unpaid Princ on Delinq Loans 1,969,026.11 7
Lns in Foreclosure, INCL in Delinq 528,810.84 1
REO/Pending Cash Liquidations 673,405.03 3
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 24.3988%
Loans in Pool 26
Current Period Sub-Servicer Fee 1,871.61
Current Period Master Servicer Fee 590.89
Aggregate REO Losses (1,077,942.74)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 03:14 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 408,593.61 5,460.24
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 276,064.02 38.11
Total Principal Prepayments 274,499.55 37.89
Principal Payoffs-In-Full 266,896.19 36.84
Principal Curtailments 7,603.36 1.05
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,564.47 0.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 132,529.59 5,422.13
Prepayment Interest Shortfall 519.32 19.94
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 77,408,317.05 10,000.00
Current Period BEGINNING Prin Bal 19,714,682.16 2,730.16
Current Period ENDING Prin Bal 19,447,165.01 2,692.05
Change in Principal Balance 267,517.15 38.11
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.566335 3.811000
Interest Distributed 1.712085 542.213000
Total Distribution 3.546125 3.789000
Total Principal Prepayments 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 0.000000 0.000000
ENDING Principal Balance 251.228366 269.205000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.6187% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.2114% 0.0104%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 25.1228% 26.9205%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 8,981.06 1.24
Master Servicer Fees 2,021.10 0.28
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 8,546.87
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 36,055.25 12.00 450,121.10
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 276,102.13
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,055.25 12.00 174,018.97
Prepayment Interest Shortfall
Unpaid Interest Shortfall Paid
Remaining Unpaid Interest Shortfall
Current Period Interest Shortfall
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,423,674.24 0.00 84,841,991.29
Current Period BEGINNING Prin Bal 6,404,400.70 155.08 26,121,968.10
Current Period ENDING Prin Bal 6,406,668.89 156.39 25,856,682.34
Change in Principal Balance (2,268.19) (1.31) 265,285.76
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 1,214.198281
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 863.005122
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.6187% 8.6187%
Subordinated Unpaid Amounts 1,425,362.44 474.38
Period Ending Class Percentages 24.7776% 0.0006% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.3005%
Certificate Denominations 250,000
Sub-Servicer fees 2,917.54 11,899.84
Master Servicer Fees 656.56 2,677.94
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 2,776.47 1.26 11,324.60
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 1,215,639.00
Suspense Net (charges)/Recoveries (5,447.23)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 824,112.23 4
Loans Delinquent TWO Payments 285,956.09 1
Loans Delinquent THREE + Payments 1,714,019.77 9
Tot Unpaid Principal on Delinq Loans 2,824,088.09 14
Loans in Foreclosure (incl in delinq) 694,866.97 4
REO/Pending Cash Liquidations 328,691.55 2
6 Mo Avg Delinquencies 2+ Payments 7.6883%
Loans in Pool 125
Current Period Sub-Servicer Fee 11,899.91
Current Period Master Servicer Fee 2,677.96
Aggregate REO Losses (1,302,243.70)
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 27,128,184.71 7.7236 1,250,194.07
- --------------------------------------------------------------------------------
87,338,199.16 27,128,184.71 1,250,194.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
173,160.33 0.00 1,423,354.40 0.00 25,877,990.64
173,160.33 0.00 1,423,354.40 0.00 25,877,990.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
310.610763 14.314402 1.982641 0.000000 16.297043 296.296362
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,223.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,426.92
SUBSERVICER ADVANCES THIS MONTH 26,672.10
MASTER SERVICER ADVANCES THIS MONTH 4,881.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,399,218.11
(B) TWO MONTHLY PAYMENTS: 2 388,479.86
(C) THREE OR MORE MONTHLY PAYMENTS: 2 560,496.22
(D) LOANS IN FORECLOSURE 5 1,071,987.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,877,990.64
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 25,180,448.26
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
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 738,605.54
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,216,616.16
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,528.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 29,049.16
MORTGAGE POOL INSURANCE 9,675,629.35
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5678%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7644%
POOL TRADING FACTOR 0.296296362
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 14,906,183.45 8.5450 73,470.29
- --------------------------------------------------------------------------------
62,922,765.27 14,906,183.45 73,470.29
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
105,818.06 0.00 179,288.35 0.00 14,832,713.16
105,818.06 0.00 179,288.35 0.00 14,832,713.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
236.896509 1.167627 1.681713 0.000000 2.849340 235.728883
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,921.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,677.04
SUBSERVICER ADVANCES THIS MONTH 8,308.51
MASTER SERVICER ADVANCES THIS MONTH 2,072.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 184,872.15
(B) TWO MONTHLY PAYMENTS: 1 212,797.84
(C) THREE OR MORE MONTHLY PAYMENTS: 1 303,193.29
(D) LOANS IN FORECLOSURE 2 295,296.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,832,713.16
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 14,582,255.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 266,170.06
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 48,492.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,775.20
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,202.59
MORTGAGE POOL INSURANCE 9,675,629.35
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.4182%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5536%
POOL TRADING FACTOR 0.235728883
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/19/95 11:16 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 292,217.74 5,863.18
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 236,208.17 0.00
Total Principal Prepayments 231,282.85 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 141.51 0.00
Principal Liquidations 231,141.34 0.00
Scheduled Principal Due 4,925.32 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 56,009.57 5,863.18
Prepayment Interest Shortfall 0.65 0.06
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 115,329,169.51 10,000.00
Current Period BEGINNING Prin Bal 6,721,226.74 10,000.00
Current Period ENDING Prin Bal 6,485,018.57 10,000.00
Change in Principal Balance 236,208.17 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.048122 0.000000
Interest Distributed 0.485650 586.318000
Total Distribution 2.533772 586.318000
Total Principal Prepayments 2.005415 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 58.278636 1,000.000000
ENDING Principal Balance 56.230515 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.576350%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.139401%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.623051% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,475.40 2.20
Master Servicer Fees 553.38 0.82
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 159,416.90 99.88 457,597.70
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 133,237.19 369,445.36
Total Principal Prepayments 132,073.37 363,356.22
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 141.51
Principal Liquidations 132,073.37 363,214.71
Scheduled Principal Due 2,263.18 7,188.50
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 26,179.71 99.88 88,152.34
Prepayment Interest Shortfall 0.53 0.00 1.24
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,681,442.87 124,020,612.38
Current Period BEGINNING Prin Bal 5,476,306.99 12,207,533.73
Current Period ENDING Prin Bal 5,284,250.84 11,779,269.41
Change in Principal Balance 192,056.15 428,264.32
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,836.838876
Interest Distributed 753.898586
Total Distribution 4,590.737461
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 630.806085
ENDING Principal Balance 608.683478
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 4,002,462.84 2,472.60
Period Ending Class Percentages 44.860599%
Prepayment Percentages 0.000000%
Trading Factors 60.868348% 9.497832%
Certificate Denominations 250,000.00
Sub-Servicer fees 1,202.12 2,679.72
Master Servicer Fees 450.88 1,005.08
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 0.00 0
Loans Delinquent TWO Payments 491,107.11 2
Loans Delinquent THREE + Payments 4,550,510.27 16
Tot Unpaid Principal on Delinq Loans 5,041,617.38 18
Loans in Foreclosure (incl in delinq) 2,092,079.38 7
REO/Pending Cash Liquidations 2,168,445.21 8
6 Mo Avg Delinquencies 2+ Payments 51.0620%
Loans in Pool 39
Current Period Sub-Servicer Fee 2,679.71
Current Period Master Servicer Fee 1,005.08
Aggregate REO Losses (3,246,545.77)
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3108
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CG1 120,931,254.07 9,311,896.71 10.0000 208,258.10
- --------------------------------------------------------------------------------
120,931,254.07 9,311,896.71 208,258.10
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
77,597.40 0.00 285,855.50 1,136.93 9,102,501.68
77,597.40 0.00 285,855.50 1,136.93 9,102,501.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
77.001572 1.722120 0.641665 0.000000 2.363785 75.270051
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 2,986.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,493.65
SUBSERVICER ADVANCES THIS MONTH 24,270.52
MASTER SERVICER ADVANCES THIS MONTH 7,572.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 383,352.64
(B) TWO MONTHLY PAYMENTS: 2 638,842.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,405,351.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,102,501.68
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 8,270,042.81
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
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 838,948.29
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 208.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 203,252.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,797.24
MORTGAGE POOL INSURANCE 3,866,890.05
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6768%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.075270051
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/95
MONTHLY Cutoff: Aug-95
DETERMINATION DATE: 09/20/95
RUN TIME/DATE: 09/14/95 02:49 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 53,639.61 12,032.93
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,534.65
Total Principal Prepayments 531.41
Principal Payoffs-In-Full 0.00
Principal Curtailments 531.41
Principal Liquidations 0.00
Scheduled Principal Due 4,003.24
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 49,104.96 12,032.93
Prepayment Interest Shortfall 2.37 0.58
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 149,970,189.47
Current Period BEGINNING Prin Bal 6,070,152.84
Current Period ENDING Prin Bal 6,065,618.19
Change in Principal Balance 4,534.65
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.030237
Interest Distributed 0.327431
Total Distribution 0.357668
Total Principal Prepayments 0.003543
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.475730
ENDING Principal Balance 40.445493
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.707959% 1.309236%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.036137%
Prepayment Percentages 100.000000%
Trading Factors 4.044549%
Certificate Denominations 1,000
Sub-Servicer Fees 1,824.79
Master Servicer Fees 567.45
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 7,835.29 0.00 73,507.83
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 722.99 5,257.64
Total Principal Prepayments 0.00 531.41
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 531.41
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,534.13 6,537.37
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,112.30 0.00 68,250.19
Prepayment Interest Shortfall 1.93 0.00 4.88
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,599,121.61 162,569,311.08
Current Period BEGINNING Prin Bal 4,958,807.45 11,028,960.29
Current Period ENDING Prin Bal 4,955,537.14 11,021,155.33
Change in Principal Balance 3,270.31 7,804.96
PER CERTIFICATE DATA BY CLASS
Principal Distributed 14.346040
Interest Distributed 141.126902
Total Distribution 155.472942
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 393.583585
ENDING Principal Balance 393.324018
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.707959% 0.000000%
Subordinated Unpaid Amounts 8,691,301.42 0.00 8,691,301.42
Period Ending Class Percentages 44.963863%
Prepayment Percentages 0.000000%
Trading Factors 39.332402% 6.779358%
Certificate Denominations 250,000
Sub-Servicer Fees 1,490.83 3,315.62
Master Servicer Fees 463.60 1,031.05
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 0.00 0
Loans Delinquent TWO Payments 353,164.50 2
Loans Delinquent THREE + Payments 4,166,262.74 14
Tot Unpaid Principal on Delinq Loans 4,519,427.24 16
Loans in Foreclosure, INCL in Delinq 3,018,498.19 9
REO/Pending Cash Liquidations 1,147,764.55 5
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 46.6391%
Loans in Pool 35
Current Period Sub-Servicer Fee 3,315.62
Current Period Master Servicer Fee 1,031.05
Aggregate REO Losses (7,804,034.73)
................................................................................
Run: 09/26/95 09:00:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,760,065.63 9.000000 % 946,926.75
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 13,152.24 1237.750000 % 771.25
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 10,000.00 659.64 0.520851 % 38.68
B 17,727,586.62 8,395,495.38 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 24,557,372.89 947,736.68
===============================================================================
_______________________________________________________________________________
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-4 102,400.95 1,049,327.70 0.00 0.00 12,813,138.88
A-5 17,771.24 17,771.24 0.00 0.00 2,388,000.00
A-6 13,460.89 14,232.14 0.00 0.00 12,380.99
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,576.37 10,615.05 0.00 0.00 620.96
B 0.00 0.00 0.00 651,145.64 7,813,775.95
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
144,209.45 1,091,946.13 0.00 651,145.64 23,027,916.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 708.040837 48.725262 5.269165 53.994427 0.000000 659.315575
A-5 1000.000000 0.000000 7.441893 7.441893 0.000000 1000.000000
A-6 131.522400 7.712500 134.608900 142.321400 0.000000 123.810000
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 65.964000 3.868000 1057.637000 1061.505000 0.000000 62.096000
B 118395.9154 0.000000 0.000000 0.000000 0.000000 110192.3251
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:28 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 6,991.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,232.69
SUBSERVICER ADVANCES THIS MONTH 63,632.20
MASTER SERVICER ADVANCES THIS MONTH 18,734.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,905,826.97
(B) TWO MONTHLY PAYMENTS: 3 962,522.80
(C) THREE OR MORE MONTHLY PAYMENTS: 3 939,330.02
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,904,252.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,027,916.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 9
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,976,898.16
REMAINING SUBCLASS INTEREST SHORTFALL 69,420.76
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 436,828.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.81273000 % 34.18727000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.06824650 % 33.93175350 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5312 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,167,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.06337301
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.35
POOL TRADING FACTOR: 8.76460695
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3117
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DA3 193,971,603.35 11,096,638.07 10.5000 6,894.56
- --------------------------------------------------------------------------------
193,971,603.35 11,096,638.07 6,894.56
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
97,095.33 0.00 103,989.89 0.00 11,089,743.51
97,095.33 0.00 103,989.89 0.00 11,089,743.51
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
57.207539 0.035544 0.500565 0.000000 0.536109 57.171995
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,591.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,300.30
SUBSERVICER ADVANCES THIS MONTH 47,048.75
MASTER SERVICER ADVANCES THIS MONTH 15,970.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,894,635.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 2,885,436.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,089,743.51
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,321,572.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 33
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 1,788,857.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 28.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,865.57
MORTGAGE POOL INSURANCE 3,053,620.33
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 11.5175%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.057171995
................................................................................
Run: 09/26/95 12:10:04 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 12,909,944.98 7.8736 557,168.04
- --------------------------------------------------------------------------------
46,306,707.62 12,909,944.98 557,168.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
84,703.77 0.00 641,871.81 0.00 12,352,776.94
84,703.77 0.00 641,871.81 0.00 12,352,776.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
278.792116 12.032124 1.829190 0.000000 13.861314 266.759992
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 5,093.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,099.51
SUBSERVICER ADVANCES THIS MONTH 4,499.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 576,851.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,352,776.94
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 12,365,728.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 505.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 543,448.44
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,214.34
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.7124%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8736%
POOL TRADING FACTOR 0.266759992
................................................................................
Run: 09/26/95 12:10:04 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 3,717,069.18 7.6624 5,099.15
- --------------------------------------------------------------------------------
19,212,019.52 3,717,069.18 5,099.15
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,728.34 0.00 28,827.49 0.00 3,711,970.03
23,728.34 0.00 28,827.49 0.00 3,711,970.03
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
193.476234 0.265415 1.235078 0.000000 1.500493 193.210819
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 1,239.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,167.97
SUBSERVICER ADVANCES THIS MONTH 2,197.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 282,088.98
(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 3,711,970.03
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,716,068.36
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 1,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,099.15
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4374%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6624%
POOL TRADING FACTOR 0.193210819
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 2,854,154.49 8.3931 3,606.53
- --------------------------------------------------------------------------------
15,507,832.37 2,854,154.49 3,606.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,956.48 0.00 23,563.01 0.00 2,850,547.96
19,956.48 0.00 23,563.01 0.00 2,850,547.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.045998 0.232562 1.286865 0.000000 1.519427 183.813436
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 1,100.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 898.11
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,850,547.96
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,852,549.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 884.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,721.95
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2309%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3931%
POOL TRADING FACTOR 0.183813436
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3126
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DJ4 199,971,518.09 20,060,568.12 9.9786 530,135.52
- --------------------------------------------------------------------------------
199,971,518.09 20,060,568.12 530,135.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
166,737.21 0.00 696,872.73 0.00 19,530,432.60
166,737.21 0.00 696,872.73 0.00 19,530,432.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
100.317127 2.651055 0.833805 0.000000 3.484860 97.666072
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,238.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,050.83
SUBSERVICER ADVANCES THIS MONTH 50,019.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,699,203.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 290,908.13
(D) LOANS IN FORECLOSURE 9 3,108,589.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,530,432.60
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 19,560,552.74
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
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 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 200.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 516,005.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,930.04
LOC AMOUNT AVAILABLE 4,073,812.56
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 10.9260%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9786%
POOL TRADING FACTOR 0.097666072
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-6 (POOL 3127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3127
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920DK1 100,033,801.56 7,361,673.71 9.5000 490,129.43
S 760920DL9 0.00 0.00 0.8514 0.00
- --------------------------------------------------------------------------------
100,033,801.56 7,361,673.71 490,129.43
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 55,330.23 0.00 545,459.66 0.00 6,871,544.28
S 4,958.76 0.00 4,958.76 0.00 0.00
60,288.99 0.00 550,418.42 0.00 6,871,544.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 73.591862 4.899638 0.553115 0.000000 5.452753 68.692224
S 0.000000 0.000000 0.049571 0.000000 0.049571 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-6 (POOL 3127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,830.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 707.08
SUBSERVICER ADVANCES THIS MONTH 16,102.58
MASTER SERVICER ADVANCES THIS MONTH 1,989.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 753,932.74
(B) TWO MONTHLY PAYMENTS: 2 489,236.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 487,869.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,871,544.28
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 6,662,239.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 219,787.21
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 485,174.91
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 45.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,908.91
LOC AMOUNT AVAILABLE 6,064,226.41
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,163.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.7799%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.068692224
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3129
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920ED6 95,187,660.42 6,487,261.69 10.5000 3,940.63
S 760920ED6 0.00 0.00 0.5909 0.00
- --------------------------------------------------------------------------------
95,187,660.42 6,487,261.69 3,940.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 56,763.40 0.00 60,704.03 0.00 6,483,321.06
S 3,194.43 0.00 3,194.43 0.00 0.00
59,957.83 0.00 63,898.46 0.00 6,483,321.06
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 68.152339 0.041399 0.596331 0.000000 0.637730 68.110940
S 0.000000 0.000000 0.033559 0.000000 0.033559 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,977.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 581.08
SUBSERVICER ADVANCES THIS MONTH 4,597.03
MASTER SERVICER ADVANCES THIS MONTH 8,808.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 452,837.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,483,321.06
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,577,586.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
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 909,785.85
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,924.96
FSA GUARANTY INSURANCE POLICY 2,704,831.26
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6742%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.068110940
................................................................................
Run: 09/26/95 09:00:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4024
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920EK0 40,459,976.10 0.00 9.250000 % 0.00
B 760920EL8 40,328,000.00 0.00 9.250000 % 0.00
C 760920EM6 34,777,000.00 0.00 9.250000 % 0.00
D 760920EN4 19,280,000.00 0.00 9.250000 % 0.00
E 760920EP9 35,473,000.00 0.00 9.250000 % 0.00
F 760920EF1 18,232,000.00 15,602,946.85 7.050000 % 521,348.62
G 760920EG9 3,450,000.00 2,952,510.24 20.875800 % 98,653.62
H 760920EH7 49,250.00 4,638.86 1009.550600 % 155.00
I 760920EJ3 10,000.00 941.91 9.250000 % 31.47
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 18,561,037.86 620,188.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00 0.00
D 0.00 0.00 0.00 0.00 0.00
E 0.00 0.00 0.00 0.00 0.00
F 90,457.38 611,806.00 0.00 0.00 15,081,598.23
G 50,685.40 149,339.02 0.00 0.00 2,853,856.62
H 3,851.13 4,006.13 0.00 0.00 4,483.86
I 11,478.52 11,509.99 0.00 0.00 910.44
Z 0.00 0.00 0.00 0.00 0.00
R 0.99 0.99 0.00 0.00 0.00
- -------------------------------------------------------------------------------
156,473.42 776,662.13 0.00 0.00 17,940,849.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
C 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
D 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
E 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
F 855.800069 28.595251 4.961462 33.556713 0.000000 827.204817
G 855.800070 28.595252 14.691420 43.286672 0.000000 827.204817
H 94.190051 3.147208 78.195533 81.342741 0.000000 91.042843
I 94.191000 3.147000 1147.852000 1150.999000 0.000000 91.044000
Z 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,093.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,875.54
SUBSERVICER ADVANCES THIS MONTH 34,284.00
MASTER SERVICER ADVANCES THIS MONTH 3,193.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,586,787.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 453,959.35
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,735,880.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,940,849.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 339,393.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 607,538.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 15,852,507.46
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,224.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.71775103
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.87
POOL TRADING FACTOR: 9.10429291
................................................................................
Run: 09/26/95 09:00:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4027
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920FU7 98,165,276.00 4,900,516.02 9.500000 % 205,477.96
I 760920FV5 10,000.00 959.93 0.500000 % 19.05
B 11,825,033.00 5,657,690.09 9.500000 % 4,020.50
S 760920FW3 0.00 0.00 0.112815 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 10,559,166.04 209,517.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 38,613.16 244,091.12 0.00 0.00 4,695,038.06
I 4,378.94 4,397.99 0.00 0.00 940.88
B 44,579.26 48,599.76 0.00 0.00 5,653,669.59
S 995.58 995.58 0.00 0.00 0.00
- -------------------------------------------------------------------------------
88,566.94 298,084.45 0.00 0.00 10,349,648.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 49.921074 2.093184 0.393348 2.486532 0.000000 47.827890
I 95.993000 1.905000 437.894000 439.799000 0.000000 94.088000
B 478.450258 0.340000 3.769905 4.109905 0.000000 478.110259
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,010.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,105.81
SUBSERVICER ADVANCES THIS MONTH 6,954.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 501,782.49
(B) TWO MONTHLY PAYMENTS: 1 258,486.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,349,648.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 36
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 202,013.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 46.41915780 % 53.58084220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 45.37331800 % 54.62668200 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1150 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,766.06
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 133,791.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,139,065.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 619.56
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58147978
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.22
POOL TRADING FACTOR: 9.40874496
................................................................................
Run: 09/26/95 12:10:04 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 29,724,997.11 7.3730 39,229.78
- --------------------------------------------------------------------------------
190,576,742.37 29,724,997.11 39,229.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
182,615.64 0.00 221,845.42 0.00 29,685,767.33
182,615.64 0.00 221,845.42 0.00 29,685,767.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.973897 0.205848 0.958226 0.000000 1.164074 155.768049
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,155.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,757.33
SUBSERVICER ADVANCES THIS MONTH 25,163.53
MASTER SERVICER ADVANCES THIS MONTH 5,282.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,750,092.24
(B) TWO MONTHLY PAYMENTS: 1 236,493.14
(C) THREE OR MORE MONTHLY PAYMENTS: 2 437,745.38
(D) LOANS IN FORECLOSURE 4 888,953.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,685,767.33
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 29,022,016.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
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 708,006.82
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,205.72
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,024.06
LOC AMOUNT AVAILABLE 3,674,775.42
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,864,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1077%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3677%
POOL TRADING FACTOR 0.155768049
................................................................................
Run: 09/26/95 12:10:04 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 14,491,818.64 10.1067 348,364.46
- --------------------------------------------------------------------------------
149,985,269.74 14,491,818.64 348,364.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
121,910.47 0.00 470,274.93 0.00 14,143,454.18
121,910.47 0.00 470,274.93 0.00 14,143,454.18
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
96.621613 2.322658 0.812816 0.000000 3.135474 94.298955
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 3,269.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,981.73
SUBSERVICER ADVANCES THIS MONTH 14,706.86
MASTER SERVICER ADVANCES THIS MONTH 8,546.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 3 659,084.04
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,515.51
(D) LOANS IN FORECLOSURE 3 726,186.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,143,454.18
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 13,236,003.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
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 923,923.61
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 334,090.92
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,270.41
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,003.13
LOC AMOUNT AVAILABLE 4,612,949.07
BANKRUPTCY AMOUNT AVAILABLE 957,262.00
FRAUD AMOUNT AVAILABLE 159,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,083,931.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.6370%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0864%
POOL TRADING FACTOR 0.094298955
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 42,593,613.72 6.5037 344,525.70
- --------------------------------------------------------------------------------
139,233,192.04 42,593,613.72 344,525.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
230,237.98 0.00 574,763.68 0.00 42,249,088.02
230,237.98 0.00 574,763.68 0.00 42,249,088.02
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
305.915659 2.474451 1.653614 0.000000 4.128065 303.441208
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,616.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,218.87
SUBSERVICER ADVANCES THIS MONTH 27,233.72
MASTER SERVICER ADVANCES THIS MONTH 1,989.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,695,242.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,965.47
(D) LOANS IN FORECLOSURE 7 2,008,462.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,249,088.02
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 41,988,085.08
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
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 335,500.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 287,767.31
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,054.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 48,704.36
LOC AMOUNT AVAILABLE 3,901,304.23
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 453,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3582%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5098%
POOL TRADING FACTOR 0.303441208
................................................................................
Run: 09/26/95 09:00:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4035
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JB5 86,677,000.00 0.00 8.800000 % 0.00
A-2 760920JC3 15,400,000.00 0.00 9.500000 % 0.00
A-3 760920JD1 36,600,000.00 0.00 9.500000 % 0.00
A-4 760920JE9 17,500,000.00 5,699,466.10 9.500000 % 244,697.97
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 10,000.00 345.38 0.398690 % 14.83
B 16,822,037.00 12,881,726.64 9.500000 % 7,478.10
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
181,853,037.00 18,581,538.12 252,190.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 44,582.95 289,280.92 0.00 0.00 5,454,768.13
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 6,099.97 6,114.80 0.00 0.00 330.55
B 100,764.79 108,242.89 0.00 1,654.23 12,872,597.01
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
151,447.71 403,638.61 0.00 1,654.23 18,327,695.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-4 325.683777 13.982741 2.547597 16.530338 0.000000 311.701036
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 34.538000 1.483000 609.997000 611.480000 0.000000 33.055000
B 765.764969 0.444542 5.990047 6.434589 0.000000 765.222250
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4035
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,054.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,792.69
SUBSERVICER ADVANCES THIS MONTH 21,567.72
MASTER SERVICER ADVANCES THIS MONTH 10,005.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 584,310.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 284,025.16
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,582,202.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,327,695.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,155,305.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 240,673.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 30.67459460 % 69.32540550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 29.76423640 % 70.23576360 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4007 %
BANKRUPTCY AMOUNT AVAILABLE 918,960.00
FRAUD AMOUNT AVAILABLE 209,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,774,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.61547949
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.88
POOL TRADING FACTOR: 10.07830057
................................................................................
Run: 09/26/95 12:10:04 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 47,561,632.55 5.7513 450,471.08
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 47,561,632.55 450,471.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 227,023.81 0.00 677,494.89 0.00 47,111,161.47
S 21,710.41 0.00 21,710.41 0.00 0.00
248,734.22 0.00 699,205.30 0.00 47,111,161.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 263.037462 2.491310 1.255545 0.000000 3.746855 260.546152
S 0.000000 0.000000 0.120068 0.000000 0.120068 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 15,792.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,710.51
SUBSERVICER ADVANCES THIS MONTH 5,883.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 250,135.16
(B) TWO MONTHLY PAYMENTS: 1 575,492.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,111,161.47
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 47,173,775.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 178
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 366,969.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 14,131.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 69,370.09
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.0219%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.7519%
POOL TRADING FACTOR 0.260546152
................................................................................
Run: 09/26/95 09:00:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4037
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JY5 41,630,000.00 0.00 10.000000 % 0.00
A-2 760920JZ2 8,734,000.00 3,137,818.97 10.000000 % 220,439.41
A-3 760920KA5 62,000,000.00 3,862,774.53 10.000000 % 271,369.31
A-4 760920KB3 10,000.00 589.74 0.801900 % 41.43
B 10,439,807.67 5,118,470.95 10.000000 % 0.00
R 0.00 33.29 10.000000 % 2.34
- -------------------------------------------------------------------------------
122,813,807.67 12,119,687.48 491,852.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 25,091.98 245,531.39 248.37 0.00 2,917,627.93
A-3 30,889.19 302,258.50 305.75 0.00 3,591,710.97
A-4 7,846.28 7,887.71 0.00 0.00 548.31
B 0.00 0.00 405.14 248,453.81 4,911,352.37
R 4.98 7.32 0.05 0.00 31.00
B RECOURSE OBLIGATION
248,453.81
- -------------------------------------------------------------------------------
63,832.43 804,138.73 959.31 248,453.81 11,421,270.58
===============================================================================
_______________________________________________________________________________
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-2 359.264824 25.239227 2.872908 28.112135 0.028437 334.054034
A-3 62.302815 4.376924 0.498213 4.875137 0.004931 57.930822
A-4 58.974000 4.143000 784.628000 788.771000 0.000000 54.831000
B 490.284027 0.000000 0.000000 0.000000 0.038807 470.444717
B RECOURSE OBLIGATION 23.798696
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,239.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 910.97
SUBSERVICER ADVANCES THIS MONTH 27,069.88
MASTER SERVICER ADVANCES THIS MONTH 23,809.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 499,166.74
(B) TWO MONTHLY PAYMENTS: 2 522,718.48
(C) THREE OR MORE MONTHLY PAYMENTS: 1 783,680.48
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,078,086.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,421,270.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,708,284.87
REMAINING SUBCLASS INTEREST SHORTFALL 40,930.09
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 376,319.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 57.76730250 % 42.23269750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 56.99819620 % 43.00180380 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7891 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,625.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 248,453.81
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.40533588
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 212.93
POOL TRADING FACTOR: 9.29966328
................................................................................
Run: 09/26/95 09:00:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KS6 145,575,900.00 16,085,488.22 7.148513 % 805,718.73
R 760920KT4 100.00 0.00 7.148513 % 0.00
B 10,120,256.77 8,264,165.35 7.148513 % 0.00
- -------------------------------------------------------------------------------
155,696,256.77 24,349,653.57 805,718.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 95,345.55 901,064.28 0.00 0.00 15,279,769.49
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 385,318.35 7,927,832.23
- -------------------------------------------------------------------------------
95,345.55 901,064.28 0.00 385,318.35 23,207,601.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 110.495544 5.534699 0.654954 6.189653 0.000000 104.960845
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 816.596410 0.000000 0.000000 0.000000 0.000000 783.362756
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,864.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,478.81
SPREAD 4,407.96
SUBSERVICER ADVANCES THIS MONTH 16,293.09
MASTER SERVICER ADVANCES THIS MONTH 1,681.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 182,509.28
(B) TWO MONTHLY PAYMENTS: 2 549,708.16
(C) THREE OR MORE MONTHLY PAYMENTS: 1 181,541.25
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,281,797.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,207,601.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,085.54
REMAINING SUBCLASS INTEREST SHORTFALL 48,985.23
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 385,748.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.06043970 % 33.93956030 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.83950240 % 34.16049760 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,399,728.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90945727
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.08
POOL TRADING FACTOR: 14.90569022
................................................................................
Run: 09/26/95 09:00:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2016
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KQ0 111,396,540.00 26,527,684.94 6.175089 % 243,487.78
R 760920KR8 100.00 0.00 6.175089 % 0.00
B 9,358,525.99 8,427,905.57 6.175089 % 12,217.73
- -------------------------------------------------------------------------------
120,755,165.99 34,955,590.51 255,705.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 136,381.54 379,869.32 0.00 0.00 26,284,197.16
R 0.00 0.00 0.00 0.00 0.00
B 43,328.72 55,546.45 0.00 0.00 8,415,687.84
- -------------------------------------------------------------------------------
179,710.26 435,415.77 0.00 0.00 34,699,885.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 238.137423 2.185775 1.224289 3.410064 0.000000 235.951648
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 900.559082 1.305519 4.629866 5.935385 0.000000 899.253563
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,786.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,768.04
SPREAD 6,548.11
SUBSERVICER ADVANCES THIS MONTH 9,502.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,208,973.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,533.31
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,699,885.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 137
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 205,031.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.88967760 % 24.11032240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.74721690 % 24.25278310 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,901,930.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.98736094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 261.76
POOL TRADING FACTOR: 28.73573542
................................................................................
Run: 09/26/95 09:00:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4043
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LZ9 28,246,162.00 0.00 9.000000 % 0.00
A-2 760920MA3 42,369,243.90 9,682,568.69 9.000000 % 6,783.73
S 760920LY2 10,000.00 1,371.19 0.674885 % 0.96
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 9,683,939.88 6,784.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 72,618.49 79,402.22 0.00 0.00 9,675,784.96
S 5,446.23 5,447.19 0.00 0.00 1,370.23
R 10.28 10.28 0.00 0.00 0.00
- -------------------------------------------------------------------------------
78,075.00 84,859.69 0.00 0.00 9,677,155.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 228.528239 0.160110 1.713943 1.874053 0.000000 228.368129
S 137.119000 0.096000 544.623000 544.719000 0.000000 137.023000
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,968.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,009.60
SUBSERVICER ADVANCES THIS MONTH 6,449.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 732,081.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,677,155.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 100.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6749 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 96,910.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,835,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.16775820
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.42
POOL TRADING FACTOR: 13.70208789
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 38,501,761.48 6.5516 707,757.03
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 38,501,761.48 707,757.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 208,994.50 0.00 916,751.53 0.00 37,794,004.45
S 7,974.94 0.00 7,974.94 0.00 0.00
216,969.44 0.00 924,726.47 0.00 37,794,004.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 335.648084 6.170037 1.821958 0.000000 7.991995 329.478047
S 0.000000 0.000000 0.069523 0.000000 0.069523 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,693.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,790.08
SUBSERVICER ADVANCES THIS MONTH 32,468.89
MASTER SERVICER ADVANCES THIS MONTH 10,486.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 504,079.09
(B) TWO MONTHLY PAYMENTS: 3 829,417.02
(C) THREE OR MORE MONTHLY PAYMENTS: 1 223,067.04
(D) LOANS IN FORECLOSURE 10 3,168,423.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,794,004.45
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 36,224,803.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
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 1,636,994.15
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 290,095.38
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,970.82
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 373,626.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 42,063.99
LOC AMOUNT AVAILABLE 16,339,929.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3513%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5894%
POOL TRADING FACTOR 0.329478047
................................................................................
Run: 09/26/95 12:10:04 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 22,557,919.34 7.5806 1,545,257.49
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 22,557,919.34 1,545,257.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 138,175.77 0.00 1,683,433.26 0.00 21,012,661.85
S 4,556.89 0.00 4,556.89 0.00 0.00
142,732.66 0.00 1,687,990.15 0.00 21,012,661.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 397.074929 27.200337 2.432234 0.000000 29.632571 369.874592
S 0.000000 0.000000 0.080212 0.000000 0.080212 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 5,972.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,855.61
SUBSERVICER ADVANCES THIS MONTH 8,141.05
MASTER SERVICER ADVANCES THIS MONTH 2,878.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 462,770.19
(B) TWO MONTHLY PAYMENTS: 1 172,020.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 434,360.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,012,661.85
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 20,565,747.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 468,216.65
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,523,811.70
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 629.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,816.04
LOC AMOUNT AVAILABLE 16,339,929.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3537%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6105%
POOL TRADING FACTOR 0.369874592
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3154
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MB1 23,305,328.64 8,455,686.98 8.2629 7,643.60
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 8,455,686.98 7,643.60
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 58,221.28 0.00 65,864.88 0.00 8,448,043.38
S 1,761.53 0.00 1,761.53 0.00 0.00
59,982.81 0.00 67,626.41 0.00 8,448,043.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 362.822044 0.327976 2.498196 0.000000 2.826172 362.494068
S 0.000000 0.000000 0.075585 0.000000 0.075585 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,918.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 841.67
SUBSERVICER ADVANCES THIS MONTH 10,888.72
MASTER SERVICER ADVANCES THIS MONTH 2,677.48
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: 2 312,372.03
(D) LOANS IN FORECLOSURE 4 1,026,699.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,448,043.38
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 8,068,999.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
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 399,590.38
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 350.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,293.59
LOC AMOUNT AVAILABLE 16,339,929.22
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1672%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3574%
POOL TRADING FACTOR 0.362494068
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 18,054,951.82 6.6795 188,154.09
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 18,054,951.82 188,154.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 100,495.05 0.00 288,649.14 0.00 17,866,797.73
S 4,137.45 0.00 4,137.45 0.00 0.00
104,632.50 0.00 292,786.59 0.00 17,866,797.73
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 317.870771 3.312592 1.769290 0.000000 5.081882 314.558179
S 0.000000 0.000000 0.072843 0.000000 0.072843 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,694.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,508.05
SUBSERVICER ADVANCES THIS MONTH 3,703.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 329,676.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 195,655.07
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,866,797.73
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 17,886,774.27
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 597.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 168,430.38
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 19,125.87
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4295%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6795%
POOL TRADING FACTOR 0.314558179
................................................................................
Run: 09/26/95 12:10:04 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 35,172,326.44 7.5994 101,879.61
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 35,172,326.44 101,879.61
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 222,317.81 0.00 324,197.42 0.00 35,070,446.83
S 8,045.02 0.00 8,045.02 0.00 0.00
230,362.83 0.00 332,242.44 0.00 35,070,446.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 441.951481 1.280150 2.793494 0.000000 4.073644 440.671331
S 0.000000 0.000000 0.101088 0.000000 0.101088 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 8,985.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,545.72
SUBSERVICER ADVANCES THIS MONTH 6,289.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 825,799.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,070,446.83
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 35,098,615.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 67,517.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,362.11
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3552%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5994%
POOL TRADING FACTOR 0.440671331
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3161
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920PH5 149,999,535.00 12,211,312.85 9.2798 9,225.87
- --------------------------------------------------------------------------------
149,999,535.00 12,211,312.85 9,225.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
94,429.49 0.00 103,655.36 0.00 12,202,086.98
94,429.49 0.00 103,655.36 0.00 12,202,086.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
81.409005 0.061506 0.629532 0.000000 0.691038 81.347499
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 4,045.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,309.86
SUBSERVICER ADVANCES THIS MONTH 2,226.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 255,863.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,202,086.98
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 12,210,363.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 340.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,885.45
FSA GUARANTY INSURANCE POLICY 8,199,364.54
BANKRUPTCY AMOUNT AVAILABLE 1,017,841.00
FRAUD AMOUNT AVAILABLE 157,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 785,575.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0023%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2798%
POOL TRADING FACTOR 0.081347499
................................................................................
Run: 09/26/95 09:00:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4046
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920PS1 47,190,000.00 0.00 8.500000 % 0.00
A-2 760920PU6 16,345,000.00 0.00 9.000000 % 0.00
A-3 760920PT9 16,345,000.00 0.00 8.000000 % 0.00
A-4 760920PW2 43,244,000.00 0.00 8.500000 % 0.00
A-5 760920PX0 38,942,000.00 0.00 8.500000 % 0.00
A-6 760920PV4 29,168,000.00 0.00 7.900000 % 0.00
A-7 760920PY8 34,990,000.00 0.00 9.000000 % 0.00
A-8 760920PZ5 20,816,000.00 0.00 8.500000 % 0.00
A-9 760920QB7 65,000,000.00 0.00 8.500000 % 0.00
A-10 760920QC5 7,500,000.00 0.00 9.000000 % 0.00
A-11 760920QA9 7,500,000.00 0.00 8.000000 % 0.00
A-12 760920QD3 10,000,000.00 2,372,115.40 7.750000 % 46,578.85
A-13 760920QJ0 15,000,000.00 3,558,173.09 9.000000 % 69,868.27
A-14 760920QE1 10,000.00 168.44 17602.505000 % 3.31
A-15 760920QF8 0.00 0.00 0.190194 % 0.00
R-I 760920QG6 0.00 0.00 8.500000 % 0.00
R-II 760920QH4 100.00 0.00 8.500000 % 0.00
M 760920QK7 10,495,302.07 9,793,902.83 9.000000 % 188,914.72
B 19,082,367.41 17,292,507.22 9.000000 % 14,536.94
- -------------------------------------------------------------------------------
381,627,769.48 33,016,866.98 319,902.09
===============================================================================
_______________________________________________________________________________
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 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 15,318.97 61,897.82 0.00 0.00 2,325,536.55
A-13 26,684.67 96,552.94 0.00 0.00 3,488,304.82
A-14 2,470.65 2,473.96 0.00 0.00 165.13
A-15 5,232.68 5,232.68 0.00 0.00 0.00
R-I 1.19 1.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 73,449.77 262,364.49 0.00 0.00 9,604,988.11
B 129,686.08 144,223.02 0.00 319,018.44 16,958,951.83
B RECOURSE OBLIGATION
319,018.45
- -------------------------------------------------------------------------------
252,844.01 891,764.55 0.00 319,018.44 32,377,946.44
===============================================================================
Run: 09/26/95 09:00:46
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-12 237.211540 4.657885 1.531897 6.189782 0.000000 232.553655
A-13 237.211539 4.657885 1.778978 6.436863 0.000000 232.553655
A-14 16.844000 0.331000 247.065000 247.396000 0.000000 16.513000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 933.170171 17.999932 6.998348 24.998280 0.000000 915.170240
B 906.203452 0.761800 6.796121 7.557921 0.000000 888.723682
B RECOURSE OBLIGATION 16.717970
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4046
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,277.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,391.01
SUBSERVICER ADVANCES THIS MONTH 21,004.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 620,863.06
(B) TWO MONTHLY PAYMENTS: 1 443,523.14
(C) THREE OR MORE MONTHLY PAYMENTS: 2 533,819.36
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 872,282.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,377,946.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,057.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 17.96190090 % 29.66333200 % 52.37476720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 17.95668700 % 29.66521712 % 52.37809590 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1909 %
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 319,018.45
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73348728
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.04
POOL TRADING FACTOR: 8.48416940
................................................................................
Run: 09/26/95 09:00:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4045
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QW1 34,225,000.00 0.00 8.000000 % 0.00
A-2 760920QU5 0.00 0.00 0.000000 % 0.00
A-3 760920QX9 15,000,000.00 0.00 8.625000 % 0.00
A-4 760920QV3 53,340,000.00 0.00 7.750000 % 0.00
A-5 760920QZ4 7,000,000.00 0.00 8.625000 % 0.00
A-6 760920RA8 4,000,000.00 0.00 8.625000 % 0.00
A-7 760920RJ9 54,348,580.00 0.00 8.625000 % 0.00
A-8 760920RS9 14,646,298.00 4,301,853.17 8.625000 % 4,430.20
A-9 760920RM2 0.00 0.00 0.875000 % 0.00
A-10 760920RL4 0.00 0.00 0.072036 % 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 5,676,089.10 9.500000 % 4,064.46
B 9,967,497.89 8,573,861.39 9.500000 % 6,139.46
- -------------------------------------------------------------------------------
199,349,957.65 18,551,803.66 14,634.12
===============================================================================
_______________________________________________________________________________
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 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 30,917.33 35,347.53 0.00 0.00 4,297,422.97
A-9 3,136.54 3,136.54 0.00 0.00 0.00
A-10 1,113.58 1,113.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,932.46 48,996.92 0.00 0.00 5,672,024.64
B 67,871.50 74,010.96 0.00 0.00 8,567,721.93
- -------------------------------------------------------------------------------
147,971.41 162,605.53 0.00 0.00 18,537,169.54
===============================================================================
_______________________________________________________________________________
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-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-8 293.716076 0.302479 2.110931 2.413410 0.000000 293.413596
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 876.091943 0.627341 6.935226 7.562567 0.000000 875.464602
B 860.181912 0.615949 6.809281 7.425230 0.000000 859.565964
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4045
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,391.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,816.77
SUBSERVICER ADVANCES THIS MONTH 16,202.71
MASTER SERVICER ADVANCES THIS MONTH 10,864.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 377,541.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,509,335.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,537,169.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,212,307.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,349.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 23.18832850 % 30.59588800 % 46.21578340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 23.18273540 % 30.59811601 % 46.21914860 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0720 %
CLASS A-2 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 225,717.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,963,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.06913440
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.71
POOL TRADING FACTOR: 9.29880786
................................................................................
Run: 09/26/95 09:00:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4048
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QT8 15,369,000.00 0.00 7.756630 % 0.00
A-2 760920RB6 21,476,335.00 0.00 0.000000 % 0.00
A-3 760920RC4 40,985.00 0.00 0.000000 % 0.00
A-4 760920QY7 9,629,000.00 0.00 7.756630 % 0.00
A-5 760920RD2 118,166,000.00 0.00 7.756630 % 0.00
A-6 760920RE0 51,231,000.00 0.00 7.756630 % 0.00
A-7 760920RF7 10,246,000.00 0.00 7.756630 % 0.00
A-8 760920RG5 14,628,000.00 0.00 7.756630 % 0.00
A-9 760920RH3 21,521,000.00 0.00 8.000000 % 0.00
A-10 760920RK6 76,488,000.00 18,044,271.52 8.000000 % 526,111.43
A-11 760920RN0 14,158,586.00 0.00 0.000000 % 0.00
A-12 760920RP5 5,309,472.00 0.00 0.000000 % 0.00
A-13 760920RQ3 358,622.00 18,062.21 1008.000000 % 526.64
A-14 760920RR1 0.00 0.00 0.170328 % 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 8,281,744.82 9.000000 % 6,324.04
B 19,385,706.25 16,564,947.40 9.000000 % 12,095.70
- -------------------------------------------------------------------------------
387,699,906.25 42,909,025.95 545,057.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 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-10 120,036.69 646,148.12 0.00 0.00 17,518,160.09
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 15,139.66 15,666.30 0.00 0.00 17,535.57
A-14 6,077.43 6,077.43 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 61,979.64 68,303.68 0.00 0.00 8,275,420.78
B 123,970.28 136,065.98 0.00 553.48 16,552,298.22
- -------------------------------------------------------------------------------
327,203.70 872,261.51 0.00 553.48 42,363,414.66
===============================================================================
Run: 09/26/95 09:00:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4048
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 235.909836 6.878353 1.569353 8.447706 0.000000 229.031483
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 50.365594 1.468510 42.216195 43.684705 0.000000 48.897084
R-I 0.000000 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 854.492862 0.652501 6.394927 7.047428 0.000000 853.840361
B 854.492851 0.623949 6.394933 7.018882 0.000000 853.840351
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4048
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,174.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,434.28
SUBSERVICER ADVANCES THIS MONTH 40,668.60
MASTER SERVICER ADVANCES THIS MONTH 6,326.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,385,426.58
(B) TWO MONTHLY PAYMENTS: 2 548,713.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 927,373.28
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 988,832.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,363,414.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 758,146.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 512,845.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 42.09448560 % 19.30070600 % 38.60480870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 41.39348960 % 19.53435729 % 39.07215310 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.171479 %
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 9.67557873
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.59
POOL TRADING FACTOR: 10.92685708
................................................................................
Run: 09/26/95 09:00:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 1,055,193.96 8.750000 % 164,789.28
A-6 760920RZ3 25,602,000.00 25,602,000.00 7.200000 % 0.00
A-7 760920SA7 5,940,500.00 5,690,670.85 17.098339 % 26.68
A-8 760920SL3 45,032,000.00 4,467,707.75 9.000000 % 22,050.75
A-9 760920SB5 0.00 0.00 0.105755 % 0.00
R-I 760920SJ8 500.00 49.60 9.000000 % 0.24
R-II 760920SK5 300,629.00 414,974.33 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,709,606.59 9.000000 % 42,298.35
B 20,284,521.53 17,211,740.02 9.000000 % 26,077.36
- -------------------------------------------------------------------------------
405,690,410.53 63,151,943.10 255,242.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 7,693.76 172,483.04 0.00 0.00 890,404.68
A-6 153,604.79 153,604.79 0.00 0.00 25,602,000.00
A-7 81,299.03 81,325.71 0.00 0.00 5,690,644.17
A-8 33,506.24 55,556.99 0.00 0.00 4,445,657.00
A-9 5,565.27 5,565.27 0.00 0.00 0.00
R-I 0.37 0.61 0.00 0.00 49.36
R-II 0.00 0.00 3,112.16 0.00 418,086.49
M 65,318.99 107,617.34 0.00 0.00 8,667,308.24
B 129,082.02 155,159.38 0.00 57,511.78 17,128,150.91
- -------------------------------------------------------------------------------
476,070.47 731,313.13 3,112.16 57,511.78 62,842,300.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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 54.969471 8.584563 0.400800 8.985363 0.000000 46.384907
A-6 1000.000000 0.000000 5.999718 5.999718 0.000000 1000.000000
A-7 957.944761 0.004492 13.685553 13.690045 0.000000 957.940269
A-8 99.211844 0.489668 0.744054 1.233722 0.000000 98.722175
R-I 99.200000 0.480000 0.740000 1.220000 0.000000 98.720000
R-II 1380.353625 0.000000 0.000000 0.000000 10.352162 1390.705787
M 858.744165 4.170505 6.440280 10.610785 0.000000 854.573659
B 848.515948 1.285579 6.363571 7.649150 0.000000 844.395116
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,001.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,419.43
SUBSERVICER ADVANCES THIS MONTH 60,216.16
MASTER SERVICER ADVANCES THIS MONTH 12,321.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,087,612.41
(B) TWO MONTHLY PAYMENTS: 1 1,390,468.94
(C) THREE OR MORE MONTHLY PAYMENTS: 6 1,430,892.27
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,116,017.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,842,300.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 235
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 1,484,804.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,943.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.95399990 % 13.79151000 % 27.25449000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.95207720 % 13.79215612 % 27.25576670 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.103633 %
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 9.59877544
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.87
POOL TRADING FACTOR: 15.49021106
FIXED STRIP INTEREST ON CLASS A-7: 221.08
INVERSE LIBOR INTEREST ON CLASS A-7: 81,077.95
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 81,299.03
................................................................................
Run: 09/26/95 09:00:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4050
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SP4 20,431,000.00 0.00 6.800000 % 0.00
A-2 760920SQ2 50,820,000.00 0.00 7.200000 % 0.00
A-3 760920SR0 11,494,000.00 0.00 7.800000 % 0.00
A-4 760920SS8 31,027,000.00 4,981,823.76 8.300000 % 32,093.48
A-5 760920SM1 100,000.00 866.01 1158.999000 % 5.58
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 0.238559 % 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 3,552,475.43 8.500000 % 16,723.80
B-2 1,850,068.00 1,617,092.57 8.500000 % 7,612.70
B-3 2,312,585.00 2,080,840.66 8.500000 % 9,795.86
B-4 925,034.21 426,243.20 8.500000 % 2,006.60
- -------------------------------------------------------------------------------
185,003,340.21 14,427,341.63 68,238.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 34,456.82 66,550.30 0.00 0.00 4,949,730.28
A-5 836.40 841.98 0.00 0.00 860.43
A-6 12,523.04 12,523.04 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 2,868.07 2,868.07 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
B-1 25,162.79 41,886.59 0.00 0.00 3,535,751.63
B-2 11,454.15 19,066.85 0.00 0.00 1,609,479.87
B-3 14,738.95 24,534.81 0.00 0.00 2,071,044.80
B-4 3,019.18 5,025.78 0.00 0.00 424,236.60
- -------------------------------------------------------------------------------
105,059.40 173,297.42 0.00 0.00 14,359,103.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 160.564146 1.034373 1.110543 2.144916 0.000000 159.529773
A-5 8.660100 0.055800 8.364000 8.419800 0.000000 8.604300
A-6 1000.000000 0.000000 7.083167 7.083167 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-1 853.416182 4.017582 6.044893 10.062475 0.000000 849.398600
B-2 874.071964 4.114822 6.191205 10.306027 0.000000 869.957142
B-3 899.789915 4.235892 6.373366 10.609258 0.000000 895.554023
B-4 460.786418 2.169250 3.263825 5.433075 0.000000 458.617201
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,431.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,505.27
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,359,103.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 319.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 46.79094700 % 53.20905300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 46.78976410 % 53.21023590 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2384 %
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 9.23200475
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.99
POOL TRADING FACTOR: 7.76153749
................................................................................
Run: 09/26/95 09:01:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4051
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TT5 49,532,000.00 0.00 8.500000 % 0.00
A-2 760920TU2 35,380,000.00 0.00 8.500000 % 0.00
A-3 760920TV0 34,879,000.00 0.00 8.500000 % 0.00
A-4 760920TW8 15,165,000.00 2,379,841.55 8.500000 % 368,451.20
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 1,256.65 7590.550000 % 24.30
A-8 760920TZ1 0.00 0.00 0.069028 % 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 3,228,977.11 9.000000 % 28,008.32
B 8,174,757.92 5,616,894.84 9.000000 % 0.00
- -------------------------------------------------------------------------------
163,495,140.92 27,901,970.15 396,483.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 16,745.70 385,196.90 0.00 0.00 2,011,390.35
A-5 75,199.93 75,199.93 0.00 0.00 12,885,227.00
A-6 42,130.16 42,130.16 0.00 0.00 3,789,773.00
A-7 7,896.41 7,920.71 0.00 0.00 1,232.35
A-8 1,594.40 1,594.40 0.00 0.00 0.00
R-I 3.13 3.13 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 24,057.13 52,065.45 0.00 0.00 3,200,968.79
B 11,811.95 11,811.95 0.00 78,757.23 5,568,173.59
- -------------------------------------------------------------------------------
179,438.81 575,922.63 0.00 78,757.23 27,456,765.08
===============================================================================
_______________________________________________________________________________
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-4 156.929875 24.296156 1.104233 25.400389 0.000000 132.633719
A-5 1000.000000 0.000000 5.836135 5.836135 0.000000 1000.000000
A-6 1000.000000 0.000000 11.116803 11.116803 0.000000 1000.000000
A-7 125.665000 2.430000 789.641000 792.071000 0.000000 123.235000
R-I 0.000000 0.000000 31.300000 31.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 877.634276 7.612647 6.538715 14.151362 0.000000 870.021630
B 687.102284 0.000000 1.444936 1.444936 0.000000 681.142322
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,922.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,844.88
SUBSERVICER ADVANCES THIS MONTH 14,747.63
MASTER SERVICER ADVANCES THIS MONTH 3,714.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,203,843.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 335,374.40
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 209,079.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,456,765.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 448,479.39
REMAINING SUBCLASS INTEREST SHORTFALL 30,036.03
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 203,181.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.29660450 % 11.57257700 % 20.13081800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.06199730 % 11.65821531 % 20.27978740 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0692 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,887,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.50035443
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.60
POOL TRADING FACTOR: 16.79362758
................................................................................
Run: 09/26/95 09:01:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TA6 67,550,000.00 0.00 5.700000 % 0.00
A-2 760920TB4 59,269,000.00 0.00 6.250000 % 0.00
A-3 760920TC2 34,651,000.00 0.00 6.500000 % 0.00
A-4 760920TF5 53,858,000.00 0.00 6.900000 % 0.00
A-5 760920TG3 51,354,000.00 0.00 7.350000 % 0.00
A-6 760920TH1 53,342,000.00 0.00 7.800000 % 0.00
A-7 760920TM0 22,300,000.00 0.00 8.000000 % 0.00
A-8 760920TN8 18,168,000.00 17,026,774.91 8.000000 % 1,351,845.85
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 5,222,955.14 8.000000 % 162,652.86
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 965.11 8.000000 % 30.05
A-18 760920UR7 0.00 0.00 0.171033 % 0.00
R-I 760920TR9 38,000.00 4,300.58 8.000000 % 0.00
R-II 760920TS7 702,000.00 885,250.64 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,344,545.16 8.000000 % 39,067.16
B 27,060,001.70 24,190,627.21 8.000000 % 68,601.41
- -------------------------------------------------------------------------------
541,188,443.70 83,977,860.75 1,622,197.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 112,756.02 1,464,601.87 0.00 0.00 15,674,929.06
A-9 40,998.51 40,998.51 0.00 0.00 6,191,000.00
A-10 126,561.26 126,561.26 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 34,587.85 197,240.71 0.00 0.00 5,060,302.28
A-16 34,762.07 34,762.07 0.00 0.00 0.00
A-17 6.39 36.44 0.00 0.00 935.06
A-18 11,890.95 11,890.95 0.00 0.00 0.00
R-I 0.00 0.00 28.67 0.00 4,329.25
R-II 0.00 0.00 5,901.67 0.00 891,152.31
M 75,135.97 114,203.13 0.00 0.00 11,305,478.00
B 160,216.78 228,818.19 0.00 0.00 24,107,322.03
- -------------------------------------------------------------------------------
596,915.80 2,219,113.13 5,930.34 0.00 82,346,889.99
===============================================================================
Run: 09/26/95 09:01:06
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 937.184881 74.408072 6.206298 80.614370 0.000000 862.776809
A-9 1000.000000 0.000000 6.622276 6.622276 0.000000 1000.000000
A-10 1000.000000 0.000000 6.622277 6.622277 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-15 296.775677 9.242165 1.965330 11.207495 0.000000 287.533512
A-17 96.511000 3.005000 0.639000 3.644000 0.000000 93.506000
R-I 113.173158 0.000000 0.000000 0.000000 0.754474 113.927632
R-II 1261.040798 0.000000 0.000000 0.000000 8.406937 1269.447735
M 931.637116 3.208275 6.170319 9.378594 0.000000 928.428841
B 893.962516 2.535159 5.920796 8.455955 0.000000 890.883981
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,593.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,699.40
SUBSERVICER ADVANCES THIS MONTH 30,052.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,195,694.82
(B) TWO MONTHLY PAYMENTS: 1 281,808.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,253,223.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,346,889.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 307
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,341,776.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.68507070 % 13.50897100 % 28.80595790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.99558290 % 13.72908922 % 29.27532790 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1702 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,221.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,053,382.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14988929
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.60
POOL TRADING FACTOR: 15.21593651
................................................................................
Run: 09/26/95 09:01:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4053
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UK2 10,820,000.00 0.00 7.500000 % 0.00
A-2 760920UL0 26,800,000.00 0.00 7.500000 % 0.00
A-3 760920UM8 25,330,000.00 0.00 7.500000 % 0.00
A-4 760920UN6 15,000,000.00 5,819,610.01 7.500000 % 28,092.58
A-5 760920UP1 8,110,000.00 7,012,932.71 7.500000 % 33,853.02
A-6 760920UQ9 74,560,000.00 3,251,372.00 7.500000 % 15,695.11
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 0.389070 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,289,467.10 7.500000 % 33,597.25
- -------------------------------------------------------------------------------
176,318,168.76 23,373,381.82 111,237.96
===============================================================================
_______________________________________________________________________________
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 36,367.21 64,459.79 0.00 0.00 5,791,517.43
A-5 43,824.38 77,677.40 0.00 0.00 6,979,079.69
A-6 20,318.09 36,013.20 0.00 0.00 3,235,676.89
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 9,737.48 9,737.48 0.00 0.00 0.00
A-10 7,577.11 7,577.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 45,552.45 79,149.70 0.00 0.00 7,255,869.85
- -------------------------------------------------------------------------------
163,376.72 274,614.68 0.00 0.00 23,262,143.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 387.974001 1.872839 2.424481 4.297320 0.000000 386.101162
A-5 864.726598 4.174232 5.403746 9.577978 0.000000 860.552366
A-6 43.607457 0.210503 0.272507 0.483010 0.000000 43.396954
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 826.838730 3.810910 5.166981 8.977891 0.000000 823.027820
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:12 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 7,142.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,458.77
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,262,143.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,509.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.81295500 % 31.18704500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.80824960 % 31.19175040 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3891 %
BANKRUPTCY AMOUNT AVAILABLE 738,029.00
FRAUD AMOUNT AVAILABLE 266,182.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,373.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.88091035
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.53
POOL TRADING FACTOR: 13.19327669
................................................................................
Run: 09/26/95 09:01:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4054
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920US5 100,740,115.00 10,758,587.89 8.085453 % 253,994.54
R 100.00 0.00 8.085453 % 0.00
B 5,302,117.23 4,517,786.75 8.085453 % 21,398.02
- -------------------------------------------------------------------------------
106,042,332.23 15,276,374.64 275,392.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 72,037.07 326,031.61 0.00 0.00 10,504,593.35
R 0.00 0.00 0.00 0.00 0.00
B 30,250.08 51,648.10 0.00 0.00 4,496,388.73
- -------------------------------------------------------------------------------
102,287.15 377,679.71 0.00 0.00 15,000,982.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 106.795470 2.521285 0.715078 3.236363 0.000000 104.274185
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 852.072211 4.035749 5.705284 9.741033 0.000000 848.036461
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,312.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,631.67
SUBSERVICER ADVANCES THIS MONTH 4,407.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 395,559.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,000,982.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 76
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 203,037.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.42631610 % 29.57368390 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.02603760 % 29.97396240 %
BANKRUPTCY AMOUNT AVAILABLE 175,974.00
FRAUD AMOUNT AVAILABLE 164,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,497,998.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.62661018
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.59
POOL TRADING FACTOR: 14.14622044
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0023
................................................................................
Run: 09/26/95 09:01:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4055
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UU0 13,762,000.00 0.00 5.300000 % 0.00
A-2 760920UV8 27,927,000.00 0.00 6.050000 % 0.00
A-3 760920UW6 16,879,000.00 0.00 7.000000 % 0.00
A-4 760920UZ9 11,286,000.00 2,425,568.18 7.500000 % 235,102.85
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 0.446200 % 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 4,719,933.63 7.500000 % 20,357.19
- -------------------------------------------------------------------------------
116,500,312.92 14,113,501.81 255,460.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 14,956.36 250,059.21 0.00 0.00 2,190,465.33
A-5 42,965.56 42,965.56 0.00 0.00 6,968,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,801.71 5,801.71 0.00 0.00 0.00
A-12 5,177.44 5,177.44 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 29,103.71 49,460.90 0.00 0.00 4,699,576.44
- -------------------------------------------------------------------------------
98,004.78 353,464.82 0.00 0.00 13,858,041.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-4 214.918322 20.831371 1.325214 22.156585 0.000000 194.086951
A-5 1000.000000 0.000000 6.166125 6.166125 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 810.245509 3.494609 4.996077 8.490686 0.000000 806.750900
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,876.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,454.72
SUBSERVICER ADVANCES THIS MONTH 5,834.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 520,643.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,858,041.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 194,588.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.55731730 % 33.44268270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.08773070 % 33.91226930 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4455 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 162,398.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,432,084.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.90447750
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.75
POOL TRADING FACTOR: 11.89528287
................................................................................
Run: 09/26/95 09:01:19 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-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4056
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920VJ4 67,533,900.00 0.00 7.500000 % 0.00
A-2 760920VK1 55,635,000.00 0.00 7.500000 % 0.00
A-3 760920VL9 94,808,000.00 0.00 7.500000 % 0.00
A-4 760920VM7 4,966,000.00 0.00 7.500000 % 0.00
A-5 760920VN5 94,152,000.00 0.00 7.500000 % 0.00
A-6 760920VP0 30,584,000.00 0.00 7.500000 % 0.00
A-7 760920VQ8 5,327,000.00 0.00 7.500000 % 0.00
A-8 760920VR6 32,684,000.00 30,388,183.94 7.500000 % 2,134,899.80
A-9 760920VV7 30,371,000.00 30,371,000.00 6.029000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 11.912855 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.144492 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,545,597.12 7.500000 % 55,120.99
B 22,976,027.86 21,212,437.07 7.500000 % 13,953.93
- -------------------------------------------------------------------------------
459,500,240.86 101,641,218.13 2,203,974.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 187,534.70 2,322,434.50 0.00 0.00 28,253,284.14
A-9 150,667.65 150,667.65 0.00 0.00 30,371,000.00
A-10 99,239.28 99,239.28 0.00 0.00 10,124,000.00
A-11 83,634.51 83,634.51 0.00 0.00 0.00
A-12 12,084.53 12,084.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,908.77 114,029.76 0.00 0.00 9,490,476.13
B 130,908.38 144,862.31 0.00 108,537.12 21,089,946.02
- -------------------------------------------------------------------------------
722,977.82 2,926,952.54 0.00 108,537.12 99,328,706.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-8 929.757188 65.319416 5.737814 71.057230 0.000000 864.437772
A-9 1000.000000 0.000000 4.960905 4.960905 0.000000 1000.000000
A-10 1000.000000 0.000000 9.802379 9.802379 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 923.242138 5.331256 5.697607 11.028863 0.000000 917.910883
B 923.242137 0.607325 5.697607 6.304932 0.000000 917.910883
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,004.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,368.49
SUBSERVICER ADVANCES THIS MONTH 51,832.76
MASTER SERVICER ADVANCES THIS MONTH 7,180.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,759,811.22
(B) TWO MONTHLY PAYMENTS: 4 1,062,728.69
(C) THREE OR MORE MONTHLY PAYMENTS: 4 735,741.13
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,958,942.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,328,706.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 351
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 893,937.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,725,585.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.73862110 % 9.39146300 % 20.86991620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.21290600 % 9.55461566 % 21.23247830 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1451 %
BANKRUPTCY AMOUNT AVAILABLE 308,198.00
FRAUD AMOUNT AVAILABLE 1,088,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,766,156.34
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16953943
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.16
POOL TRADING FACTOR: 21.61668209
................................................................................
Run: 09/26/95 09:01:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 12,628,487.51 8.500000 % 184,217.45
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 4,922,551.35 8.500000 % 20,468.83
A-6 760920WW4 0.00 0.00 0.138511 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,778,770.06 8.500000 % 26,580.42
B 15,364,881.77 13,500,589.75 8.500000 % 44,582.59
- -------------------------------------------------------------------------------
323,459,981.77 69,504,398.67 275,849.29
===============================================================================
_______________________________________________________________________________
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 89,436.66 273,654.11 0.00 0.00 12,444,270.06
A-4 224,319.56 224,319.56 0.00 0.00 31,674,000.00
A-5 34,862.17 55,331.00 0.00 0.00 4,902,082.52
A-6 8,021.25 8,021.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,008.17 74,588.59 0.00 0.00 6,752,189.64
B 95,613.00 140,195.59 0.00 0.00 13,447,652.22
- -------------------------------------------------------------------------------
500,260.81 776,110.10 0.00 0.00 69,220,194.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 222.395173 3.244179 1.575033 4.819212 0.000000 219.150994
A-4 1000.000000 0.000000 7.082136 7.082136 0.000000 1000.000000
A-5 163.637768 0.680434 1.158905 1.839339 0.000000 162.957334
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 931.405614 3.652160 6.596341 10.248501 0.000000 927.753454
B 878.665385 2.901590 6.222828 9.124418 0.000000 875.220026
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,527.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,187.90
SUBSERVICER ADVANCES THIS MONTH 31,037.76
MASTER SERVICER ADVANCES THIS MONTH 8,705.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,582,144.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 596,662.43
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,715,989.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,220,194.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 256
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 1,099,417.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,668.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.82291170 % 9.75300900 % 19.42407960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.81799320 % 9.75465281 % 19.42735400 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1389 %
BANKRUPTCY AMOUNT AVAILABLE 273,616.00
FRAUD AMOUNT AVAILABLE 752,492.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,960,505.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09097381
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.14
POOL TRADING FACTOR: 21.39992529
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 09/26/95 09:01:26 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-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 43,952,242.56 7.737819 % 2,134,148.08
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.737819 % 0.00
B 7,295,556.68 6,384,380.88 7.737819 % 24,986.39
- -------------------------------------------------------------------------------
108,082,314.68 50,336,623.44 2,159,134.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 278,397.62 2,412,545.70 0.00 0.00 41,818,094.48
S 6,180.75 6,180.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,439.28 65,425.67 0.00 0.00 6,359,394.49
- -------------------------------------------------------------------------------
325,017.65 2,484,152.12 0.00 0.00 48,177,488.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 436.091874 21.174907 2.762247 23.937154 0.000000 414.916967
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 875.105377 3.424879 5.543000 8.967879 0.000000 871.680499
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,052.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,932.07
SUBSERVICER ADVANCES THIS MONTH 38,592.52
MASTER SERVICER ADVANCES THIS MONTH 11,548.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,033,443.93
(B) TWO MONTHLY PAYMENTS: 2 570,724.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,622,175.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,177,488.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
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 1,566,888.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,962,133.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 153,175.37
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.31662860 % 12.68337140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.80007070 % 13.19992930 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 556,871.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,950,855.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.38079862
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.26
POOL TRADING FACTOR: 44.57481237
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1566
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 153,175.37
................................................................................
Run: 09/26/95 09:01:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,452,695.94 8.000000 % 472,262.56
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,537,102.83 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,873,746.53 8.000000 % 47,644.22
A-8 760920WJ3 0.00 0.00 0.181991 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,679,973.27 8.000000 % 4,335.33
B 10,363,398.83 9,881,913.25 8.000000 % 9,154.20
- -------------------------------------------------------------------------------
218,151,398.83 53,299,331.82 533,396.31
===============================================================================
_______________________________________________________________________________
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 22,956.77 495,219.33 0.00 0.00 2,980,433.38
A-5 165,385.12 165,385.12 0.00 0.00 24,873,900.00
A-6 0.00 0.00 43,464.82 0.00 6,580,567.65
A-7 25,756.32 73,400.54 0.00 0.00 3,826,102.31
A-8 8,061.82 8,061.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 31,116.87 35,452.20 0.00 0.00 4,675,637.94
B 65,704.26 74,858.46 0.00 0.00 9,872,759.05
- -------------------------------------------------------------------------------
318,981.16 852,377.47 43,464.82 0.00 52,809,400.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 110.599524 15.127893 0.735370 15.863263 0.000000 95.471631
A-5 1000.000000 0.000000 6.648942 6.648942 0.000000 1000.000000
A-6 1307.420566 0.000000 0.000000 0.000000 8.692964 1316.113530
A-7 190.937822 2.348394 1.269535 3.617929 0.000000 188.589428
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 953.539786 0.883319 6.340031 7.223350 0.000000 952.656467
B 953.539800 0.883319 6.340031 7.223350 0.000000 952.656480
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,049.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,599.68
SUBSERVICER ADVANCES THIS MONTH 17,309.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,546,650.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 520,994.20
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,386.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,809,400.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 208
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 440,557.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.67904490 % 8.78054800 % 18.54040740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.45112250 % 8.85379859 % 18.69507890 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1824 %
BANKRUPTCY AMOUNT AVAILABLE 253,682.00
FRAUD AMOUNT AVAILABLE 573,582.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,826.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69141482
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.88
POOL TRADING FACTOR: 24.20768357
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 09/26/95 09:01:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4060
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WM6 17,396,000.00 0.00 8.000000 % 0.00
A-2 760920WN4 42,597,000.00 11,723,002.18 8.000000 % 127,532.94
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 0.215672 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,146,179.18 8.000000 % 28,245.83
- -------------------------------------------------------------------------------
139,954,768.28 29,369,181.36 155,778.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 78,099.38 205,632.32 0.00 0.00 11,595,469.24
A-3 76,613.72 76,613.72 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,274.76 5,274.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,946.23 69,192.06 0.00 0.00 6,117,933.35
- -------------------------------------------------------------------------------
200,934.09 356,712.86 0.00 0.00 29,213,402.59
===============================================================================
_______________________________________________________________________________
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-2 275.207225 2.993942 1.833448 4.827390 0.000000 272.213284
A-3 1000.000000 0.000000 6.662063 6.662063 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 836.480220 3.844190 5.572684 9.416874 0.000000 832.636030
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,764.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,198.13
SUBSERVICER ADVANCES THIS MONTH 24,660.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 668,945.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 791,900.99
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 787,125.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,213,402.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 20,807.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.07269150 % 20.92730850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.05778580 % 20.94221420 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2159 %
BANKRUPTCY AMOUNT AVAILABLE 224,994.00
FRAUD AMOUNT AVAILABLE 317,679.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,774,216.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69922555
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.22
POOL TRADING FACTOR: 20.87346001
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 09/26/95 09:01:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XG8 119,002,000.00 0.00 8.500000 % 0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 % 0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 % 0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 % 0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 % 0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 % 0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 % 0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 % 0.00
A-9 760920XU7 38,830,000.00 36,427,435.34 8.500000 % 796,410.31
A-10 760920XQ6 6,395,000.00 5,999,316.23 8.500000 % 131,162.60
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 0.188393 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,812,773.64 8.500000 % 32,574.95
B 15,395,727.87 14,007,178.20 8.500000 % 6,768.33
- -------------------------------------------------------------------------------
324,107,827.87 63,246,703.41 966,916.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-9 256,387.74 1,052,798.05 0.00 0.00 35,631,025.03
A-10 42,225.08 173,387.68 0.00 0.00 5,868,153.63
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 9,866.25 9,866.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,950.44 80,525.39 0.00 0.00 6,780,198.69
B 98,586.91 105,355.24 0.00 60,206.32 13,940,203.54
- -------------------------------------------------------------------------------
455,016.42 1,421,932.61 0.00 60,206.32 62,219,580.89
===============================================================================
Run: 09/26/95 09:01:35
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 938.126071 20.510180 6.602826 27.113006 0.000000 917.615891
A-10 938.126072 20.510180 6.602827 27.113007 0.000000 917.615892
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 934.280532 4.467217 6.575760 11.042977 0.000000 929.813315
B 909.809417 0.439624 6.403524 6.843148 0.000000 905.459206
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,267.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,468.72
SUBSERVICER ADVANCES THIS MONTH 31,307.85
MASTER SERVICER ADVANCES THIS MONTH 8,977.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 928,352.15
(B) TWO MONTHLY PAYMENTS: 2 458,025.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 531,160.76
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,993,790.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,219,580.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
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 1,111,746.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 724,711.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.08136440 % 10.77174500 % 22.14689060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.69793990 % 10.89721048 % 22.40484960 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1883 %
BANKRUPTCY AMOUNT AVAILABLE 350,508.00
FRAUD AMOUNT AVAILABLE 651,966.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15015058
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.88
POOL TRADING FACTOR: 19.19718549
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 09/26/95 09:01:38 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-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4062
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XE3 100,482,169.00 13,520,003.91 7.930348 % 265,926.29
R 760920XF0 100.00 0.00 7.930348 % 0.00
B 5,010,927.54 4,367,605.54 7.930348 % 19,499.77
- -------------------------------------------------------------------------------
105,493,196.54 17,887,609.45 285,426.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 88,818.13 354,744.42 0.00 0.00 13,254,077.62
R 0.00 0.00 0.00 0.00 0.00
B 28,692.49 48,192.26 0.00 0.00 4,348,105.77
- -------------------------------------------------------------------------------
117,510.62 402,936.68 0.00 0.00 17,602,183.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 134.551275 2.646502 0.883919 3.530421 0.000000 131.904772
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 871.616184 3.891449 5.725984 9.617433 0.000000 867.724735
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,504.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,869.74
SUBSERVICER ADVANCES THIS MONTH 6,231.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 473,343.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 94,991.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,602,183.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 78
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 205,564.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.58306740 % 24.41693260 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.29791800 % 24.70208200 %
BANKRUPTCY AMOUNT AVAILABLE 169,778.00
FRAUD AMOUNT AVAILABLE 187,818.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,786,547.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.36482592
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.97
POOL TRADING FACTOR: 16.68561004
................................................................................
Run: 09/26/95 12:10:04 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 36,788,179.82 8.4202 32,618.80
- --------------------------------------------------------------------------------
149,986,318.83 36,788,179.82 32,618.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
258,120.15 0.00 290,738.95 0.00 36,755,561.02
258,120.15 0.00 290,738.95 0.00 36,755,561.02
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
245.276903 0.217479 1.720958 0.000000 1.938437 245.059425
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,615.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,963.21
SUBSERVICER ADVANCES THIS MONTH 21,396.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 947,919.27
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,692,455.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,755,561.02
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 36,793,279.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,356.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,261.99
FSA GUARANTY INSURANCE POLICY 8,815,617.72
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,041.00
SPECIAL HAZARD AMOUNT AVAILABLE 843,438.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9930%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4202%
POOL TRADING FACTOR 0.245059425
................................................................................
Run: 09/26/95 09:01:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4063
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XB9 86,981,379.00 31,987,617.43 8.317306 % 1,297,911.94
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.317306 % 0.00
B 6,546,994.01 4,491,415.55 8.317306 % 4,371.75
- -------------------------------------------------------------------------------
93,528,473.01 36,479,032.98 1,302,283.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 216,399.21 1,514,311.15 0.00 0.00 30,689,705.49
S 4,450.67 4,450.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,384.85 34,756.60 0.00 0.00 4,487,043.80
- -------------------------------------------------------------------------------
251,234.73 1,553,518.42 0.00 0.00 35,176,749.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 367.752475 14.921722 2.487880 17.409602 0.000000 352.830754
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 686.027136 0.667749 4.641038 5.308787 0.000000 685.359387
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,031.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,160.04
SUBSERVICER ADVANCES THIS MONTH 24,548.22
MASTER SERVICER ADVANCES THIS MONTH 5,766.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 973,014.22
(B) TWO MONTHLY PAYMENTS: 2 405,962.44
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,411.98
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,492,575.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,176,749.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
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 809,756.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,266,776.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.68767920 % 12.31232080 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.24429090 % 12.75570910 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 392,351.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14082121
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.73
POOL TRADING FACTOR: 37.61073838
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2273
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/26/95 09:01:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,475,000.00 391,594.16 8.000000 % 231,480.25
A-5 760920ZE1 19,600,000.00 5,764,852.79 8.000000 % 452,121.96
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 0.00
A-7 760920ZG6 37,500,000.00 801,523.85 8.000000 % 473,799.04
A-8 760920ZH4 10,000,000.00 2,500,000.00 8.000000 % 0.00
A-9 760920ZJ0 9,350,000.00 300,000.00 8.000000 % 0.00
A-10 760920ZC5 60,000,000.00 7,761,570.84 8.000000 % 554,249.01
A-11 760920ZD3 15,000,000.00 1,940,392.69 8.000000 % 138,562.25
A-12 760920ZB7 0.00 0.00 0.260908 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 7,178,559.78 8.000000 % 86,984.24
- -------------------------------------------------------------------------------
208,639,599.90 33,088,494.11 1,937,196.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 2,523.14 234,003.39 0.00 0.00 160,113.91
A-5 37,144.30 489,266.26 0.00 0.00 5,312,730.83
A-6 41,558.87 41,558.87 0.00 0.00 6,450,000.00
A-7 5,164.40 478,963.44 0.00 0.00 327,724.81
A-8 16,108.09 16,108.09 0.00 0.00 2,500,000.00
A-9 1,932.97 1,932.97 0.00 0.00 300,000.00
A-10 50,009.63 604,258.64 0.00 0.00 7,207,321.83
A-11 12,502.41 151,064.66 0.00 0.00 1,801,830.44
A-12 6,953.09 6,953.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,253.14 133,237.38 0.00 57,362.58 7,034,212.94
- -------------------------------------------------------------------------------
220,150.04 2,157,346.79 0.00 57,362.58 31,093,934.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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 52.387179 30.967258 0.337544 31.304802 0.000000 21.419921
A-5 294.125142 23.067447 1.895117 24.962564 0.000000 271.057695
A-6 1000.000000 0.000000 6.443236 6.443236 0.000000 1000.000000
A-7 21.373969 12.634641 0.137717 12.772358 0.000000 8.739328
A-8 250.000000 0.000000 1.610809 1.610809 0.000000 250.000000
A-9 32.085561 0.000000 0.206735 0.206735 0.000000 32.085562
A-10 129.359514 9.237484 0.833494 10.070978 0.000000 120.122031
A-11 129.359513 9.237483 0.833494 10.070977 0.000000 120.122029
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 860.161027 10.422767 5.542220 15.964987 0.000000 842.864866
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,053.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,305.11
SUBSERVICER ADVANCES THIS MONTH 7,376.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 659,810.54
(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 31,093,934.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,329,214.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.30496680 % 21.69503320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.37754000 % 22.62246000 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2474 %
BANKRUPTCY AMOUNT AVAILABLE 331,112.00
FRAUD AMOUNT AVAILABLE 334,903.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,699.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.67992704
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.99
POOL TRADING FACTOR: 14.90317983
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: 09/26/95 09:01:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XY9 39,900,000.00 0.00 7.000000 % 0.00
A-2 760920YD4 22,000,000.00 0.00 0.000000 % 0.00
A-3 760920YE2 100,000.00 0.00 0.000000 % 0.00
A-4 760920YF9 88,000,000.00 0.00 8.250000 % 0.00
A-5 760920YG7 26,000,000.00 0.00 8.250000 % 0.00
A-6 760920YH5 39,064,000.00 0.00 8.250000 % 0.00
A-7 760920YJ1 30,000,000.00 9,167,466.71 8.250000 % 110,531.61
A-8 760920YK8 20,625,000.00 20,625,000.00 6.429000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 16.834713 % 0.00
A-10 760920XZ6 23,595,000.00 2,985,147.14 7.920000 % 9,656.94
A-11 760920YA0 6,435,000.00 814,131.03 9.459998 % 2,633.71
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.220364 % 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 6,676,543.55 8.750000 % 4,820.20
B 15,327,940.64 13,686,578.05 8.750000 % 9,881.18
- -------------------------------------------------------------------------------
322,682,743.64 58,329,866.48 137,523.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 62,967.55 173,499.16 0.00 0.00 9,056,935.10
A-8 110,395.38 110,395.38 0.00 0.00 20,625,000.00
A-9 61,319.31 61,319.31 0.00 0.00 4,375,000.00
A-10 19,683.59 29,340.53 0.00 0.00 2,975,490.20
A-11 6,412.07 9,045.78 0.00 0.00 811,497.32
A-12 15,804.73 15,804.73 0.00 0.00 0.00
A-13 10,701.53 10,701.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 48,637.72 53,457.92 0.00 0.00 6,671,723.35
B 99,704.89 109,586.07 0.00 0.00 13,676,696.87
- -------------------------------------------------------------------------------
435,626.77 573,150.41 0.00 0.00 58,192,342.84
===============================================================================
Run: 09/26/95 09:01:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 305.582224 3.684387 2.098918 5.783305 0.000000 301.897837
A-8 1000.000000 0.000000 5.352503 5.352503 0.000000 1000.000000
A-9 1000.000000 0.000000 14.015842 14.015842 0.000000 1000.000000
A-10 126.516090 0.409279 0.834227 1.243506 0.000000 126.106811
A-11 126.516089 0.409279 0.996437 1.405716 0.000000 126.106810
R-I 0.000000 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 919.557721 0.663884 6.698854 7.362738 0.000000 918.893837
B 892.916953 0.644652 6.504780 7.149432 0.000000 892.272301
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,679.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,028.82
SUBSERVICER ADVANCES THIS MONTH 68,567.17
MASTER SERVICER ADVANCES THIS MONTH 4,940.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 4,283,509.73
(B) TWO MONTHLY PAYMENTS: 4 924,705.98
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,410,924.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,753,008.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,192,342.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 221
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 612,238.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 95,411.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.08971680 % 11.44618300 % 23.46409970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.03247810 % 11.46495058 % 23.50257130 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2199 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,293,738.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42302205
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.99
POOL TRADING FACTOR: 18.03391845
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YR3 32,200,599.87 7,258,305.50 8.0000 14,789.53
S 760920YS1 0.00 0.00 0.5848 0.00
- --------------------------------------------------------------------------------
32,200,599.87 7,258,305.50 14,789.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 48,331.16 0.00 63,120.69 0.00 7,243,515.97
S 3,533.00 0.00 3,533.00 0.00 0.00
51,864.16 0.00 66,653.69 0.00 7,243,515.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 225.409015 0.459294 1.500940 0.000000 1.960234 224.949721
S 0.000000 0.000000 0.109718 0.000000 0.109718 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 2,213.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 817.82
SUBSERVICER ADVANCES THIS MONTH 8,248.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 217,043.80
(B) TWO MONTHLY PAYMENTS: 1 227,611.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 585,911.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,243,515.97
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,250,958.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 9,236.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,553.27
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0758%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.224949721
................................................................................
Run: 09/26/95 12:10:04 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 8,922,172.04 7.5566 7,784.91
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 8,922,172.04 7,784.91
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 56,184.40 0.00 63,969.31 0.00 8,914,387.13
S 1,858.79 0.00 1,858.79 0.00 0.00
58,043.19 0.00 65,828.10 0.00 8,914,387.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 139.514193 0.121731 0.878544 0.000000 1.000275 139.392462
S 0.000000 0.000000 0.029066 0.000000 0.029066 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 3,221.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 904.91
SUBSERVICER ADVANCES THIS MONTH 5,569.12
MASTER SERVICER ADVANCES THIS MONTH 1,710.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 239,249.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 521,319.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,914,387.13
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 8,689,269.06
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 234,831.04
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 7,784.91
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3780%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5581%
POOL TRADING FACTOR 0.139392462
................................................................................
Run: 09/26/95 12:10:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YV4 75,606,730.04 16,499,694.94 7.7078 14,112.20
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 16,499,694.94 14,112.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 105,979.96 0.00 120,092.16 0.00 16,485,582.74
S 3,437.43 0.00 3,437.43 0.00 0.00
109,417.39 0.00 123,529.59 0.00 16,485,582.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 218.230506 0.186653 1.401727 0.000000 1.588380 218.043853
S 0.000000 0.000000 0.045465 0.000000 0.045465 0.000000
Determination Date 20-September-95
Distribution Date 25-September-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/95 12:10:04 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 5,126.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,696.79
SUBSERVICER ADVANCES THIS MONTH 9,004.66
MASTER SERVICER ADVANCES THIS MONTH 1,663.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,198,153.19
(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 16,485,582.74
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 16,285,857.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 213,609.38
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 52.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,059.49
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4551%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7024%
POOL TRADING FACTOR 0.218043853
................................................................................
Run: 09/26/95 09:01:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,892,082.31 7.750000 % 563,951.48
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,448.02 1008.000000 % 140.99
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 0.383723 % 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 6,242,861.70 8.000000 % 27,800.10
- -------------------------------------------------------------------------------
157,858,019.23 25,124,392.03 591,892.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 24,675.52 588,627.00 0.00 0.00 3,328,130.83
A-4 61,783.62 61,783.62 0.00 0.00 9,500,000.00
A-5 1,194.04 1,335.03 0.00 0.00 1,307.03
A-6 35,915.90 35,915.90 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 7,886.72 7,886.72 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 40,856.04 68,656.14 0.00 0.00 6,215,061.60
- -------------------------------------------------------------------------------
172,311.84 764,204.41 0.00 0.00 24,532,499.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 167.632109 24.289408 1.062775 25.352183 0.000000 143.342701
A-4 1000.000000 0.000000 6.503539 6.503539 0.000000 1000.000000
A-5 34.722202 3.380812 28.631993 32.012805 0.000000 31.341390
A-6 1000.000000 0.000000 6.544442 6.544442 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 878.799982 3.913385 5.751256 9.664641 0.000000 874.886597
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,225.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,624.92
SUBSERVICER ADVANCES THIS MONTH 9,766.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 436,122.67
(B) TWO MONTHLY PAYMENTS: 1 149,120.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1 290,119.98
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,532,499.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 480,011.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.15218800 % 24.84781200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.66600740 % 25.33399260 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3821 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 261,243.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,563,841.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.85853639
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.10
POOL TRADING FACTOR: 15.54086361
................................................................................
Run: 09/26/95 09:01:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4067
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920ZP6 117,460,633.00 0.00 7.750000 % 0.00
A-2 760920ZQ4 60,098,010.00 0.00 0.000000 % 0.00
A-3 760920ZR2 241,357.00 0.00 0.000000 % 0.00
A-4 760920ZS0 37,500,000.00 0.00 8.500000 % 0.00
A-5 760920ZT8 15,800,000.00 0.00 8.500000 % 0.00
A-6 760920ZU5 33,700,000.00 24,689,395.40 8.500000 % 102,875.37
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 0.175012 % 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 6,093,501.02 8.500000 % 5,028.74
B 12,805,385.16 12,188,320.47 8.500000 % 10,058.56
- -------------------------------------------------------------------------------
320,111,585.16 52,075,216.89 117,962.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 174,634.20 277,509.57 0.00 0.00 24,586,520.03
A-7 64,394.85 64,394.85 0.00 0.00 9,104,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 7,584.00 7,584.00 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 43,100.84 48,129.58 0.00 0.00 6,088,472.28
B 86,210.99 96,269.55 0.00 0.00 12,178,261.91
- -------------------------------------------------------------------------------
375,924.88 493,887.55 0.00 0.00 51,957,254.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-6 732.623009 3.052682 5.182024 8.234706 0.000000 729.570327
A-7 1000.000000 0.000000 7.073248 7.073248 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 951.812093 0.785495 6.732402 7.517897 0.000000 951.026598
B 951.812094 0.785493 6.732403 7.517896 0.000000 951.026600
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:01:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,816.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,861.96
SUBSERVICER ADVANCES THIS MONTH 28,642.43
MASTER SERVICER ADVANCES THIS MONTH 7,520.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 686,821.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,369,351.43
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,481,854.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,957,254.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 946,408.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 74,986.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.89343190 % 11.70134500 % 23.40522270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.84276460 % 11.71823333 % 23.43900210 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1752 %
BANKRUPTCY AMOUNT AVAILABLE 239,571.00
FRAUD AMOUNT AVAILABLE 531,131.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,803.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.10048574
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.43
POOL TRADING FACTOR: 16.23098214
................................................................................
Run: 09/26/95 09:01:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 27,326,338.51 8.100000 % 923,931.69
A-6 760920D70 2,829,000.00 1,511,226.25 8.100000 % 39,955.92
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 5,952,773.75 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,438,712.26 8.100000 % 73,176.64
A-12 760920F37 10,000,000.00 1,377,689.24 8.100000 % 29,317.57
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.258769 % 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 8,059,030.73 8.500000 % 6,445.56
B 16,895,592.50 16,117,672.73 8.500000 % 12,890.81
- -------------------------------------------------------------------------------
375,449,692.50 72,410,443.47 1,085,718.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 183,418.55 1,107,350.24 0.00 0.00 26,402,406.82
A-6 10,143.58 50,099.50 0.00 0.00 1,471,270.33
A-7 16,981.75 16,981.75 0.00 0.00 2,530,000.00
A-8 40,923.99 40,923.99 0.00 0.00 6,097,000.00
A-9 0.00 0.00 39,955.92 0.00 5,992,729.67
A-10 0.00 0.00 0.00 0.00 0.00
A-11 23,081.16 96,257.80 0.00 0.00 3,365,535.62
A-12 9,247.26 38,564.83 0.00 0.00 1,348,371.67
A-13 15,987.76 15,987.76 0.00 0.00 0.00
A-14 15,527.09 15,527.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,764.72 63,210.28 0.00 0.00 8,052,585.17
B 113,526.73 126,417.54 0.00 0.00 16,104,781.92
- -------------------------------------------------------------------------------
485,602.59 1,571,320.78 39,955.92 0.00 71,364,681.20
===============================================================================
Run: 09/26/95 09:01:58
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-5 711.530751 24.057589 4.775903 28.833492 0.000000 687.473163
A-6 534.190969 14.123690 3.585571 17.709261 0.000000 520.067278
A-7 1000.000000 0.000000 6.712154 6.712154 0.000000 1000.000000
A-8 1000.000000 0.000000 6.712152 6.712152 0.000000 1000.000000
A-9 1284.309331 0.000000 0.000000 0.000000 8.620479 1292.929810
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 422.965838 9.000817 2.839011 11.839828 0.000000 413.965021
A-12 137.768924 2.931757 0.924726 3.856483 0.000000 134.837167
R-I 0.000000 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 953.957236 0.762969 6.719309 7.482278 0.000000 953.194267
B 953.957236 0.762970 6.719309 7.482279 0.000000 953.194268
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,085.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,492.66
SUBSERVICER ADVANCES THIS MONTH 40,110.84
MASTER SERVICER ADVANCES THIS MONTH 4,969.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,952,006.38
(B) TWO MONTHLY PAYMENTS: 2 877,003.13
(C) THREE OR MORE MONTHLY PAYMENTS: 2 710,895.69
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,365,292.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,364,681.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 250
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 551,723.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 987,848.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.61157940 % 11.12965200 % 22.25876820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.14940800 % 11.28371210 % 22.56687990 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2582 %
BANKRUPTCY AMOUNT AVAILABLE 377,683.00
FRAUD AMOUNT AVAILABLE 736,504.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,492,198.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20510075
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.59
POOL TRADING FACTOR: 19.00778789
................................................................................
Run: 09/26/95 09:02:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4069
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920ZL5 105,871,227.00 47,863,809.66 6.569602 % 522,147.11
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.569602 % 0.00
B 7,968,810.12 4,101,247.42 6.569602 % 44,205.86
- -------------------------------------------------------------------------------
113,840,137.12 51,965,057.08 566,352.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 262,006.36 784,153.47 0.00 0.00 47,341,662.55
S 6,494.83 6,494.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 22,450.22 66,656.08 0.00 0.00 4,057,041.56
- -------------------------------------------------------------------------------
290,951.41 857,304.38 0.00 0.00 51,398,704.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 452.094597 4.931908 2.474765 7.406673 0.000000 447.162689
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 514.662460 5.547360 2.817261 8.364621 0.000000 509.115100
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,238.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,253.90
SUBSERVICER ADVANCES THIS MONTH 41,838.05
MASTER SERVICER ADVANCES THIS MONTH 15,154.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,372,676.00
(B) TWO MONTHLY PAYMENTS: 1 222,848.02
(C) THREE OR MORE MONTHLY PAYMENTS: 5 2,062,211.96
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,646,875.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,398,704.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 173
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 2,413,628.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,240.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 505,279.43
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.10768230 % 7.89231770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.10672400 % 7.89327600 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 515,470.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,360,517.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.38972650
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.79
POOL TRADING FACTOR: 45.14989652
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2961
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 505,279.43
................................................................................
Run: 09/26/95 09:09:16 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-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 9,718,473.94 8.500000 % 946,677.03
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 1,012,267.45 0.114388 % 17,895.30
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 4,122,593.54 8.500000 % 24,963.79
B 10,804,782.23 10,219,544.48 8.500000 % 43,856.58
- -------------------------------------------------------------------------------
216,050,982.23 48,548,000.81 1,033,392.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 67,956.36 1,014,633.39 0.00 0.00 8,771,796.91
A-6 143,346.09 143,346.09 0.00 0.00 20,500,000.00
A-7 20,803.52 20,803.52 0.00 0.00 2,975,121.40
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,568.39 22,463.69 0.00 0.00 994,372.15
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 28,827.20 53,790.99 0.00 0.00 4,097,629.75
B 71,460.10 115,316.68 0.00 18,026.43 10,157,661.48
B RECOURSE OBLIGATION
18,026.42
- -------------------------------------------------------------------------------
336,961.66 1,388,380.78 0.00 18,026.43 47,496,581.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-5 537.110309 52.319942 3.755740 56.075682 0.000000 484.790368
A-6 1000.000000 0.000000 6.992492 6.992492 0.000000 1000.000000
A-7 1000.000000 0.000000 6.992494 6.992494 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-11 276.433888 4.886917 1.247554 6.134471 0.000000 271.546971
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.304060 5.778655 6.672963 12.451618 0.000000 948.525405
B 945.835304 4.058997 6.613746 10.672743 0.000000 940.107932
B RECOURSE OBLIGATION 1.668374
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:09:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,851.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,988.40
SUBSERVICER ADVANCES THIS MONTH 21,877.80
MASTER SERVICER ADVANCES THIS MONTH 1,522.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 632,197.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,058,812.19
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,121,104.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,496,581.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 186
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 200,184.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 757,443.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.45781950 % 8.49178800 % 21.05039200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.98670070 % 8.62720980 % 21.38608950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1168 %
BANKRUPTCY AMOUNT AVAILABLE 193,542.00
FRAUD AMOUNT AVAILABLE 505,177.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,908,824.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 18,026.42
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86364700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.76
POOL TRADING FACTOR: 21.98396934
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 09/26/95 09:02:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4072
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920H92 23,871,000.00 0.00 8.000000 % 0.00
A-2 760920J25 9,700,000.00 0.00 6.000000 % 0.00
A-3 760920J33 0.00 0.00 2.000000 % 0.00
A-4 760920J41 19,500,000.00 0.00 8.000000 % 0.00
A-5 760920J58 39,840,000.00 0.00 8.000000 % 0.00
A-6 760920J82 10,982,000.00 10,250,326.78 8.000000 % 101,333.75
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,435,531.10 8.000000 % 14,191.52
A-9 760920K31 37,500,000.00 5,600,251.38 8.000000 % 55,363.55
A-10 760920J74 17,000,000.00 8,381,709.58 8.000000 % 82,860.78
A-11 760920J66 0.00 0.00 0.331167 % 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 7,291,057.30 8.000000 % 31,355.72
- -------------------------------------------------------------------------------
183,771,178.70 32,958,876.14 285,105.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 68,028.64 169,362.39 0.00 0.00 10,148,993.03
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,527.23 23,718.75 0.00 0.00 1,421,339.58
A-9 37,167.35 92,530.90 0.00 0.00 5,544,887.83
A-10 55,627.13 138,487.91 0.00 0.00 8,298,848.80
A-11 9,054.88 9,054.88 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 48,388.78 79,744.50 0.00 0.00 7,259,701.58
- -------------------------------------------------------------------------------
227,794.01 512,899.33 0.00 0.00 32,673,770.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-6 933.375230 9.227258 6.194558 15.421816 0.000000 924.147972
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 143.553110 1.419152 0.952723 2.371875 0.000000 142.133958
A-9 149.340037 1.476361 0.991129 2.467490 0.000000 147.863676
A-10 493.041740 4.874164 3.272184 8.146348 0.000000 488.167577
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 881.629514 3.791515 5.851136 9.642651 0.000000 877.838002
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,557.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,497.38
SUBSERVICER ADVANCES THIS MONTH 16,907.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 885,718.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,963.86
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 460,848.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,673,770.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 137
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 143,363.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.87831940 % 22.12168060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.78125570 % 22.21874430 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3300 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 332,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76793211
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.36
POOL TRADING FACTOR: 17.77959474
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,421,339.58 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,544,887.83 0.00
ENDING A-10 PRINCIPAL COMPONENT: 8,298,848.80 0.00
................................................................................
Run: 09/26/95 09:02:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920K80 41,803,000.00 0.00 8.125000 % 0.00
A-2 760920K98 63,713,000.00 0.00 8.125000 % 0.00
A-3 760920L22 62,468,000.00 0.00 8.125000 % 0.00
A-4 760920L30 16,820,000.00 0.00 8.125000 % 0.00
A-5 760920L55 39,009,000.00 0.00 8.125000 % 0.00
A-6 760920L63 56,332,000.00 0.00 8.125000 % 0.00
A-7 760920L71 23,000,000.00 0.00 8.125000 % 0.00
A-8 760920L89 27,721,000.00 22,456,607.37 8.125000 % 1,062,634.11
A-9 760920M47 29,187,000.00 29,187,000.00 8.125000 % 0.00
A-10 760920L48 10,749,000.00 0.00 8.125000 % 0.00
A-11 760920M39 29,251,000.00 14,222,089.60 8.125000 % 292,637.91
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.215603 % 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 9,159,331.81 8.500000 % 6,898.46
B 21,576,273.86 20,011,941.34 8.500000 % 15,072.25
- -------------------------------------------------------------------------------
431,506,263.86 95,036,970.12 1,377,242.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 151,356.25 1,213,990.36 0.00 0.00 21,393,973.26
A-9 196,718.71 196,718.71 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 95,856.07 388,493.98 0.00 0.00 13,929,451.69
A-12 20,489.12 20,489.12 0.00 0.00 0.00
A-13 16,997.28 16,997.28 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 64,582.60 71,481.06 0.00 0.00 9,152,433.35
B 141,104.55 156,176.80 0.00 0.00 19,996,869.09
- -------------------------------------------------------------------------------
687,104.58 2,064,347.31 0.00 0.00 93,659,727.39
===============================================================================
Run: 09/26/95 09:02:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 810.093697 38.333181 5.459985 43.793166 0.000000 771.760516
A-9 1000.000000 0.000000 6.739943 6.739943 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 486.208663 10.004373 3.277019 13.281392 0.000000 476.204290
R-I 0.000000 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 943.396393 0.710530 6.651904 7.362434 0.000000 942.685863
B 927.497559 0.698557 6.539801 7.238358 0.000000 926.799002
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,915.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,823.81
SUBSERVICER ADVANCES THIS MONTH 46,070.51
MASTER SERVICER ADVANCES THIS MONTH 9,846.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,927,797.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 402,722.10
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,444,729.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,659,727.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 340
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 1,239,505.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,305,664.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.30534180 % 9.63765100 % 21.05700690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.87744260 % 9.77200511 % 21.35055230 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2138 %
BANKRUPTCY AMOUNT AVAILABLE 257,117.00
FRAUD AMOUNT AVAILABLE 952,558.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,269,255.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15982825
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.61
POOL TRADING FACTOR: 21.70529961
................................................................................
Run: 09/26/95 09:02:13 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-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 53,458,458.15 7.886596 % 1,399,945.66
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.886596 % 0.00
B 8,084,552.09 7,341,218.01 7.886596 % 6,314.05
- -------------------------------------------------------------------------------
134,742,525.09 60,799,676.16 1,406,259.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 347,165.49 1,747,111.15 0.00 0.00 52,058,512.49
S 7,509.71 7,509.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 47,674.73 53,988.78 0.00 0.00 7,334,903.96
- -------------------------------------------------------------------------------
402,349.93 1,808,609.64 0.00 0.00 59,393,416.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 422.069761 11.052970 2.740970 13.793940 0.000000 411.016791
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 908.055008 0.781002 5.897016 6.678018 0.000000 907.274006
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,357.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,401.27
SUBSERVICER ADVANCES THIS MONTH 23,454.84
MASTER SERVICER ADVANCES THIS MONTH 6,216.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,132,447.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,515.10
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,834,955.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,393,416.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
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 969,776.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,353,966.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.92556400 % 12.07443600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.65030810 % 12.34969190 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 638,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,931,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53636431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.27
POOL TRADING FACTOR: 44.07919208
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1679
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/26/95 09:02:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00
A-3 760920N38 227,532.00 0.00 0.000000 % 0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00
A-6 760920N61 416,459.00 0.00 0.000000 % 0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00
A-10 760920P36 2,200,000.00 1,966,462.16 8.500000 % 63,330.74
A-11 760920T24 20,000,000.00 17,876,928.58 8.500000 % 575,734.02
A-12 760920P44 39,837,000.00 35,608,160.19 8.500000 % 1,146,775.80
A-13 760920P77 4,598,000.00 5,902,045.06 8.500000 % 0.00
A-14 760920M62 2,400,000.00 1,095,954.94 8.500000 % 41,363.14
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 0.098299 % 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 8,040,577.88 8.500000 % 6,215.58
B 17,878,726.36 16,974,293.46 8.500000 % 13,121.59
- -------------------------------------------------------------------------------
376,384,926.36 99,466,422.27 1,846,540.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 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 13,781.51 77,112.25 0.00 0.00 1,903,131.42
A-11 125,286.40 701,020.42 0.00 0.00 17,301,194.56
A-12 249,551.73 1,396,327.53 0.00 0.00 34,461,384.39
A-13 0.00 0.00 41,363.14 0.00 5,943,408.20
A-14 7,680.75 49,043.89 0.00 0.00 1,054,591.80
A-15 25,930.61 25,930.61 0.00 0.00 3,700,000.00
A-16 28,033.09 28,033.09 0.00 0.00 4,000,000.00
A-17 30,149.59 30,149.59 0.00 0.00 4,302,000.00
A-18 8,061.52 8,061.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,350.57 62,566.15 0.00 0.00 8,034,362.30
B 118,960.49 132,082.08 0.00 0.00 16,961,171.87
- -------------------------------------------------------------------------------
663,786.26 2,510,327.13 41,363.14 0.00 97,661,244.54
===============================================================================
Run: 09/26/95 09:02:15
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-10 893.846436 28.786700 6.264323 35.051023 0.000000 865.059736
A-11 893.846429 28.786701 6.264320 35.051021 0.000000 865.059728
A-12 893.846429 28.786701 6.264320 35.051021 0.000000 865.059728
A-13 1283.611366 0.000000 0.000000 0.000000 8.995898 1292.607264
A-14 456.647892 17.234642 3.200313 20.434955 0.000000 439.413250
A-15 1000.000000 0.000000 7.008273 7.008273 0.000000 1000.000000
A-16 1000.000000 0.000000 7.008273 7.008273 0.000000 1000.000000
A-17 1000.000000 0.000000 7.008273 7.008273 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 949.412904 0.733921 6.653745 7.387666 0.000000 948.678982
B 949.412901 0.733922 6.653745 7.387667 0.000000 948.678979
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,482.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,152.20
SUBSERVICER ADVANCES THIS MONTH 54,145.39
MASTER SERVICER ADVANCES THIS MONTH 17,687.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,070,703.37
(B) TWO MONTHLY PAYMENTS: 3 1,340,182.29
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,289,751.29
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,116,626.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,661,244.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 348
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 2,188,182.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,728,287.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.85093890 % 8.08371100 % 17.06535040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.40588200 % 8.22676624 % 17.36735180 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1000 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 978,669.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,085,106.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04468026
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.50
POOL TRADING FACTOR: 25.94717208
................................................................................
Run: 09/26/95 09:02:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 70,000.00 735.88 952.000000 % 525.68
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 1,399,854.16 7.500000 % 999,995.63
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 0.181736 % 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 6,567,302.40 8.000000 % 27,551.97
- -------------------------------------------------------------------------------
157,499,405.19 37,472,892.44 1,028,073.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 572.83 1,098.51 0.00 0.00 210.20
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 8,584.61 1,008,580.24 0.00 0.00 399,858.53
A-7 107,827.42 107,827.42 0.00 0.00 16,484,000.00
A-8 85,174.77 85,174.77 0.00 0.00 13,021,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 5,568.45 5,568.45 0.00 0.00 0.00
R-I 4.30 4.30 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,958.95 70,510.92 0.00 0.00 6,539,750.43
- -------------------------------------------------------------------------------
250,691.33 1,278,764.61 0.00 0.00 36,444,819.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 10.512571 7.509714 8.183286 15.693000 0.000000 3.002857
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 69.818163 49.875094 0.428160 50.303254 0.000000 19.943069
A-7 1000.000000 0.000000 6.541338 6.541338 0.000000 1000.000000
A-8 1000.000000 0.000000 6.541339 6.541339 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 43.000000 43.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 877.816698 3.682727 5.742096 9.424823 0.000000 874.133971
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,311.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,099.54
SUBSERVICER ADVANCES THIS MONTH 7,593.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 699,530.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,444,819.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 166
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 870,862.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.47452500 % 17.52547500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.05574730 % 17.94425270 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1846 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 186,949.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,378,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64556243
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.77
POOL TRADING FACTOR: 23.13965511
................................................................................
Run: 09/26/95 09:02:24 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-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 46,773,810.00 966,511.64 7.125000 % 241,073.58
A-4 760920S74 14,926,190.00 308,427.64 12.375000 % 76,930.01
A-5 760920S33 15,000,000.00 309,952.82 6.375000 % 77,310.43
A-6 760920S58 54,705,000.00 3,347,549.18 7.500000 % 834,967.34
A-7 760920S66 7,815,000.00 478,221.31 11.500000 % 119,281.05
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 0.273832 % 0.00
R-I 760920T81 100.00 0.00 8.000000 % 0.00
R-II 760920T99 100.00 0.00 8.000000 % 0.00
M 760920T73 7,303,256.00 6,989,699.02 8.000000 % 5,916.00
B 16,432,384.46 15,559,945.24 8.000000 % 13,169.74
- -------------------------------------------------------------------------------
365,162,840.46 90,763,306.85 1,368,648.15
===============================================================================
_______________________________________________________________________________
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 5,686.36 246,759.94 0.00 0.00 725,438.06
A-4 3,151.67 80,081.68 0.00 0.00 231,497.63
A-5 1,631.61 78,942.04 0.00 0.00 232,642.39
A-6 20,731.49 855,698.83 0.00 0.00 2,512,581.84
A-7 4,541.18 123,822.23 0.00 0.00 358,940.26
A-8 59,235.15 59,235.15 0.00 0.00 8,967,000.00
A-9 5,502.72 5,502.72 0.00 0.00 833,000.00
A-10 313,119.92 313,119.92 0.00 0.00 47,400,000.00
A-11 37,012.89 37,012.89 0.00 0.00 5,603,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 20,522.78 20,522.78 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,173.29 52,089.29 0.00 0.00 6,983,783.02
B 102,787.55 115,957.29 0.00 0.00 15,546,775.50
- -------------------------------------------------------------------------------
620,096.61 1,988,744.76 0.00 0.00 89,394,658.70
===============================================================================
Run: 09/26/95 09:02:24
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 20.663522 5.154029 0.121571 5.275600 0.000000 15.509493
A-4 20.663521 5.154029 0.211150 5.365179 0.000000 15.509492
A-5 20.663521 5.154029 0.108774 5.262803 0.000000 15.509493
A-6 61.192746 15.263090 0.378969 15.642059 0.000000 45.929656
A-7 61.192746 15.263090 0.581085 15.844175 0.000000 45.929656
A-8 1000.000000 0.000000 6.605905 6.605905 0.000000 1000.000000
A-9 1000.000000 0.000000 6.605906 6.605906 0.000000 1000.000000
A-10 1000.000000 0.000000 6.605905 6.605905 0.000000 1000.000000
A-11 1000.000000 0.000000 6.605906 6.605906 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.066139 0.810050 6.322288 7.132338 0.000000 956.256089
B 946.907327 0.801452 6.255180 7.056632 0.000000 946.105876
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,385.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,485.06
SUBSERVICER ADVANCES THIS MONTH 22,379.10
MASTER SERVICER ADVANCES THIS MONTH 1,667.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,049,543.02
(B) TWO MONTHLY PAYMENTS: 2 617,160.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,593.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,394,658.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 333
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 215,134.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,291,827.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.15555010 % 7.70101800 % 17.14343140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.79652720 % 7.81230458 % 17.39116820 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2730 %
BANKRUPTCY AMOUNT AVAILABLE 243,529.00
FRAUD AMOUNT AVAILABLE 906,185.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69709437
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.79
POOL TRADING FACTOR: 24.48076551
................................................................................
Run: 09/26/95 09:02:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4078
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920U22 110,015,514.00 28,289,271.90 7.253728 % 1,481,212.67
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.253728 % 0.00
B 6,095,852.88 5,232,605.39 7.253728 % 2,135.32
- -------------------------------------------------------------------------------
116,111,466.88 33,521,877.29 1,483,347.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 165,656.01 1,646,868.68 0.00 0.00 26,808,059.23
S 6,765.38 6,765.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,641.04 32,776.36 0.00 39,974.87 5,190,495.21
- -------------------------------------------------------------------------------
203,062.43 1,686,410.42 0.00 39,974.87 31,998,554.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 257.138933 13.463671 1.505751 14.969422 0.000000 243.675262
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 858.387742 0.350291 5.026537 5.376828 0.000000 851.479737
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,182.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,262.36
SPREAD 4,253.99
SUBSERVICER ADVANCES THIS MONTH 11,839.43
MASTER SERVICER ADVANCES THIS MONTH 8,847.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 769,189.52
(B) TWO MONTHLY PAYMENTS: 1 219,654.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 617,058.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,998,554.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,173,743.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,253,550.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.39047630 % 15.60952370 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.77896970 % 16.22103030 %
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 8.21585174
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.60
POOL TRADING FACTOR: 27.55847919
................................................................................
Run: 09/26/95 09:02:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 2,132,757.73 6.500000 % 217,477.25
A-4 760920Z50 26,677,000.00 6,648,233.07 7.000000 % 677,920.16
A-5 760920Y85 11,517,000.00 4,606,245.92 7.000000 % 218,865.23
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 31,747,578.51 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,772,175.57 7.000000 % 0.00
A-9 760920Z76 50,000.00 12,511.21 4623.730000 % 217.55
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 0.133331 % 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 6,178,949.35 8.000000 % 5,460.95
B 14,467,386.02 13,820,405.55 8.000000 % 12,214.48
- -------------------------------------------------------------------------------
321,497,464.02 112,539,856.91 1,132,155.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 11,464.47 228,941.72 0.00 0.00 1,915,280.48
A-4 38,486.05 716,406.21 0.00 0.00 5,970,312.91
A-5 26,665.16 245,530.39 0.00 0.00 4,387,380.69
A-6 33,430.98 33,430.98 0.00 0.00 5,775,000.00
A-7 0.00 0.00 185,194.21 0.00 31,932,772.72
A-8 0.00 0.00 33,671.02 0.00 5,805,846.59
A-9 47,839.96 48,057.51 0.00 0.00 12,293.66
A-10 132,549.59 132,549.59 0.00 0.00 20,035,000.00
A-11 104,604.02 104,604.02 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 12,442.75 12,442.75 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,990.61 46,451.56 0.00 0.00 6,173,488.40
B 91,683.35 103,897.83 0.00 0.00 13,808,191.07
- -------------------------------------------------------------------------------
540,156.94 1,672,312.56 218,865.23 0.00 111,626,566.52
===============================================================================
Run: 09/26/95 09:02:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 85.310309 8.699090 0.458579 9.157669 0.000000 76.611219
A-4 249.212170 25.412159 1.442668 26.854827 0.000000 223.800012
A-5 399.951890 19.003667 2.315287 21.318954 0.000000 380.948224
A-6 1000.000000 0.000000 5.788914 5.788914 0.000000 1000.000000
A-7 1225.775232 0.000000 0.000000 0.000000 7.150356 1232.925588
A-8 1225.775233 0.000000 0.000000 0.000000 7.150355 1232.925587
A-9 250.224200 4.351000 956.799200 961.150200 0.000000 245.873200
A-10 1000.000000 0.000000 6.615902 6.615902 0.000000 1000.000000
A-11 1000.000000 0.000000 6.615902 6.615902 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 960.825155 0.849176 6.374030 7.223206 0.000000 959.975978
B 955.280071 0.844277 6.337244 7.181521 0.000000 954.435794
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,013.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,756.89
SUBSERVICER ADVANCES THIS MONTH 28,665.84
MASTER SERVICER ADVANCES THIS MONTH 2,375.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,814,394.00
(B) TWO MONTHLY PAYMENTS: 2 584,058.51
(C) THREE OR MORE MONTHLY PAYMENTS: 2 563,899.80
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 826,011.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,626,566.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 415
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 306,456.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 813,827.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.22909160 % 5.49045400 % 12.28045420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.09953050 % 5.53048310 % 12.36998640 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1338 %
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 8.57013312
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.95
POOL TRADING FACTOR: 34.72082334
................................................................................
Run: 09/26/95 09:02:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,722,628.66 7.000000 % 711,571.97
A-4 760920X52 24,469,000.00 24,469,000.00 7.500000 % 0.00
A-5 760920Y36 20,936,000.00 20,936,000.00 7.500000 % 0.00
A-6 760920X86 25,256,000.00 0.00 5.800000 % 0.00
A-7 760920Y44 36,900,000.00 3,166,585.86 7.500000 % 231,753.55
A-8 760920Y51 15,000,000.00 7,464,472.21 7.500000 % 142,456.85
A-9 760920X60 10,324,000.00 0.00 7.500000 % 0.00
A-10 760920Y28 7,703,000.00 0.00 7.500000 % 0.00
A-11 760920X37 50,000.00 1,560.22 3123.270000 % 114.19
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.216912 % 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 10,359,924.09 7.500000 % 44,528.24
- -------------------------------------------------------------------------------
261,801,192.58 76,120,171.04 1,130,424.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 56,371.42 767,943.39 0.00 0.00 9,011,056.69
A-4 152,003.90 152,003.90 0.00 0.00 24,469,000.00
A-5 130,056.55 130,056.55 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 19,671.15 251,424.70 0.00 0.00 2,934,832.31
A-8 46,370.06 188,826.91 0.00 0.00 7,322,015.36
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,036.20 4,150.39 0.00 0.00 1,446.03
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,676.03 13,676.03 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 64,356.92 108,885.16 0.00 0.00 10,315,395.85
- -------------------------------------------------------------------------------
486,542.23 1,616,967.03 0.00 0.00 74,989,746.24
===============================================================================
Run: 09/26/95 09:02:36
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-3 324.412034 23.742808 1.880928 25.623736 0.000000 300.669226
A-4 1000.000000 0.000000 6.212101 6.212101 0.000000 1000.000000
A-5 1000.000000 0.000000 6.212101 6.212101 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 85.815335 6.280584 0.533093 6.813677 0.000000 79.534751
A-8 497.631481 9.497123 3.091337 12.588460 0.000000 488.134357
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 31.204400 2.283800 80.724000 83.007800 0.000000 28.920600
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 877.885824 3.773264 5.453516 9.226780 0.000000 874.112561
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,105.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,057.86
SUBSERVICER ADVANCES THIS MONTH 7,621.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 728,499.63
(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 74,989,746.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 299
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 803,250.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.39004100 % 13.60995900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.24425820 % 13.75574180 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2149 %
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 8.12773568
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.71
POOL TRADING FACTOR: 28.64377565
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: 231,753.55 0.00 0.00
CLASS A-7 ENDING BAL: 2,934,832.31 0.00 0.00
CLASS A-8 PRIN DIST: 142,456.85 N/A 0.00
CLASS A-8 ENDING BAL: 7,322,015.36 N/A 0.00
................................................................................
Run: 09/26/95 09:02:40 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-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 13,609,230.52 7.750000 % 505,551.78
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 791,683.88 7.750000 % 56,125.05
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 8,698,316.12 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,359,153.46 7.750000 % 56,171.95
A-17 760920W38 0.00 0.00 0.335282 % 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 8,243,622.97 7.750000 % 6,950.08
B 20,436,665.48 19,576,338.04 7.750000 % 16,504.52
- -------------------------------------------------------------------------------
430,245,573.48 141,412,344.99 641,303.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 87,812.27 593,364.05 0.00 0.00 13,103,678.74
A-10 423,929.44 423,929.44 0.00 0.00 65,701,000.00
A-11 5,108.27 61,233.32 0.00 0.00 735,558.83
A-12 15,969.71 15,969.71 0.00 0.00 2,475,000.00
A-13 70,705.45 70,705.45 0.00 0.00 10,958,000.00
A-14 0.00 0.00 56,125.05 0.00 8,754,441.17
A-15 0.00 0.00 0.00 0.00 0.00
A-16 73,293.86 129,465.81 0.00 0.00 11,302,981.51
A-17 39,474.62 39,474.62 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 53,191.20 60,141.28 0.00 0.00 8,236,672.89
B 126,314.43 142,818.95 0.00 0.00 19,559,833.52
- -------------------------------------------------------------------------------
895,799.25 1,537,102.63 56,125.05 0.00 140,827,166.66
===============================================================================
Run: 09/26/95 09:02:40
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-9 520.967367 19.352746 3.361493 22.714239 0.000000 501.614621
A-10 1000.000000 0.000000 6.452405 6.452405 0.000000 1000.000000
A-11 313.911134 22.254183 2.025484 24.279667 0.000000 291.656951
A-12 1000.000000 0.000000 6.452408 6.452408 0.000000 1000.000000
A-13 1000.000000 0.000000 6.452405 6.452405 0.000000 1000.000000
A-14 1248.323209 0.000000 0.000000 0.000000 8.054686 1256.377895
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 695.515152 3.439380 4.487746 7.927126 0.000000 692.075772
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.902754 0.807594 6.180777 6.988371 0.000000 957.095160
B 957.902749 0.807592 6.180776 6.988368 0.000000 957.095155
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:43 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 43,614.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,815.40
SUBSERVICER ADVANCES THIS MONTH 45,574.23
MASTER SERVICER ADVANCES THIS MONTH 5,378.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,760,795.37
(B) TWO MONTHLY PAYMENTS: 5 2,218,059.62
(C) THREE OR MORE MONTHLY PAYMENTS: 2 466,074.77
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,475,307.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,827,166.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 506
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 713,854.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 465,955.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.32706340 % 5.82949300 % 13.84344350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.26197140 % 5.84878123 % 13.88924740 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3354 %
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 8.58106831
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.35
POOL TRADING FACTOR: 32.73181070
................................................................................
Run: 09/26/95 09:02:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203M8 18,000,000.00 0.00 7.000000 % 0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 % 0.00
A-3 7609203T3 70,813,559.00 5,787,442.68 7.000000 % 425,906.29
A-4 7609203Q9 70,830,509.00 5,788,827.98 6.850000 % 426,008.23
A-5 7609203R7 355,932.00 29,089.57 626.850000 % 2,140.74
A-6 7609203S5 17,000,000.00 4,723,871.95 6.823529 % 347,636.58
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,533,624.44 8.000000 % 61,347.63
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 0.193864 % 0.00
R-I 7609204L9 100.00 0.00 8.000000 % 0.00
R-II 7609204M7 100.00 0.00 8.000000 % 0.00
M 7609204K1 7,259,092.00 6,984,270.20 8.000000 % 21,195.75
B 15,322,642.27 14,603,340.18 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,581,934.27 122,750,467.00 1,284,235.22
===============================================================================
_______________________________________________________________________________
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 33,576.72 459,483.01 0.00 0.00 5,361,536.39
A-4 32,865.08 458,873.31 0.00 0.00 5,362,819.75
A-5 15,113.13 17,253.87 0.00 0.00 26,948.83
A-6 26,715.34 374,351.92 0.00 0.00 4,376,235.37
A-7 78,239.41 78,239.41 0.00 0.00 11,800,000.00
A-8 162,669.17 224,016.80 0.00 0.00 24,472,276.81
A-9 99,456.87 99,456.87 0.00 0.00 15,000,000.00
A-10 212,174.65 212,174.65 0.00 0.00 32,000,000.00
A-11 9,945.69 9,945.69 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 19,723.05 19,723.05 0.00 0.00 0.00
R-I 0.02 0.02 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,308.91 67,504.66 0.00 0.00 6,963,074.45
B 96,110.61 96,110.61 0.00 0.00 14,559,022.20
- -------------------------------------------------------------------------------
832,898.65 2,117,133.87 0.00 0.00 121,421,913.80
===============================================================================
Run: 09/26/95 09:02:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 81.727889 6.014474 0.474157 6.488631 0.000000 75.713415
A-4 81.727889 6.014474 0.463996 6.478470 0.000000 75.713415
A-5 81.727886 6.014463 42.460723 48.475186 0.000000 75.713423
A-6 277.874821 20.449211 1.571491 22.020702 0.000000 257.425610
A-7 1000.000000 0.000000 6.630458 6.630458 0.000000 1000.000000
A-8 668.491129 1.671598 4.432402 6.104000 0.000000 666.819532
A-9 1000.000000 0.000000 6.630458 6.630458 0.000000 1000.000000
A-10 1000.000000 0.000000 6.630458 6.630458 0.000000 1000.000000
A-11 1000.000000 0.000000 6.630460 6.630460 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 962.141023 2.919890 6.379436 9.299326 0.000000 959.221133
B 953.056263 0.000000 6.272457 6.272457 0.000000 950.163943
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,973.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,496.23
SUBSERVICER ADVANCES THIS MONTH 34,606.52
MASTER SERVICER ADVANCES THIS MONTH 22,158.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,702,939.58
(B) TWO MONTHLY PAYMENTS: 2 747,847.68
(C) THREE OR MORE MONTHLY PAYMENTS: 2 674,802.04
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,282,255.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,421,913.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 448
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,915,125.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 956,032.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.41341890 % 5.68981200 % 11.89676960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.27494860 % 5.73461102 % 11.99044040 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1921 %
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 8.63018650
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.28
POOL TRADING FACTOR: 37.64064286
................................................................................
Run: 09/26/95 09:02:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4083
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203F3 40,602,000.00 0.00 6.050000 % 0.00
A-2 7609203G1 89,650,000.00 0.00 6.650000 % 0.00
A-3 7609203K2 49,448,000.00 7,130,865.13 7.300000 % 479,686.07
A-4 7609203H9 72,404,250.00 712,316.71 6.600000 % 47,916.82
A-5 7609203J5 76,215.00 749.80 2764.500000 % 50.44
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 7,286,257.22 7.500000 % 0.00
A-9 7609203V8 30,538,000.00 30,538,000.00 7.500000 % 0.00
A-10 7609203U0 40,000,000.00 40,000,000.00 7.500000 % 0.00
A-11 7609204A3 10,847,900.00 13,375,452.09 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278201 % 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 11,408,076.46 7.500000 % 10,147.78
B 16,042,796.83 15,483,257.55 7.500000 % 13,772.75
- -------------------------------------------------------------------------------
427,807,906.83 185,362,974.96 551,573.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 43,311.90 522,997.97 0.00 0.00 6,651,179.06
A-4 3,911.64 51,828.46 0.00 0.00 664,399.89
A-5 1,724.66 1,775.10 0.00 0.00 699.36
A-6 277,242.73 277,242.73 0.00 0.00 44,428,000.00
A-7 93,604.06 93,604.06 0.00 0.00 15,000,000.00
A-8 36,193.57 36,193.57 9,274.65 0.00 7,295,531.87
A-9 190,565.38 190,565.38 0.00 0.00 30,538,000.00
A-10 249,610.82 249,610.82 0.00 0.00 40,000,000.00
A-11 0.00 0.00 83,466.44 0.00 13,458,918.53
A-12 42,906.59 42,906.59 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 71,189.48 81,337.26 0.00 0.00 11,397,928.68
B 96,619.71 110,392.46 0.00 0.00 15,469,484.80
- -------------------------------------------------------------------------------
1,106,880.59 1,658,454.45 92,741.09 0.00 184,904,142.19
===============================================================================
Run: 09/26/95 09:02:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4083
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 144.209374 9.700818 0.875908 10.576726 0.000000 134.508556
A-4 9.838051 0.661796 0.054025 0.715821 0.000000 9.176255
A-5 9.837958 0.661812 22.628879 23.290691 0.000000 9.176146
A-6 1000.000000 0.000000 6.240270 6.240270 0.000000 1000.000000
A-7 1000.000000 0.000000 6.240271 6.240271 0.000000 1000.000000
A-8 1040.091532 0.000000 5.166525 5.166525 1.323929 1041.415461
A-9 1000.000000 0.000000 6.240270 6.240270 0.000000 1000.000000
A-10 1000.000000 0.000000 6.240271 6.240271 0.000000 1000.000000
A-11 1232.999206 0.000000 0.000000 0.000000 7.694249 1240.693455
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 969.650307 0.862529 6.050880 6.913409 0.000000 968.787778
B 965.122087 0.858501 6.022623 6.881124 0.000000 964.263586
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,118.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,465.77
SUBSERVICER ADVANCES THIS MONTH 17,469.45
MASTER SERVICER ADVANCES THIS MONTH 3,605.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 706,944.23
(B) TWO MONTHLY PAYMENTS: 1 230,438.48
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,360.48
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,155,554.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 184,904,142.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 687
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 492,916.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 293,947.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.49260770 % 6.15445300 % 8.35293970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.46954480 % 6.16423653 % 8.36621860 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2781 %
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 8.24181431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.13
POOL TRADING FACTOR: 43.22130078
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,495,531.87 5,800,000.00
................................................................................
Run: 09/26/95 09:02:53 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-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4084
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609202T4 19,150,000.00 0.00 7.000000 % 0.00
A-2 7609202U1 8,000,000.00 0.00 5.500000 % 0.00
A-3 7609202V9 19,300,000.00 1,246,769.67 5.750000 % 252,131.86
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 7,513.22 2775.250000 % 113.85
A-11 7609203B2 0.00 0.00 0.450222 % 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 5,234,645.61 7.000000 % 22,884.06
- -------------------------------------------------------------------------------
146,754,518.99 59,968,928.50 275,129.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 5,972.81 258,104.67 0.00 0.00 994,637.81
A-4 54,154.97 54,154.97 0.00 0.00 10,000,000.00
A-5 112,642.34 112,642.34 0.00 0.00 20,800,000.00
A-6 18,262.72 18,262.72 0.00 0.00 3,680,000.00
A-7 15,629.95 15,629.95 0.00 0.00 2,800,000.00
A-8 7,698.34 7,698.34 0.00 0.00 1,200,000.00
A-9 87,481.10 87,481.10 0.00 0.00 15,000,000.00
A-10 17,372.14 17,485.99 0.00 0.00 7,399.37
A-11 22,494.59 22,494.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,528.84 53,412.90 0.00 0.00 5,211,761.55
- -------------------------------------------------------------------------------
372,237.80 647,367.57 0.00 0.00 59,693,798.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 64.599465 13.063827 0.309472 13.373299 0.000000 51.535638
A-4 1000.000000 0.000000 5.415497 5.415497 0.000000 1000.000000
A-5 1000.000000 0.000000 5.415497 5.415497 0.000000 1000.000000
A-6 1000.000000 0.000000 4.962696 4.962696 0.000000 1000.000000
A-7 176.211454 0.000000 0.983634 0.983634 0.000000 176.211454
A-8 176.211454 0.000000 1.130446 1.130446 0.000000 176.211454
A-9 403.225806 0.000000 2.351642 2.351642 0.000000 403.225807
A-10 375.661000 5.692500 868.607000 874.299500 0.000000 369.968500
R-I 0.000000 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 886.579065 3.875817 5.170595 9.046412 0.000000 882.703248
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:02:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,162.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,327.16
SUBSERVICER ADVANCES THIS MONTH 7,186.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 698,649.13
(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 59,693,798.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 239
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,966.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.27107030 % 8.72892970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.26917430 % 8.73082570 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4502 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 661,876.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,517,236.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87868474
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.47
POOL TRADING FACTOR: 40.67595270
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: 09/26/95 09:02:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 43,903,925.65 5.700000 % 1,317,926.83
A-3 7609204R6 19,990,000.00 17,673,031.57 6.400000 % 280,943.41
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 0.349286 % 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 9,056,517.21 7.000000 % 39,814.71
- -------------------------------------------------------------------------------
260,444,078.54 132,893,474.43 1,638,684.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 208,063.48 1,525,990.31 0.00 0.00 42,585,998.82
A-3 94,039.15 374,982.56 0.00 0.00 17,392,088.16
A-4 216,198.55 216,198.55 0.00 0.00 38,524,000.00
A-5 103,739.76 103,739.76 0.00 0.00 17,825,000.00
A-6 34,401.44 34,401.44 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 64,276.60 64,276.60 0.00 0.00 0.00
A-12 38,592.47 38,592.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 52,708.02 92,522.73 0.00 0.00 9,016,702.50
- -------------------------------------------------------------------------------
812,019.47 2,450,704.42 0.00 0.00 131,254,789.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 801.561456 24.061615 3.798650 27.860265 0.000000 777.499842
A-3 884.093625 14.054198 4.704310 18.758508 0.000000 870.039428
A-4 1000.000000 0.000000 5.612048 5.612048 0.000000 1000.000000
A-5 1000.000000 0.000000 5.819902 5.819902 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819902 5.819902 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 869.307826 3.821692 5.059286 8.880978 0.000000 865.486132
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,828.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,114.09
SUBSERVICER ADVANCES THIS MONTH 6,128.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 345,401.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 256,132.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,254,789.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 524
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,054,452.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.18513020 % 6.81486980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.13038210 % 6.86961790 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3498 %
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 7.76333163
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.34
POOL TRADING FACTOR: 50.39653434
................................................................................
Run: 09/26/95 09:03:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,341,099.29 7.650000 % 1,818,495.30
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 0.103617 % 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 9,024,670.71 8.000000 % 7,538.81
B 16,935,768.50 16,244,409.55 8.000000 % 13,569.85
- -------------------------------------------------------------------------------
376,350,379.50 142,618,831.55 1,839,603.96
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 46,404.04 1,864,899.34 0.00 0.00 5,522,603.99
A-8 165,556.71 165,556.71 0.00 0.00 26,191,000.00
A-9 324,217.07 324,217.07 0.00 0.00 51,291,000.00
A-10 136,692.23 136,692.23 0.00 0.00 21,624,652.00
A-11 68,912.96 68,912.96 0.00 0.00 10,902,000.00
A-12 33,937.78 33,937.78 0.00 0.00 0.00
A-13 12,210.76 12,210.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 59,656.07 67,194.88 0.00 0.00 9,017,131.90
B 107,380.92 120,950.77 0.00 0.00 16,230,839.70
- -------------------------------------------------------------------------------
954,968.54 2,794,572.50 0.00 0.00 140,779,227.59
===============================================================================
Run: 09/26/95 09:03:01
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-7 152.244951 37.713252 0.962360 38.675612 0.000000 114.531699
A-8 1000.000000 0.000000 6.321130 6.321130 0.000000 1000.000000
A-9 1000.000000 0.000000 6.321130 6.321130 0.000000 1000.000000
A-10 1000.000000 0.000000 6.321130 6.321130 0.000000 1000.000000
A-11 1000.000000 0.000000 6.321130 6.321130 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 959.177582 0.801254 6.340482 7.141736 0.000000 958.376328
B 959.177586 0.801253 6.340482 7.141735 0.000000 958.376332
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,168.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,824.18
SUBSERVICER ADVANCES THIS MONTH 36,256.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,491,647.24
(B) TWO MONTHLY PAYMENTS: 2 998,412.45
(C) THREE OR MORE MONTHLY PAYMENTS: 2 954,623.99
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,318,487.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,779,227.59
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 1,720,466.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.28208720 % 6.32782500 % 11.39008740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.06555610 % 6.40515796 % 11.52928590 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1033 %
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 8.53542841
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.11
POOL TRADING FACTOR: 37.40642637
................................................................................
Run: 09/26/95 09:03:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 44,553,018.71 7.500000 % 916,831.55
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 9,745,103.75 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,336,030.77 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.198220 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,370,871.32 7.500000 % 8,347.96
B 18,182,304.74 17,700,538.44 7.500000 % 15,768.36
- -------------------------------------------------------------------------------
427,814,328.74 215,244,562.99 940,947.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 278,017.47 1,194,849.02 0.00 0.00 43,636,187.16
A-6 288,182.56 288,182.56 0.00 0.00 46,182,000.00
A-7 476,479.05 476,479.05 0.00 0.00 76,357,000.00
A-8 52,947.66 52,947.66 7,863.24 0.00 9,752,966.99
A-9 0.00 0.00 70,738.52 0.00 11,406,769.29
A-10 35,498.69 35,498.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,475.64 66,823.60 0.00 0.00 9,362,523.36
B 110,454.00 126,222.36 0.00 0.00 17,684,770.08
- -------------------------------------------------------------------------------
1,300,055.07 2,241,002.94 78,601.76 0.00 214,382,216.88
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 636.308074 13.094226 3.970657 17.064883 0.000000 623.213847
A-6 1000.000000 0.000000 6.240149 6.240149 0.000000 1000.000000
A-7 1000.000000 0.000000 6.240149 6.240149 0.000000 1000.000000
A-8 1024.398586 0.000000 5.565822 5.565822 0.826578 1025.225165
A-9 1225.781874 0.000000 0.000000 0.000000 7.649061 1233.430935
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 973.503564 0.867237 6.074808 6.942045 0.000000 972.636327
B 973.503563 0.867235 6.074807 6.942042 0.000000 972.636326
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,522.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,566.55
SUBSERVICER ADVANCES THIS MONTH 32,398.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,562,025.07
(B) TWO MONTHLY PAYMENTS: 4 1,412,814.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,065.88
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,262,963.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,382,216.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 796
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 670,597.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.42295300 % 4.35359300 % 8.22345440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.38361150 % 4.36721081 % 8.24917770 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1986 %
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 8.16146362
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.61
POOL TRADING FACTOR: 50.11104175
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,267,966.99 8,485,000.00
................................................................................
Run: 09/26/95 09:03:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4088
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609205G9 8,800,000.00 0.00 7.500000 % 0.00
A-2 7609204P0 15,008,000.00 0.00 5.350000 % 0.00
A-3 7609204S4 32,074,000.00 0.00 6.400000 % 0.00
A-4 7609204T2 27,018,800.00 0.00 0.000000 % 0.00
A-5 7609204U9 0.00 0.00 0.000000 % 0.00
A-6 7609205L8 13,180,000.00 3,067,408.77 7.500000 % 1,072,811.63
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 0.154407 % 0.00
R-I 7609205Q7 100.00 0.00 7.500000 % 0.00
R-II 7609205R5 100.00 0.00 7.500000 % 0.00
B 8,730,829.51 7,783,087.42 7.500000 % 68,054.87
- -------------------------------------------------------------------------------
183,802,829.51 60,294,496.19 1,140,866.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 19,055.48 1,091,867.11 0.00 0.00 1,994,597.14
A-7 185,615.60 185,615.60 0.00 0.00 29,879,000.00
A-8 121,542.53 121,542.53 0.00 0.00 19,565,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 7,711.35 7,711.35 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 48,350.44 116,405.31 0.00 4,605.83 7,710,426.73
- -------------------------------------------------------------------------------
382,275.40 1,523,141.90 0.00 4,605.83 59,149,023.87
===============================================================================
_______________________________________________________________________________
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-6 232.732077 81.396937 1.445788 82.842725 0.000000 151.335140
A-7 1000.000000 0.000000 6.212243 6.212243 0.000000 1000.000000
A-8 1000.000000 0.000000 6.212243 6.212243 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 891.448792 7.794777 5.537896 13.332673 0.000000 883.126480
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,924.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,548.24
SUBSERVICER ADVANCES THIS MONTH 4,657.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 200,734.69
(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 59,149,023.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 230
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 582,580.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.09154580 % 12.90845420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.96440580 % 13.03559420 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1528 %
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 8.13810789
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.42
POOL TRADING FACTOR: 32.18069277
................................................................................
Run: 09/26/95 09:03:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4089
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 7609206E3 176,034,900.00 68,812,192.12 7.833326 % 1,248,046.12
R 7609206F0 100.00 0.00 7.833326 % 0.00
B 11,237,146.51 9,667,785.82 7.833326 % 86,114.79
- -------------------------------------------------------------------------------
187,272,146.51 78,479,977.94 1,334,160.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 447,055.04 1,695,101.16 0.00 0.00 67,564,146.00
R 0.00 0.00 0.00 0.00 0.00
B 62,809.10 148,923.89 0.00 0.00 9,581,671.03
- -------------------------------------------------------------------------------
509,864.14 1,844,025.05 0.00 0.00 77,145,817.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 390.900850 7.089765 2.539582 9.629347 0.000000 383.811085
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 860.341708 7.663403 5.589418 13.252821 0.000000 852.678304
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,818.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,188.41
SUBSERVICER ADVANCES THIS MONTH 38,297.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,924,763.16
(B) TWO MONTHLY PAYMENTS: 2 787,820.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,490,686.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,145,817.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 251
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,270,217.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.68120730 % 12.31879270 %
CURRENT PREPAYMENT PERCENTAGE 93.84060360 % 6.15939640 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.57979190 % 12.42020810 %
BANKRUPTCY AMOUNT AVAILABLE 220,997.00
FRAUD AMOUNT AVAILABLE 1,010,757.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,999,049.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.36821500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.62
POOL TRADING FACTOR: 41.19449607
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/26/95 09:03:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609207T9 10,965,657.00 0.00 5.000000 % 0.00
A-2 7609207Z5 245,000.00 0.00 7.000000 % 0.00
A-3 7609207U6 5,418,291.00 0.00 6.000000 % 0.00
A-4 7609207V4 16,878,481.00 5,113,216.69 6.000000 % 730,011.70
A-5 7609207R3 14,917,608.00 1,724,627.23 6.650000 % 246,224.28
A-6 7609207S1 74,963.00 8,666.47 666.643900 % 1,237.31
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 0.399730 % 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 5,567,568.89 7.000000 % 24,055.63
- -------------------------------------------------------------------------------
156,959,931.35 72,514,079.28 1,001,528.92
===============================================================================
_______________________________________________________________________________
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 25,482.82 755,494.52 0.00 0.00 4,383,204.99
A-5 9,526.19 255,750.47 0.00 0.00 1,478,402.95
A-6 4,798.86 6,036.17 0.00 0.00 7,429.16
A-7 36,048.89 36,048.89 0.00 0.00 6,200,000.00
A-8 81,400.72 81,400.72 0.00 0.00 14,000,000.00
A-9 81,982.15 81,982.15 0.00 0.00 14,100,000.00
A-10 56,399.06 56,399.06 0.00 0.00 9,700,000.00
A-11 93,610.83 93,610.83 0.00 0.00 16,100,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 24,076.41 24,076.41 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.04 0.04 0.00 0.00 0.00
B 32,371.72 56,427.35 0.00 0.00 5,543,513.26
- -------------------------------------------------------------------------------
445,697.69 1,447,226.61 0.00 0.00 71,512,550.36
===============================================================================
Run: 09/26/95 09:03:15
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-4 302.942942 43.251031 1.509782 44.760813 0.000000 259.691911
A-5 115.610172 16.505614 0.638587 17.144201 0.000000 99.104558
A-6 115.609968 16.505609 64.016381 80.521990 0.000000 99.104358
A-7 1000.000000 0.000000 5.814337 5.814337 0.000000 1000.000000
A-8 1000.000000 0.000000 5.814337 5.814337 0.000000 1000.000000
A-9 1000.000000 0.000000 5.814337 5.814337 0.000000 1000.000000
A-10 1000.000000 0.000000 5.814336 5.814336 0.000000 1000.000000
A-11 1000.000000 0.000000 5.814337 5.814337 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 0.400000 0.400000 0.000000 0.000000
B 886.706444 3.831165 5.155611 8.986776 0.000000 882.875278
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,333.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,749.70
SUBSERVICER ADVANCES THIS MONTH 8,914.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 557,239.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,576.08
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,512,550.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 296
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 688,219.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.32208570 % 7.67791430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.24819530 % 7.75180470 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400532 %
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 7.84631383
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.06
POOL TRADING FACTOR: 45.56102296
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: 09/26/95 09:03:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4091
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944AA6 120,073,000.00 54,533,888.20 7.678447 % 1,328,254.58
M 760944AB4 5,352,000.00 5,055,501.92 7.678447 % 4,218.46
R 760944AC2 100.00 0.00 7.678447 % 0.00
B 8,362,385.57 7,582,515.57 7.678447 % 6,327.09
- -------------------------------------------------------------------------------
133,787,485.57 67,171,905.69 1,338,800.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 346,330.19 1,674,584.77 0.00 0.00 53,205,633.62
M 32,106.14 36,324.60 0.00 0.00 5,051,283.46
R 0.00 0.00 0.00 0.00 0.00
B 48,154.54 54,481.63 0.00 0.00 7,576,188.48
- -------------------------------------------------------------------------------
426,590.87 1,765,391.00 0.00 0.00 65,833,105.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 454.172780 11.062059 2.884330 13.946389 0.000000 443.110721
M 944.600508 0.788203 5.998905 6.787108 0.000000 943.812306
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 906.740727 0.756613 5.758469 6.515082 0.000000 905.984114
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,374.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,194.17
SUBSERVICER ADVANCES THIS MONTH 12,390.35
MASTER SERVICER ADVANCES THIS MONTH 5,007.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,029,163.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,377.51
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 435,814.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,833,105.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 228
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 696,347.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,282,749.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.18556060 % 7.52621500 % 11.28822460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.81896360 % 7.67286218 % 11.50817420 %
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 8.19623667
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.79
POOL TRADING FACTOR: 49.20722239
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/26/95 09:03:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4092
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BG2 75,000,000.00 0.00 8.250000 % 0.00
A-2 760944AV0 93,000,000.00 0.00 7.798000 % 0.00
A-3 760944AF5 22,500,000.00 7,644,900.19 7.000000 % 725,146.95
A-4 760944AZ1 11,666,667.00 2,753,607.12 8.000000 % 435,088.17
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 15,289,800.41 8.500000 % 1,450,293.90
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 0.153427 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,083,992.17 8.000000 % 5,989.80
B 16,938,486.28 16,354,262.25 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 153,959,895.14 2,616,518.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 44,315.99 769,462.94 0.00 0.00 6,919,753.24
A-4 18,242.42 453,330.59 0.00 0.00 2,318,518.95
A-5 33,124.59 33,124.59 0.00 0.00 5,000,000.00
A-6 107,624.54 1,557,918.44 0.00 0.00 13,839,506.51
A-7 99,373.78 99,373.78 0.00 0.00 15,000,000.00
A-8 30,557.44 30,557.44 0.00 0.00 4,612,500.00
A-9 257,681.74 257,681.74 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 99,373.78 99,373.78 0.00 0.00 15,000,000.00
A-12 8,115.53 8,115.53 0.00 0.00 1,225,000.00
A-13 19,561.41 19,561.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,180.71 66,170.51 0.00 0.00 9,078,002.37
B 0.00 0.00 0.00 210,115.22 16,252,492.72
- -------------------------------------------------------------------------------
932,151.93 3,548,670.75 0.00 210,115.22 151,241,606.79
===============================================================================
Run: 09/26/95 09:03:22
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-3 339.773342 32.228753 1.969600 34.198353 0.000000 307.544588
A-4 236.023461 37.293271 1.563636 38.856907 0.000000 198.730190
A-5 1000.000000 0.000000 6.624918 6.624918 0.000000 1000.000000
A-6 339.773342 32.228753 2.391656 34.620409 0.000000 307.544589
A-7 1000.000000 0.000000 6.624919 6.624919 0.000000 1000.000000
A-8 1000.000000 0.000000 6.624919 6.624919 0.000000 1000.000000
A-9 1000.000000 0.000000 6.624919 6.624919 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.624919 6.624919 0.000000 1000.000000
A-12 1000.000000 0.000000 6.624922 6.624922 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 965.509079 0.636637 6.396419 7.033056 0.000000 964.872442
B 965.509077 0.000000 0.000000 0.000000 0.000000 959.500893
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,756.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,036.57
SUBSERVICER ADVANCES THIS MONTH 39,191.91
MASTER SERVICER ADVANCES THIS MONTH 3,670.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,312,313.37
(B) TWO MONTHLY PAYMENTS: 1 221,447.54
(C) THREE OR MORE MONTHLY PAYMENTS: 1 333,307.16
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,283,103.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 151,241,606.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 526
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 487,893.40
REMAINING SUBCLASS INTEREST SHORTFALL 108,345.67
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,066,096.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.47735010 % 5.90023300 % 10.62241710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.25163580 % 6.00231812 % 10.74604610 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1539 %
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 8.57580171
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.84
POOL TRADING FACTOR: 40.18673515
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 964.37
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 72,504.53
................................................................................
Run: 09/26/95 09:03:26 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-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944AG3 12,632,000.00 0.00 7.500000 % 0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 % 0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 % 0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 % 0.00
A-5 760944AN8 14,909,000.00 11,542,603.61 7.500000 % 274,814.68
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 2,253,833.74 7.500000 % 30,534.97
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.151619 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,934,961.00 7.500000 % 2,629.14
B 5,682,302.33 5,544,266.20 7.500000 % 4,966.55
- -------------------------------------------------------------------------------
133,690,335.33 72,767,564.55 312,945.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 72,029.25 346,843.93 0.00 0.00 11,267,788.93
A-6 26,134.36 26,134.36 0.00 0.00 4,188,000.00
A-7 68,805.49 68,805.49 0.00 0.00 11,026,000.00
A-8 119,021.15 119,021.15 0.00 0.00 19,073,000.00
A-9 75,070.13 75,070.13 0.00 0.00 12,029,900.00
A-10 14,064.59 44,599.56 0.00 0.00 2,223,298.77
A-11 26,053.23 26,053.23 0.00 0.00 4,175,000.00
A-12 9,179.83 9,179.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,315.03 20,944.17 0.00 0.00 2,932,331.86
B 34,597.84 39,564.39 0.00 0.00 5,539,299.65
- -------------------------------------------------------------------------------
463,270.90 776,216.24 0.00 0.00 72,454,619.21
===============================================================================
_______________________________________________________________________________
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-5 774.203743 18.432804 4.831260 23.264064 0.000000 755.770939
A-6 1000.000000 0.000000 6.240296 6.240296 0.000000 1000.000000
A-7 1000.000000 0.000000 6.240295 6.240295 0.000000 1000.000000
A-8 1000.000000 0.000000 6.240295 6.240295 0.000000 1000.000000
A-9 1000.000000 0.000000 6.240295 6.240295 0.000000 1000.000000
A-10 270.730780 3.667864 1.689440 5.357304 0.000000 267.062915
A-11 1000.000000 0.000000 6.240295 6.240295 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 975.707713 0.874040 6.088706 6.962746 0.000000 974.833674
B 975.707711 0.874037 6.088703 6.962740 0.000000 974.833673
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,950.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,635.52
SUBSERVICER ADVANCES THIS MONTH 2,136.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 293,012.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,454,619.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 266
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 247,760.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.34751820 % 4.03333700 % 7.61914490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.30767230 % 4.04712894 % 7.64519880 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1521 %
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 8.10680279
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.18
POOL TRADING FACTOR: 54.19585420
................................................................................
Run: 09/26/95 09:03:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 49,937,988.27 7.864623 % 279,913.58
R 760944CB2 100.00 0.00 7.864623 % 0.00
B 3,851,896.47 3,471,003.24 7.864623 % 14,358.32
- -------------------------------------------------------------------------------
154,075,839.47 53,408,991.51 294,271.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 326,820.40 606,733.98 0.00 0.00 49,658,074.69
R 0.00 0.00 0.00 0.00 0.00
B 22,716.06 37,074.38 0.00 0.00 3,456,644.92
- -------------------------------------------------------------------------------
349,536.46 643,808.36 0.00 0.00 53,114,719.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 332.423850 1.863310 2.175556 4.038866 0.000000 330.560540
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 901.115403 3.727598 5.897370 9.624968 0.000000 897.387805
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,439.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,061.55
SUBSERVICER ADVANCES THIS MONTH 7,825.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 190,673.88
(B) TWO MONTHLY PAYMENTS: 2 558,751.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,114,719.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 252
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 73,337.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.50108820 % 6.49891180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.49211490 % 6.50788510 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 289,790.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,663,313.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24660278
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.30
POOL TRADING FACTOR: 34.47310090
................................................................................
Run: 09/26/95 09:03:32 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-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 17,812,667.82 8.000000 % 1,041,079.10
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 0.248032 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,221,631.24 8.000000 % 5,098.54
M-2 760944CK2 4,813,170.00 4,681,211.68 8.000000 % 0.00
M-3 760944CL0 3,208,780.00 3,138,224.95 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,235,565.60 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 110,400,568.68 1,046,177.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 118,172.81 1,159,251.91 0.00 0.00 16,771,588.72
A-4 208,162.61 208,162.61 0.00 0.00 31,377,195.00
A-5 273,155.78 273,155.78 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 22,707.96 22,707.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,667.94 87,766.48 0.00 0.00 6,216,532.70
M-2 61,581.74 61,581.74 0.00 0.00 4,681,211.68
M-3 0.00 0.00 0.00 0.00 3,138,224.95
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,224,244.25
- -------------------------------------------------------------------------------
766,448.84 1,812,626.48 0.00 0.00 109,343,069.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 402.210554 23.507596 2.668345 26.175941 0.000000 378.702958
A-4 1000.000000 0.000000 6.634201 6.634201 0.000000 1000.000000
A-5 1000.000000 0.000000 6.634201 6.634201 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.469747 0.794467 12.881520 13.675987 0.000000 968.675280
M-2 972.583906 0.000000 12.794424 12.794424 0.000000 972.583906
M-3 978.011877 0.000000 0.000000 0.000000 0.000000 978.011877
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 770.128413 0.000000 0.000000 0.000000 0.000000 763.071812
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,595.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,618.69
SUBSERVICER ADVANCES THIS MONTH 32,669.57
MASTER SERVICER ADVANCES THIS MONTH 2,248.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,182,761.09
(B) TWO MONTHLY PAYMENTS: 3 1,322,183.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 351,176.04
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 357,914.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,343,069.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 439
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 294,098.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 967,027.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.85079470 % 12.71829300 % 5.43091220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.69028360 % 12.83663370 % 5.47308270 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2480 %
BANKRUPTCY AMOUNT AVAILABLE 152,909.00
FRAUD AMOUNT AVAILABLE 1,146,127.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,116,030.71
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69804482
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.23
POOL TRADING FACTOR: 34.07620958
................................................................................
Run: 09/26/95 09:03:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4096
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BS6 4,010,000.00 0.00 7.500000 % 0.00
A-2 760944BT4 28,700,000.00 0.00 7.500000 % 0.00
A-3 760944BU1 10,700,000.00 9,238,407.39 7.500000 % 27,703.51
A-4 760944BV9 37,600,000.00 22,011,602.26 7.500000 % 22,525.28
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 0.200553 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,613,170.58 7.500000 % 2,278.40
B-1 3,744,527.00 3,659,344.71 7.500000 % 3,190.55
B-2 534,817.23 522,650.95 7.500000 % 455.70
- -------------------------------------------------------------------------------
106,963,444.23 57,045,175.89 56,153.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 57,733.56 85,437.07 0.00 0.00 9,210,703.88
A-4 137,557.05 160,082.33 0.00 0.00 21,989,076.98
A-5 62,492.98 62,492.98 0.00 0.00 10,000,000.00
A-6 56,243.68 56,243.68 0.00 0.00 9,000,000.00
A-7 9,532.74 9,532.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,330.48 18,608.88 0.00 0.00 2,610,892.18
B-1 22,868.33 26,058.88 0.00 0.00 3,656,154.16
B-2 3,266.21 3,721.91 0.00 0.00 522,195.25
- -------------------------------------------------------------------------------
366,025.03 422,178.47 0.00 0.00 56,989,022.45
===============================================================================
_______________________________________________________________________________
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-3 863.402560 2.589113 5.395660 7.984773 0.000000 860.813447
A-4 585.414954 0.599077 3.658432 4.257509 0.000000 584.815877
A-5 1000.000000 0.000000 6.249298 6.249298 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249298 6.249298 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 977.251526 0.852057 6.107135 6.959192 0.000000 976.399469
B-1 977.251522 0.852056 6.107134 6.959190 0.000000 976.399466
B-2 977.251518 0.852056 6.107133 6.959189 0.000000 976.399445
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:38 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 16,340.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,983.34
SUBSERVICER ADVANCES THIS MONTH 8,059.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 650,382.80
(B) TWO MONTHLY PAYMENTS: 1 87,328.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 320,836.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,989,022.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 215
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,416.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.08809660 % 4.58087900 % 7.33102420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.08675550 % 4.58139492 % 7.33184960 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2006 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 589,779.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,789,829.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16933191
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.81
POOL TRADING FACTOR: 53.27897102
................................................................................
Run: 09/26/95 09:03:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4097
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BQ0 113,935,314.00 56,232,380.16 7.667304 % 2,060,858.69
R 760944BR8 100.00 0.00 7.667304 % 0.00
B 7,272,473.94 6,833,734.03 7.667304 % 0.00
- -------------------------------------------------------------------------------
121,207,887.94 63,066,114.19 2,060,858.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 354,447.75 2,415,306.44 0.00 0.00 54,171,521.47
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 354,793.70 6,522,015.18
- -------------------------------------------------------------------------------
354,447.75 2,415,306.44 0.00 354,793.70 60,693,536.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 493.546541 18.087971 3.110956 21.198927 0.000000 475.458570
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 939.671161 0.000000 0.000000 0.000000 0.000000 896.808326
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:40 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 19,775.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,809.66
SUBSERVICER ADVANCES THIS MONTH 13,366.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 93,634.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,750,806.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,693,536.65
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 1,890,341.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.16417460 % 10.83582540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.25418500 % 10.74581500 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 715,834.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,904,321.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19008049
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.75
POOL TRADING FACTOR: 50.07391654
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/26/95 09:03:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4098
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BJ6 141,622,300.00 67,166,625.34 6.895185 % 1,745,947.68
R 760944BK3 100.00 0.00 6.895185 % 0.00
B 11,897,842.91 10,508,257.67 6.895185 % 10,093.25
- -------------------------------------------------------------------------------
153,520,242.91 77,674,883.01 1,756,040.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 381,344.63 2,127,292.31 0.00 0.00 65,420,677.66
R 0.00 0.00 0.00 0.00 0.00
B 59,661.58 69,754.83 0.00 0.00 10,498,164.42
- -------------------------------------------------------------------------------
441,006.21 2,197,047.14 0.00 0.00 75,918,842.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 474.265884 12.328197 2.692688 15.020885 0.000000 461.937687
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 883.206960 0.848325 5.014488 5.862813 0.000000 882.358634
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,089.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,080.30
SPREAD 15,468.12
SUBSERVICER ADVANCES THIS MONTH 24,265.57
MASTER SERVICER ADVANCES THIS MONTH 5,014.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,602,070.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,392.32
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,758,545.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,918,842.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 252
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 737,287.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,681,433.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.47148570 % 13.52851430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.17185910 % 13.82814090 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 834,843.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61837173
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.14
POOL TRADING FACTOR: 49.45200753
................................................................................
Run: 09/26/95 09:03:44 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-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 7,806,536.09 8.000000 % 463,887.95
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 1,660,773.95 8.000000 % 1,032,524.80
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 6,482,759.73 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 2,318,843.55 8.000000 % 166,268.79
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 15,269,941.19 8.000000 % 255,788.31
A-11 760944EF1 2,607,000.00 1,450,240.27 8.000000 % 42,892.90
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 0.221442 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,388,771.69 8.000000 % 7,609.46
M-2 760944EZ7 4,032,382.00 3,933,552.47 8.000000 % 3,188.09
M-3 760944FA1 2,419,429.00 2,371,748.19 8.000000 % 1,922.27
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,255,732.72 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 136,410,022.40 1,974,082.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,651.61 515,539.56 0.00 0.00 7,342,648.14
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 10,988.44 1,043,513.24 0.00 0.00 628,249.15
A-5 255,812.07 255,812.07 0.00 0.00 38,663,000.00
A-6 156,127.88 156,127.88 0.00 0.00 23,596,900.00
A-7 0.00 0.00 42,892.90 0.00 6,525,652.63
A-8 15,342.53 181,611.32 0.00 0.00 2,152,574.76
A-9 50,331.38 50,331.38 0.00 0.00 7,607,000.00
A-10 101,032.91 356,821.22 0.00 0.00 15,014,152.88
A-11 9,595.45 52,488.35 0.00 0.00 1,407,347.37
A-12 25,704.94 25,704.94 0.00 0.00 3,885,000.00
A-13 38,289.44 38,289.44 0.00 0.00 5,787,000.00
A-14 24,982.85 24,982.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,120.40 69,729.86 0.00 0.00 9,381,162.23
M-2 26,026.18 29,214.27 0.00 0.00 3,930,364.38
M-3 15,692.57 17,614.84 0.00 0.00 2,369,825.92
B-1 45,957.58 45,957.58 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,250,717.48
- -------------------------------------------------------------------------------
889,656.23 2,863,738.80 42,892.90 0.00 134,473,817.49
===============================================================================
Run: 09/26/95 09:03:44
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-1 148.255395 8.809783 0.980925 9.790708 0.000000 139.445612
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-4 137.220024 85.311476 0.907910 86.219386 0.000000 51.908548
A-5 1000.000000 0.000000 6.616457 6.616457 0.000000 1000.000000
A-6 1000.000000 0.000000 6.616457 6.616457 0.000000 1000.000000
A-7 1217.191087 0.000000 0.000000 0.000000 8.053492 1225.244579
A-8 126.065214 9.039295 0.834105 9.873400 0.000000 117.025919
A-9 1000.000000 0.000000 6.616456 6.616456 0.000000 1000.000000
A-10 381.748530 6.394708 2.525823 8.920531 0.000000 375.353822
A-11 556.287023 16.452973 3.680648 20.133621 0.000000 539.834051
A-12 1000.000000 0.000000 6.616458 6.616458 0.000000 1000.000000
A-13 1000.000000 0.000000 6.616458 6.616458 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.123889 0.786271 6.418783 7.205054 0.000000 969.337618
M-2 975.491030 0.790622 6.454294 7.244916 0.000000 974.700408
M-3 980.292536 0.794514 6.486063 7.280577 0.000000 979.498022
B-1 986.414326 0.000000 9.191235 9.191235 0.000000 986.414326
B-2 865.033647 0.000000 0.000000 0.000000 0.000000 861.578811
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,510.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,244.74
SUBSERVICER ADVANCES THIS MONTH 36,083.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,852,688.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,204,603.14
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,666,880.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,473,817.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 499
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,825,646.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.95863640 % 11.50507300 % 4.53629080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.74085530 % 11.66126821 % 4.59787650 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2226 %
BANKRUPTCY AMOUNT AVAILABLE 231,073.00
FRAUD AMOUNT AVAILABLE 1,400,297.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,083.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.72448264
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.40
POOL TRADING FACTOR: 41.68560584
................................................................................
Run: 09/26/95 09:03:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 6,086,679.01 6.650000 % 98,640.51
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 43,476,281.56 7.150000 % 704,575.12
A-7 760944DY1 1,986,000.00 1,533,381.50 7.500000 % 24,849.93
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 4,533,381.51 7.500000 % 24,849.93
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 0.328096 % 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 3,050,492.28 7.500000 % 12,546.92
M-2 760944EB0 6,051,700.00 5,521,014.01 7.500000 % 22,708.38
B 1,344,847.83 1,115,391.57 7.500000 % 4,587.70
- -------------------------------------------------------------------------------
268,959,047.83 96,398,621.44 892,758.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 33,710.35 132,350.86 0.00 0.00 5,988,038.50
A-4 16,981.90 16,981.90 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 258,892.55 963,467.67 0.00 0.00 42,771,706.44
A-7 9,577.95 34,427.88 0.00 0.00 1,508,531.57
A-8 194,147.29 194,147.29 0.00 0.00 31,082,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 28,316.83 53,166.76 0.00 0.00 4,508,531.58
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 26,341.05 26,341.05 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 19,054.27 31,601.19 0.00 0.00 3,037,945.36
M-2 34,485.88 57,194.26 0.00 0.00 5,498,305.63
B 6,967.05 11,554.75 0.00 0.00 1,110,803.87
- -------------------------------------------------------------------------------
628,475.12 1,521,233.61 0.00 0.00 95,505,862.95
===============================================================================
Run: 09/26/95 09:03:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 144.376478 2.339760 0.799612 3.139372 0.000000 142.036718
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 772.095420 12.512552 4.597674 17.110226 0.000000 759.582868
A-7 772.095418 12.512553 4.822734 17.335287 0.000000 759.582865
A-8 1000.000000 0.000000 6.246293 6.246293 0.000000 1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 121.003110 0.663284 0.755821 1.419105 0.000000 120.339826
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-1 907.209600 3.731426 5.666697 9.398123 0.000000 903.478174
M-2 912.307948 3.752397 5.698544 9.450941 0.000000 908.555551
B 829.381247 3.411300 5.180564 8.591864 0.000000 825.969931
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,869.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,374.36
SUBSERVICER ADVANCES THIS MONTH 2,279.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 213,239.08
(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 95,505,862.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 387
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 496,263.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.95120710 % 8.89173100 % 1.15706170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.89899200 % 8.93793399 % 1.16307400 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3285 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 506,665.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,705,302.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22596440
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.80
POOL TRADING FACTOR: 35.50944418
................................................................................
Run: 09/26/95 09:03:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,634,952.01 7.818307 % 1,487,222.60
R 760944DC9 100.00 0.00 7.818307 % 0.00
B 6,746,402.77 5,981,727.54 7.818307 % 4,729.05
- -------------------------------------------------------------------------------
112,439,802.77 58,616,679.55 1,491,951.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 339,349.20 1,826,571.80 0.00 0.00 51,147,729.41
R 0.00 0.00 0.00 0.00 0.00
B 38,565.52 43,294.57 0.00 0.00 5,976,998.49
- -------------------------------------------------------------------------------
377,914.72 1,869,866.37 0.00 0.00 57,124,727.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 497.997054 14.071115 3.210697 17.281812 0.000000 483.925939
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 886.654376 0.700972 5.716458 6.417430 0.000000 885.953403
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:54 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 16,945.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,051.24
SUBSERVICER ADVANCES THIS MONTH 25,089.69
MASTER SERVICER ADVANCES THIS MONTH 1,621.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 424,368.83
(B) TWO MONTHLY PAYMENTS: 1 892,113.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,124,701.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,124,727.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 223,030.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,445,610.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.79517850 % 10.20482150 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.53693310 % 10.46306690 %
BANKRUPTCY AMOUNT AVAILABLE 198,491.00
FRAUD AMOUNT AVAILABLE 655,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,943,999.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29856649
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.11
POOL TRADING FACTOR: 50.80472083
................................................................................
Run: 09/26/95 09:03:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,600,000.00 140,137.50 5.500000 % 140,137.50
A-2 760944DM7 5,250,000.00 5,250,000.00 5.500000 % 295.26
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 8,754.49 2969.500000 % 71.11
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 % 0.00
A-7 760944EM6 35,181,860.00 4,021,352.89 6.750000 % 694,219.59
A-8 760944EJ3 15,077,940.00 1,723,436.94 7.583332 % 297,522.67
A-9 760944EK0 0.00 0.00 0.219560 % 0.00
R-I 760944DU9 100.00 0.00 7.000000 % 0.00
R-II 760944DV7 100.00 0.00 7.000000 % 0.00
B-1 4,404,800.00 3,951,376.34 7.000000 % 17,009.21
B-2 677,492.20 607,752.28 7.000000 % 2,616.14
- -------------------------------------------------------------------------------
135,502,292.20 88,002,810.44 1,151,871.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 641.08 140,778.58 0.00 0.00 0.00
A-2 24,016.76 24,312.02 0.00 0.00 5,249,704.74
A-3 89,080.33 89,080.33 0.00 0.00 17,850,000.00
A-4 21,622.54 21,693.65 0.00 0.00 8,683.38
A-5 195,627.39 195,627.39 0.00 0.00 33,600,000.00
A-6 121,393.78 121,393.78 0.00 0.00 20,850,000.00
A-7 22,577.11 716,796.70 0.00 0.00 3,327,133.30
A-8 10,870.46 308,393.13 0.00 0.00 1,425,914.27
A-9 16,070.99 16,070.99 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 23,005.88 40,015.09 0.00 0.00 3,934,367.13
B-2 3,538.48 6,154.62 0.00 0.00 605,136.14
- -------------------------------------------------------------------------------
528,444.80 1,680,316.28 0.00 0.00 86,850,938.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 53.899038 53.899038 0.246569 54.145607 0.000000 0.000000
A-2 1000.000000 0.056240 4.574621 4.630861 0.000000 999.943760
A-3 1000.000000 0.000000 4.990495 4.990495 0.000000 1000.000000
A-4 875.449000 7.111000 2162.254000 2169.365000 0.000000 868.338000
A-5 1000.000000 0.000000 5.822244 5.822244 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822244 5.822244 0.000000 1000.000000
A-7 114.301884 19.732316 0.641726 20.374042 0.000000 94.569568
A-8 114.301883 19.732316 0.720951 20.453267 0.000000 94.569568
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 897.061465 3.861517 5.222911 9.084428 0.000000 893.199948
B-2 897.061664 3.861520 5.222909 9.084429 0.000000 893.200143
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:03:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,954.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,398.75
SUBSERVICER ADVANCES THIS MONTH 4,557.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 454,399.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,850,938.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 773,052.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.81933750 % 5.18066250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.77322490 % 5.22677510 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2190 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 463,877.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,780,858.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63036159
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.14
POOL TRADING FACTOR: 64.09554964
................................................................................
Run: 09/26/95 09:03:59 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-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CS5 38,548,900.00 0.00 6.500000 % 0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 % 0.00
A-3 760944CP1 0.00 0.00 0.000000 % 0.00
A-4 760944CT3 14,583,000.00 3,579,964.90 8.000000 % 911,225.17
A-5 760944CU0 20,606,000.00 25,159,810.37 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.368685 % 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 3,624,164.12 8.500000 % 74,177.69
A-10 760944FD5 0.00 0.00 0.147974 % 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 3,277,542.37 8.500000 % 2,376.09
M-2 760944CY2 2,016,155.00 1,970,727.78 8.500000 % 1,428.70
M-3 760944EE4 1,344,103.00 1,314,790.02 8.500000 % 953.17
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 599,393.42 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 49,010,821.82 990,160.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 23,666.88 934,892.05 0.00 0.00 2,668,739.73
A-5 0.00 0.00 169,448.36 0.00 25,329,258.73
A-6 8,756.10 8,756.10 0.00 0.00 0.00
A-7 50,765.38 50,765.38 0.00 0.00 7,500,864.00
A-8 1,928.55 1,928.55 0.00 0.00 1,000.00
A-9 25,456.53 99,634.22 0.00 0.00 3,549,986.43
A-10 5,993.07 5,993.07 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 23,021.82 25,397.91 0.00 0.00 3,275,166.28
M-2 13,842.61 15,271.31 0.00 0.00 1,969,299.08
M-3 11,188.38 12,141.55 0.00 0.00 1,313,836.85
B-1 18,054.61 18,054.61 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 597,521.61
- -------------------------------------------------------------------------------
182,673.93 1,172,834.75 169,448.36 0.00 48,188,237.55
===============================================================================
Run: 09/26/95 09:03:59
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-4 245.488919 62.485440 1.622909 64.108349 0.000000 183.003479
A-5 1220.994389 0.000000 0.000000 0.000000 8.223253 1229.217642
A-7 1000.000000 0.000000 6.767938 6.767938 0.000000 1000.000000
A-8 1000.000000 0.000000 1928.550000 1928.550000 0.000000 1000.000000
A-9 695.245004 14.229948 4.883478 19.113426 0.000000 681.015056
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.383853 0.707115 6.851204 7.558319 0.000000 974.676738
M-2 977.468389 0.708626 6.865846 7.574472 0.000000 976.759763
M-3 978.191418 0.709150 8.324050 9.033200 0.000000 977.482269
B-1 983.339495 0.000000 8.954971 8.954971 0.000000 983.339495
B-2 891.880715 0.000000 0.000000 0.000000 0.000000 889.095514
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,984.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,960.20
SUBSERVICER ADVANCES THIS MONTH 10,344.58
MASTER SERVICER ADVANCES THIS MONTH 10,091.05
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 5
AGGREGATE PRINCIPAL BALANCE 1,312,171.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,188,237.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 191
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 1,274,157.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 787,053.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.34081800 % 13.39104300 % 5.26813910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.03605960 % 13.60975737 % 5.35418310 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1496 %
BANKRUPTCY AMOUNT AVAILABLE 121,328.00
FRAUD AMOUNT AVAILABLE 506,211.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,617,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07848160
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.35
POOL TRADING FACTOR: 35.85157490
................................................................................
Run: 09/26/95 09:09:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL # 8013)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8013
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GM4 33,088,000.00 31,012,266.68 7.470000 % 56,158.81
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 66,049,097.11 56,158.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 210,889.91 267,048.72 0.00 0.00 30,956,107.87
A-2 238,203.67 238,203.67 0.00 0.00 35,036,830.43
S-1 2,983.19 2,983.19 0.00 0.00 0.00
S-2 14,024.36 14,024.36 0.00 0.00 0.00
S-3 1,875.83 1,875.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
467,976.96 524,135.77 0.00 0.00 65,992,938.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 937.266280 1.697256 6.373607 8.070863 0.000000 935.569024
A-2 1000.000000 0.000000 6.798665 6.798665 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-95
DISTRIBUTION DATE 28-September-95
Run: 09/26/95 09:09:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ1
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8013
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,651.23
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,992,938.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,081,482.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.87046707
................................................................................
Run: 09/26/95 09:04:03 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-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609208W1 29,554,000.00 11,426,893.37 10.000000 % 109,665.21
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 49,483,147.21 7.250000 % 877,321.69
A-6 7609208K7 48,625,000.00 12,370,786.78 6.750000 % 219,330.42
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 0.170364 % 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 8,477,042.76 8.000000 % 6,814.53
M-2 7609208S0 5,252,983.00 5,099,702.79 8.000000 % 4,099.55
M-3 7609208T8 3,501,988.00 3,401,508.27 8.000000 % 2,734.41
B-1 5,252,983.00 5,139,072.09 8.000000 % 4,131.20
B-2 1,750,995.34 1,618,395.33 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 149,431,548.60 1,224,097.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 94,939.73 204,604.94 0.00 0.00 11,317,228.16
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-5 298,067.87 1,175,389.56 0.00 0.00 48,605,825.52
A-6 69,377.87 288,708.29 0.00 0.00 12,151,456.36
A-7 33,404.15 33,404.15 0.00 0.00 0.00
A-8 43,180.16 43,180.16 0.00 0.00 6,663,000.00
A-9 230,708.95 230,708.95 0.00 0.00 35,600,000.00
A-10 65,790.93 65,790.93 0.00 0.00 10,152,000.00
A-11 21,151.38 21,151.38 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 56,344.85 63,159.38 0.00 0.00 8,470,228.23
M-2 33,896.49 37,996.04 0.00 0.00 5,095,603.24
M-3 22,609.00 25,343.41 0.00 0.00 3,398,773.86
B-1 40,955.39 45,086.59 0.00 0.00 5,134,940.89
B-2 5,260.90 5,260.90 0.00 0.00 1,617,094.33
- -------------------------------------------------------------------------------
1,015,687.67 2,239,784.68 0.00 0.00 148,206,150.59
===============================================================================
Run: 09/26/95 09:04:03
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-1 386.644561 3.710672 3.212416 6.923088 0.000000 382.933889
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-5 835.186795 14.807617 5.030851 19.838468 0.000000 820.379178
A-6 254.412067 4.510651 1.426794 5.937445 0.000000 249.901416
A-8 1000.000000 0.000000 6.480588 6.480588 0.000000 1000.000000
A-9 1000.000000 0.000000 6.480588 6.480588 0.000000 1000.000000
A-10 1000.000000 0.000000 6.480588 6.480588 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.254807 0.778361 6.435755 7.214116 0.000000 967.476446
M-2 970.820349 0.780423 6.452808 7.233231 0.000000 970.039926
M-3 971.307803 0.780816 6.456047 7.236863 0.000000 970.526986
B-1 978.315005 0.786448 7.796597 8.583045 0.000000 977.528557
B-2 924.271637 0.000000 3.004508 3.004508 0.000000 923.528631
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,736.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,634.46
SUBSERVICER ADVANCES THIS MONTH 44,622.54
MASTER SERVICER ADVANCES THIS MONTH 1,779.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,481,550.80
(B) TWO MONTHLY PAYMENTS: 3 792,452.78
(C) THREE OR MORE MONTHLY PAYMENTS: 1 230,500.44
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,400,727.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,206,150.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 566
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 238,958.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,105,272.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.11599060 % 11.36189400 % 4.52211560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.99753290 % 11.44662705 % 4.55584010 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1699 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,536,649.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,200,598.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65539943
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.43
POOL TRADING FACTOR: 42.32056932
................................................................................
Run: 09/26/95 09:04:07 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-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 19,967,842.42 7.500000 % 451,255.77
A-6 760944GG7 20,505,000.00 18,607,553.57 7.000000 % 420,514.43
A-7 760944GK8 23,152,000.00 23,152,000.00 7.500000 % 0.00
A-8 760944GL6 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-9 760944FZ6 7,475,000.00 3,840,986.79 7.500000 % 137,400.08
A-10 760944GA0 3,403,000.00 3,403,000.00 7.500000 % 0.00
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 21,984,013.21 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,721,510.74 6.700000 % 84,102.89
A-14 760944GU6 0.00 0.00 3.300000 % 0.00
A-15 760944GV4 0.00 0.00 0.165468 % 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 7,915,574.25 7.500000 % 6,863.36
M-2 760944GX0 3,698,106.00 3,597,760.20 7.500000 % 3,119.51
M-3 760944GY8 2,218,863.00 2,159,145.04 7.500000 % 1,872.13
B-1 4,437,728.00 4,334,438.66 7.500000 % 3,758.26
B-2 1,479,242.76 1,421,489.31 7.500000 % 1,232.54
- -------------------------------------------------------------------------------
295,848,488.76 154,100,314.19 1,110,118.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 124,117.01 575,372.78 0.00 0.00 19,516,586.65
A-6 107,950.88 528,465.31 0.00 0.00 18,187,039.14
A-7 143,909.23 143,909.23 0.00 0.00 23,152,000.00
A-8 62,158.44 62,158.44 0.00 0.00 10,000,000.00
A-9 23,874.98 161,275.06 0.00 0.00 3,703,586.71
A-10 21,152.52 21,152.52 0.00 0.00 3,403,000.00
A-11 186,444.26 186,444.26 0.00 0.00 29,995,000.00
A-12 0.00 0.00 137,400.08 0.00 22,121,413.29
A-13 20,664.88 104,767.77 0.00 0.00 3,637,407.85
A-14 10,178.22 10,178.22 0.00 0.00 0.00
A-15 21,151.76 21,151.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 49,246.11 56,109.47 0.00 0.00 7,908,710.89
M-2 22,383.18 25,502.69 0.00 0.00 3,594,640.69
M-3 13,432.95 15,305.08 0.00 0.00 2,157,272.91
B-1 26,966.36 30,724.62 0.00 0.00 4,330,680.40
B-2 8,843.70 10,076.24 0.00 0.00 1,420,256.77
- -------------------------------------------------------------------------------
842,474.48 1,952,593.45 137,400.08 0.00 153,127,595.30
===============================================================================
Run: 09/26/95 09:04:07
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 907.464207 20.507897 5.640657 26.148554 0.000000 886.956310
A-6 907.464207 20.507897 5.264613 25.772510 0.000000 886.956310
A-7 1000.000000 0.000000 6.215844 6.215844 0.000000 1000.000000
A-8 1000.000000 0.000000 6.215844 6.215844 0.000000 1000.000000
A-9 513.844387 18.381282 3.193977 21.575259 0.000000 495.463105
A-10 1000.000000 0.000000 6.215845 6.215845 0.000000 1000.000000
A-11 1000.000000 0.000000 6.215845 6.215845 0.000000 1000.000000
A-12 1198.038867 0.000000 0.000000 0.000000 7.487743 1205.526610
A-13 158.166974 3.574435 0.878273 4.452708 0.000000 154.592539
R-I 0.000000 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-1 972.865624 0.843543 6.052605 6.896148 0.000000 972.022081
M-2 972.865624 0.843543 6.052606 6.896149 0.000000 972.022081
M-3 973.086234 0.843734 6.053979 6.897713 0.000000 972.242500
B-1 976.724725 0.846888 6.076614 6.923502 0.000000 975.877837
B-2 960.957423 0.833217 5.978518 6.811735 0.000000 960.124199
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,858.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,801.83
SUBSERVICER ADVANCES THIS MONTH 23,059.97
MASTER SERVICER ADVANCES THIS MONTH 2,410.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,736,475.46
(B) TWO MONTHLY PAYMENTS: 1 95,176.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 122,451.38
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 204,551.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,127,595.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 567
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 332,974.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 839,103.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.39236350 % 8.87245400 % 3.73518250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.32327660 % 8.92107295 % 3.75565040 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1650 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 1,570,250.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,480,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23570700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.40
POOL TRADING FACTOR: 51.75878908
................................................................................
Run: 09/26/95 09:04:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,172,363.35 5.500000 % 158,530.40
A-4 760944FS2 15,000,000.00 5,185,449.24 7.228260 % 701,191.61
A-5 760944FJ2 18,249,728.00 9,926,542.55 6.750000 % 215,438.46
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 5,664,241.54 10.000000 % 116,865.27
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 0.277484 % 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 2,067,427.22 7.500000 % 8,685.31
M-2 760944FW3 4,582,565.00 4,134,855.36 7.500000 % 17,370.63
B-1 458,256.00 413,485.04 7.500000 % 1,737.06
B-2 917,329.35 827,707.71 7.500000 % 3,477.18
- -------------------------------------------------------------------------------
183,302,633.35 80,758,740.01 1,223,295.92
===============================================================================
_______________________________________________________________________________
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 5,344.79 163,875.19 0.00 0.00 1,013,832.95
A-4 31,068.90 732,260.51 0.00 0.00 4,484,257.63
A-5 55,540.21 270,978.67 0.00 0.00 9,711,104.09
A-6 14,399.32 14,399.32 0.00 0.00 0.00
A-7 34,537.79 34,537.79 0.00 0.00 6,666,667.00
A-8 202,046.07 202,046.07 0.00 0.00 32,500,001.00
A-9 64,817.77 64,817.77 0.00 0.00 12,000,000.00
A-10 46,951.29 163,816.56 0.00 0.00 5,547,376.27
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 1,080.30 1,080.30 0.00 0.00 200,000.00
A-15 18,575.20 18,575.20 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,852.79 21,538.10 0.00 0.00 2,058,741.91
M-2 25,705.58 43,076.21 0.00 0.00 4,117,484.73
B-1 2,570.55 4,307.61 0.00 0.00 411,747.98
B-2 5,145.72 8,622.90 0.00 0.00 824,230.53
- -------------------------------------------------------------------------------
520,636.28 1,743,932.20 0.00 0.00 79,535,444.09
===============================================================================
Run: 09/26/95 09:04:12
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-3 345.696615 46.746107 1.576027 48.322134 0.000000 298.950508
A-4 345.696616 46.746107 2.071260 48.817367 0.000000 298.950509
A-5 543.928246 11.805023 3.043345 14.848368 0.000000 532.123223
A-7 1000.000000 0.000000 5.180668 5.180668 0.000000 1000.000000
A-8 1000.000000 0.000000 6.216802 6.216802 0.000000 1000.000000
A-9 1000.000000 0.000000 5.401481 5.401481 0.000000 1000.000000
A-10 141.606039 2.921632 1.173782 4.095414 0.000000 138.684407
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 5.401500 5.401500 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-1 902.301515 3.790590 5.609432 9.400022 0.000000 898.510925
M-2 902.301519 3.790591 5.609431 9.400022 0.000000 898.510928
B-1 902.301421 3.790589 5.609419 9.400008 0.000000 898.510832
B-2 902.301567 3.790591 5.609425 9.400016 0.000000 898.511020
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,440.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,872.60
SUBSERVICER ADVANCES THIS MONTH 11,766.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 464,365.44
(B) TWO MONTHLY PAYMENTS: 1 217,913.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 463,261.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,535,444.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 331
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 884,026.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.78307150 % 7.68001400 % 1.53691450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.68062640 % 7.76537644 % 1.55399710 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2792 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 838,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,117,662.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22493090
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.68
POOL TRADING FACTOR: 43.39023539
................................................................................
Run: 09/26/95 09:04:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 37,349,000.00 983,601.29 7.500000 % 856,591.23
A-5 760944HC5 33,306,000.00 877,127.24 6.200000 % 763,865.90
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 7,826,511.32 10.000190 % 397,180.08
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 36,449,000.00 890,399.96 7.500000 % 776,014.31
A-15 760944HL5 29,559,000.00 29,559,000.00 7.500000 % 0.00
A-16 760944HM3 0.00 0.00 0.296798 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,927,818.07 7.500000 % 28,765.86
M-2 760944HT8 6,032,300.00 5,893,140.99 7.500000 % 13,112.91
M-3 760944HU5 3,619,400.00 3,535,904.14 7.500000 % 7,867.79
B-1 4,825,900.00 4,722,085.17 7.500000 % 10,507.18
B-2 2,413,000.00 2,370,053.83 7.500000 % 5,273.64
B-3 2,412,994.79 2,282,520.26 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 246,468,162.27 2,859,178.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 6,117.36 862,708.59 0.00 0.00 127,010.06
A-5 4,509.60 768,375.50 0.00 0.00 113,261.34
A-6 202,925.01 202,925.01 0.00 0.00 32,628,000.00
A-7 213,933.26 213,933.26 0.00 0.00 36,855,000.00
A-8 64,902.34 462,082.42 0.00 0.00 7,429,331.24
A-9 593,114.69 593,114.69 0.00 0.00 95,366,000.00
A-10 52,031.10 52,031.10 0.00 0.00 8,366,000.00
A-11 8,613.80 8,613.80 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 5,537.71 781,552.02 0.00 0.00 114,385.65
A-15 183,837.82 183,837.82 0.00 0.00 29,559,000.00
A-16 60,660.54 60,660.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,402.64 109,168.50 0.00 0.00 12,899,052.21
M-2 36,651.51 49,764.42 0.00 0.00 5,880,028.08
M-3 21,991.03 29,858.82 0.00 0.00 3,528,036.35
B-1 29,368.31 39,875.49 0.00 0.00 4,711,577.99
B-2 14,740.20 20,013.84 0.00 0.00 2,364,780.19
B-3 13,513.69 13,513.69 0.00 0.00 2,277,441.41
- -------------------------------------------------------------------------------
1,592,850.61 4,452,029.51 0.00 0.00 243,603,904.52
===============================================================================
Run: 09/26/95 09:04:17
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 26.335412 22.934784 0.163789 23.098573 0.000000 3.400628
A-5 26.335412 22.934784 0.135399 23.070183 0.000000 3.400629
A-6 1000.000000 0.000000 6.219352 6.219352 0.000000 1000.000000
A-7 1000.000000 0.000000 5.804728 5.804728 0.000000 1000.000000
A-8 260.892407 13.239777 2.163483 15.403260 0.000000 247.652630
A-9 1000.000000 0.000000 6.219352 6.219352 0.000000 1000.000000
A-10 1000.000000 0.000000 6.219352 6.219352 0.000000 1000.000000
A-11 1000.000000 0.000000 6.219350 6.219350 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 24.428653 21.290414 0.151930 21.442344 0.000000 3.138238
A-15 1000.000000 0.000000 6.219352 6.219352 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.103761 2.167491 6.058293 8.225784 0.000000 971.936270
M-2 976.931020 2.173783 6.075877 8.249660 0.000000 974.757237
M-3 976.931022 2.173783 6.075877 8.249660 0.000000 974.757239
B-1 978.487986 2.177248 6.085561 8.262809 0.000000 976.310738
B-2 982.202167 2.185512 6.108661 8.294173 0.000000 980.016656
B-3 945.928383 0.000000 5.600381 5.600381 0.000000 943.823592
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,236.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,744.16
SUBSERVICER ADVANCES THIS MONTH 58,865.53
MASTER SERVICER ADVANCES THIS MONTH 2,742.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,330,764.96
(B) TWO MONTHLY PAYMENTS: 1 342,101.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 334,041.90
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,022,033.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 243,603,904.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 853
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 380,838.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,315,838.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.12550860 % 9.07089300 % 3.80359850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.00311630 % 9.15712607 % 3.83975770 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2971 %
BANKRUPTCY AMOUNT AVAILABLE 260,890.00
FRAUD AMOUNT AVAILABLE 2,541,463.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,757,392.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27111768
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.80
POOL TRADING FACTOR: 50.47926708
................................................................................
Run: 09/26/95 09:04:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944JH2 54,600,000.00 0.00 7.000000 % 0.00
A-2 760944HX9 9,507,525.00 2,131,507.48 5.500000 % 463,147.78
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 25,780,064.47 6.750000 % 377,156.65
A-11 760944JE9 0.00 0.00 1.750000 % 0.00
A-12 760944JN9 2,200,013.00 1,014,860.36 7.500000 % 10,872.44
A-13 760944JP4 9,999,984.00 4,612,938.06 9.500000 % 49,419.43
A-14 760944JQ2 6,043,334.00 0.00 0.000000 % 0.00
A-15 760944JR0 2,590,000.00 0.00 0.000000 % 0.00
A-16 760944JS8 39,265,907.00 6,520,258.32 6.979000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.058800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.321970 % 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 5,233,527.91 7.000000 % 21,848.22
M-2 760944JK5 5,050,288.00 4,623,294.47 7.000000 % 19,300.70
B-1 1,442,939.00 1,335,773.39 7.000000 % 5,576.40
B-2 721,471.33 518,979.88 7.000000 % 2,166.57
- -------------------------------------------------------------------------------
288,587,914.33 157,968,823.01 949,488.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 9,752.80 472,900.58 0.00 0.00 1,668,359.70
A-3 110,501.32 110,501.32 0.00 0.00 23,719,181.00
A-4 51,405.93 51,405.93 0.00 0.00 10,298,695.00
A-5 222,953.63 222,953.63 0.00 0.00 40,000,000.00
A-6 67,379.53 67,379.53 0.00 0.00 11,700,000.00
A-7 7,403.72 7,403.72 0.00 0.00 0.00
A-8 103,379.27 103,379.27 0.00 0.00 18,141,079.00
A-9 2,322.02 2,322.02 0.00 0.00 10,000.00
A-10 144,766.31 521,922.96 0.00 0.00 25,402,907.82
A-11 37,532.01 37,532.01 0.00 0.00 0.00
A-12 6,332.10 17,204.54 0.00 0.00 1,003,987.92
A-13 36,457.00 85,876.43 0.00 0.00 4,563,518.63
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 37,856.27 37,856.27 0.00 0.00 6,520,258.32
A-17 13,674.69 13,674.69 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 42,312.32 42,312.32 0.00 0.00 0.00
R-I 0.16 0.16 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,477.01 52,325.23 0.00 0.00 5,211,679.69
M-2 26,923.37 46,224.07 0.00 0.00 4,603,993.77
B-1 7,778.76 13,355.16 0.00 0.00 1,330,196.99
B-2 3,022.22 5,188.79 0.00 0.00 516,813.31
- -------------------------------------------------------------------------------
962,230.44 1,911,718.63 0.00 0.00 157,019,334.82
===============================================================================
Run: 09/26/95 09:04:22
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-2 224.191625 48.713811 1.025798 49.739609 0.000000 175.477814
A-3 1000.000000 0.000000 4.658733 4.658733 0.000000 1000.000000
A-4 1000.000000 0.000000 4.991499 4.991499 0.000000 1000.000000
A-5 1000.000000 0.000000 5.573841 5.573841 0.000000 1000.000000
A-6 1000.000000 0.000000 5.758934 5.758934 0.000000 1000.000000
A-8 1000.000000 0.000000 5.698629 5.698629 0.000000 1000.000000
A-9 1000.000000 0.000000 232.202000 232.202000 0.000000 1000.000000
A-10 811.035583 11.865271 4.554319 16.419590 0.000000 799.170311
A-12 461.297438 4.941989 2.878210 7.820199 0.000000 456.355449
A-13 461.294544 4.941951 3.645706 8.587657 0.000000 456.352593
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 0.964100 0.964100 0.000000 166.053934
A-17 211.173371 0.000000 1.240080 1.240080 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.600000 1.600000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 906.707104 3.785197 5.280133 9.065330 0.000000 902.921906
M-2 915.451648 3.821703 5.331056 9.152759 0.000000 911.629945
B-1 925.731018 3.864612 5.390914 9.255526 0.000000 921.866406
B-2 719.335417 3.002974 4.188981 7.191955 0.000000 716.332429
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,648.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,030.16
SUBSERVICER ADVANCES THIS MONTH 26,230.96
MASTER SERVICER ADVANCES THIS MONTH 3,060.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,816,753.13
(B) TWO MONTHLY PAYMENTS: 2 253,018.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 585,804.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,019,334.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 622
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 294,431.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 290,021.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.58614740 % 6.23972600 % 1.17412620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.57245370 % 6.25125146 % 1.17629480 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3210 %
BANKRUPTCY AMOUNT AVAILABLE 254,437.00
FRAUD AMOUNT AVAILABLE 1,624,691.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,850,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.77861599
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.80
POOL TRADING FACTOR: 54.40953242
................................................................................
Run: 09/26/95 09:09:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 29,975,844.48 7.470000 % 76,667.65
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 54,044,365.06 76,667.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,004.07 260,671.72 0.00 0.00 29,899,176.83
A-2 147,742.48 147,742.48 0.00 0.00 24,068,520.58
S-1 3,980.07 3,980.07 0.00 0.00 0.00
S-2 6,607.28 6,607.28 0.00 0.00 0.00
S-3 3,482.96 3,482.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
345,816.86 422,484.51 0.00 0.00 53,967,697.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 939.593282 2.403149 5.767610 8.170759 0.000000 937.190134
A-2 1000.000000 0.000000 6.138411 6.138411 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-95
DISTRIBUTION DATE 28-September-95
Run: 09/26/95 09:09:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ2
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8018
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,351.11
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,967,697.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 4,925,812.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.41975139
................................................................................
Run: 09/26/95 09:04:27 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-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4109
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944KT4 50,166,000.00 28,066,351.70 7.000000 % 602,082.68
A-2 760944KV9 20,040,000.00 13,989,329.85 7.000000 % 164,844.42
A-3 760944KS6 30,024,000.00 20,958,864.26 6.000000 % 246,970.50
A-4 760944LF3 10,008,000.00 6,986,288.07 10.000000 % 82,323.50
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 0.240113 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,787,620.61 7.000000 % 5,409.95
M-2 760944LC0 2,689,999.61 2,630,736.31 7.000000 % 2,459.07
M-3 760944LD8 1,613,999.76 1,578,441.78 7.000000 % 1,475.44
B-1 2,151,999.69 2,104,589.06 7.000000 % 1,967.25
B-2 1,075,999.84 1,052,294.52 7.000000 % 983.63
B-3 1,075,999.84 1,052,294.53 7.000000 % 983.63
- -------------------------------------------------------------------------------
215,199,968.62 174,308,810.69 1,109,500.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 163,089.48 765,172.16 0.00 0.00 27,464,269.02
A-2 81,289.96 246,134.38 0.00 0.00 13,824,485.43
A-3 104,390.50 351,361.00 0.00 0.00 20,711,893.76
A-4 57,994.72 140,318.22 0.00 0.00 6,903,964.57
A-5 129,762.20 129,762.20 0.00 0.00 22,331,000.00
A-6 106,199.18 106,199.18 0.00 0.00 18,276,000.00
A-7 196,958.91 196,958.91 0.00 0.00 33,895,000.00
A-8 81,584.40 81,584.40 0.00 0.00 14,040,000.00
A-9 9,064.93 9,064.93 0.00 0.00 1,560,000.00
A-10 34,743.84 34,743.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,631.02 39,040.97 0.00 0.00 5,782,210.66
M-2 15,286.82 17,745.89 0.00 0.00 2,628,277.24
M-3 9,172.10 10,647.54 0.00 0.00 1,576,966.34
B-1 12,229.46 14,196.71 0.00 0.00 2,102,621.81
B-2 6,114.73 7,098.36 0.00 0.00 1,051,310.89
B-3 6,114.74 7,098.37 0.00 0.00 1,051,310.90
- -------------------------------------------------------------------------------
1,047,626.99 2,157,127.06 0.00 0.00 173,199,310.62
===============================================================================
Run: 09/26/95 09:04:27
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-1 559.469595 12.001808 3.250996 15.252804 0.000000 547.467787
A-2 698.070352 8.225769 4.056385 12.282154 0.000000 689.844582
A-3 698.070352 8.225769 3.476902 11.702671 0.000000 689.844583
A-4 698.070351 8.225769 5.794836 14.020605 0.000000 689.844581
A-5 1000.000000 0.000000 5.810855 5.810855 0.000000 1000.000000
A-6 1000.000000 0.000000 5.810855 5.810855 0.000000 1000.000000
A-7 1000.000000 0.000000 5.810854 5.810854 0.000000 1000.000000
A-8 1000.000000 0.000000 5.810855 5.810855 0.000000 1000.000000
A-9 1000.000000 0.000000 5.810853 5.810853 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.969031 0.914152 5.682836 6.596988 0.000000 977.054880
M-2 977.969030 0.914153 5.682834 6.596987 0.000000 977.054878
M-3 977.969030 0.914151 5.682839 6.596990 0.000000 977.054879
B-1 977.969035 0.914150 5.682835 6.596985 0.000000 977.054885
B-2 977.969030 0.914154 5.682835 6.596989 0.000000 977.054876
B-3 977.969039 0.914154 5.682835 6.596989 0.000000 977.054885
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,517.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,234.02
SUBSERVICER ADVANCES THIS MONTH 10,949.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 865,514.91
(B) TWO MONTHLY PAYMENTS: 3 711,621.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 173,199,310.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 593
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 946,565.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.85010970 % 5.73510800 % 2.41478220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.80556910 % 5.76645150 % 2.42797940 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2401 %
BANKRUPTCY AMOUNT AVAILABLE 106,262.00
FRAUD AMOUNT AVAILABLE 1,772,420.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,302,252.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63829329
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.01
POOL TRADING FACTOR: 80.48296277
................................................................................
Run: 09/26/95 09:04:31 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-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4110
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944JW9 16,438,000.00 0.00 4.500000 % 0.00
A-2 760944JX7 9,974,000.00 4,311,258.62 5.250000 % 701,573.32
A-3 760944JY5 21,283,000.00 21,283,000.00 5.650000 % 0.00
A-4 760944JZ2 7,444,000.00 7,444,000.00 6.050000 % 0.00
A-5 760944KB3 28,305,000.00 28,305,000.00 6.400000 % 0.00
A-6 760944KC1 12,746,000.00 12,746,000.00 6.750000 % 0.00
A-7 760944KD9 46,874,000.00 26,124,535.25 6.600000 % 491,045.05
A-8 760944KE7 0.00 0.00 11.600000 % 0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 % 0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 % 0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 % 0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 % 0.00
A-13 760944KJ6 34,380,000.00 8,228,875.71 7.000000 % 68,652.05
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 0.144301 % 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 3,733,276.81 7.000000 % 15,313.76
M-2 760944KM9 2,343,800.00 2,133,327.05 7.000000 % 8,750.83
M-3 760944MF2 1,171,900.00 1,066,663.52 7.000000 % 4,375.41
B-1 1,406,270.00 1,279,987.11 7.000000 % 5,250.46
B-2 351,564.90 319,994.53 7.000000 % 1,312.61
- -------------------------------------------------------------------------------
234,376,334.90 134,474,918.60 1,296,273.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 18,814.05 720,387.37 0.00 0.00 3,609,685.30
A-3 99,953.96 99,953.96 0.00 0.00 21,283,000.00
A-4 37,435.23 37,435.23 0.00 0.00 7,444,000.00
A-5 150,578.12 150,578.12 0.00 0.00 28,305,000.00
A-6 71,514.88 71,514.88 0.00 0.00 12,746,000.00
A-7 143,321.46 634,366.51 0.00 0.00 25,633,490.20
A-8 62,974.58 62,974.58 0.00 0.00 0.00
A-9 85,713.45 85,713.45 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 47,880.34 116,532.39 0.00 0.00 8,160,223.66
A-14 14,610.28 14,610.28 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 16,129.79 16,129.79 0.00 0.00 0.00
R-I 4.94 4.94 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,722.36 37,036.12 0.00 0.00 3,717,963.05
M-2 12,412.93 21,163.76 0.00 0.00 2,124,576.22
M-3 6,206.46 10,581.87 0.00 0.00 1,062,288.11
B-1 7,447.70 12,698.16 0.00 0.00 1,274,736.65
B-2 1,861.90 3,174.51 0.00 0.00 318,681.92
- -------------------------------------------------------------------------------
798,582.43 2,094,855.92 0.00 0.00 133,178,645.11
===============================================================================
Run: 09/26/95 09:04:31
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-2 432.249711 70.340217 1.886309 72.226526 0.000000 361.909495
A-3 1000.000000 0.000000 4.696423 4.696423 0.000000 1000.000000
A-4 1000.000000 0.000000 5.028913 5.028913 0.000000 1000.000000
A-5 1000.000000 0.000000 5.319842 5.319842 0.000000 1000.000000
A-6 1000.000000 0.000000 5.610770 5.610770 0.000000 1000.000000
A-7 557.335308 10.475851 3.057590 13.533441 0.000000 546.859457
A-9 1000.000000 0.000000 5.818576 5.818576 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-13 239.350661 1.996860 1.392680 3.389540 0.000000 237.353801
A-14 461.333333 0.000000 2.435047 2.435047 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 49.350000 49.350000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 910.200119 3.733606 5.296070 9.029676 0.000000 906.466513
M-2 910.200124 3.733608 5.296070 9.029678 0.000000 906.466516
M-3 910.200119 3.733604 5.296066 9.029670 0.000000 906.466516
B-1 910.200111 3.733607 5.296067 9.029674 0.000000 906.466504
B-2 910.200449 3.733621 5.296063 9.029684 0.000000 906.466829
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,830.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,549.43
SUBSERVICER ADVANCES THIS MONTH 5,949.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 609,443.10
(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 133,178,645.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 518
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 744,662.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.65439360 % 5.15580700 % 1.18979930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.61891240 % 5.18463555 % 1.19645200 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1435 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,377,096.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,847,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61564838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.48
POOL TRADING FACTOR: 56.82256494
................................................................................
Run: 09/26/95 09:04:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LM8 85,336,000.00 0.00 7.500000 % 0.00
A-2 760944LL0 71,184,000.00 16,449,210.04 7.500000 % 950,247.88
A-3 760944LY2 81,356,000.00 36,075,297.04 6.250000 % 1,773,791.91
A-4 760944LN6 40,678,000.00 18,037,648.50 10.000000 % 886,895.95
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 0.144009 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,454,374.99 7.500000 % 0.00
M-2 760944LV8 6,257,900.00 6,115,527.25 7.500000 % 0.00
M-3 760944LW6 3,754,700.00 3,669,277.30 7.500000 % 0.00
B-1 5,757,200.00 5,626,218.67 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,690,793.39 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 291,834,202.66 3,610,935.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 102,036.24 1,052,284.12 0.00 0.00 15,498,962.16
A-3 186,482.50 1,960,274.41 0.00 0.00 34,301,505.13
A-4 149,186.00 1,036,081.95 0.00 0.00 17,150,752.55
A-5 413,077.43 413,077.43 0.00 0.00 66,592,000.00
A-6 326,078.83 326,078.83 0.00 0.00 52,567,000.00
A-7 331,494.14 331,494.14 0.00 0.00 53,440,000.00
A-8 89,486.05 89,486.05 0.00 0.00 14,426,000.00
A-9 34,759.52 34,759.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,766.68 80,766.68 0.00 0.00 13,454,374.99
M-2 0.00 0.00 0.00 0.00 6,115,527.25
M-3 0.00 0.00 0.00 0.00 3,669,277.30
B-1 0.00 0.00 0.00 0.00 5,626,218.67
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 241,101.87 2,581,363.03
- -------------------------------------------------------------------------------
1,713,367.39 5,324,303.13 0.00 241,101.87 288,113,836.56
===============================================================================
Run: 09/26/95 09:04:36
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-2 231.080159 13.349178 1.433415 14.782593 0.000000 217.730981
A-3 443.425157 21.802841 2.292179 24.095020 0.000000 421.622316
A-4 443.425156 21.802841 3.667486 25.470327 0.000000 421.622316
A-5 1000.000000 0.000000 6.203109 6.203109 0.000000 1000.000000
A-6 1000.000000 0.000000 6.203109 6.203109 0.000000 1000.000000
A-7 1000.000000 0.000000 6.203109 6.203109 0.000000 1000.000000
A-8 1000.000000 0.000000 6.203109 6.203109 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.249120 0.000000 5.866431 5.866431 0.000000 977.249120
M-2 977.249117 0.000000 0.000000 0.000000 0.000000 977.249117
M-3 977.249128 0.000000 0.000000 0.000000 0.000000 977.249128
B-1 977.249126 0.000000 0.000000 0.000000 0.000000 977.249126
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 977.249121 0.000000 0.000000 0.000000 0.000000 937.505927
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,313.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,363.31
SUBSERVICER ADVANCES THIS MONTH 36,560.19
MASTER SERVICER ADVANCES THIS MONTH 9,611.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,371,586.64
(B) TWO MONTHLY PAYMENTS: 1 112,624.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 598,890.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 288,113,836.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 999
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 1,336,378.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,787,861.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.26489600 % 7.96314500 % 3.77195940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.15134420 % 8.06597136 % 3.78268440 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1421 %
BANKRUPTCY AMOUNT AVAILABLE 238,887.00
FRAUD AMOUNT AVAILABLE 2,950,417.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,961,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08956746
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.38
POOL TRADING FACTOR: 57.55090505
................................................................................
Run: 09/26/95 09:00:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 41,804,592.84 6.921032 % 363,513.05
A-2 760944LJ5 5,265,582.31 2,668,252.87 6.921032 % 23,201.87
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 44,472,845.71 386,714.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 241,080.35 604,593.40 0.00 0.00 41,441,079.79
A-2 15,387.39 38,589.26 0.00 0.00 2,645,051.00
S-1 3,335.06 3,335.06 0.00 0.00 0.00
S-2 5,321.29 5,321.29 0.00 0.00 0.00
- -------------------------------------------------------------------------------
265,124.09 651,839.01 0.00 0.00 44,086,130.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 506.734622 4.406326 2.922257 7.328583 0.000000 502.328296
A-2 506.734624 4.406326 2.922258 7.328584 0.000000 502.328298
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:00:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,260.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,841.22
SUBSERVICER ADVANCES THIS MONTH 8,712.14
MASTER SERVICER ADVANCES THIS MONTH 5,476.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 846,605.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 221,191.07
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,210.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,086,130.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 145
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 772,127.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 347,462.69
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 7.92448978
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.68
POOL TRADING FACTOR: 50.23282964
................................................................................
Run: 09/26/95 09:04:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4112
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944NE4 28,889,000.00 8,123,369.15 6.500000 % 752,043.33
A-2 760944NF1 0.00 0.00 1.500000 % 0.00
A-3 760944NG9 14,581,000.00 4,100,067.36 5.000030 % 379,575.06
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 13,379,631.28 7.250000 % 81,480.69
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,626,973.38 6.379000 % 56,146.59
A-14 760944NP9 13,505,000.00 3,763,562.74 7.983069 % 21,949.91
A-15 760944NQ7 0.00 0.00 0.096545 % 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 3,572,848.22 7.000000 % 14,753.08
M-2 760944NW4 1,958,800.00 1,786,424.10 7.000000 % 7,376.54
M-3 760944NX2 1,305,860.00 1,190,943.31 7.000000 % 4,917.67
B-1 1,567,032.00 1,429,131.98 7.000000 % 5,901.20
B-2 783,516.00 714,566.00 7.000000 % 2,950.60
B-3 914,107.69 833,665.52 7.000000 % 3,442.40
- -------------------------------------------------------------------------------
261,172,115.69 170,726,183.04 1,330,537.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 43,945.19 795,988.52 0.00 0.00 7,371,325.82
A-2 10,141.20 10,141.20 0.00 0.00 0.00
A-3 17,061.83 396,636.89 0.00 0.00 3,720,492.30
A-4 34,682.99 34,682.99 0.00 0.00 7,938,000.00
A-5 104,674.36 104,674.36 0.00 0.00 21,873,000.00
A-6 62,767.38 62,767.38 0.00 0.00 12,561,000.00
A-7 138,386.30 138,386.30 0.00 0.00 23,816,000.00
A-8 104,824.01 104,824.01 0.00 0.00 18,040,000.00
A-9 198,383.69 198,383.69 0.00 0.00 35,577,000.00
A-10 53,297.11 53,297.11 0.00 0.00 0.00
A-11 80,731.68 162,212.37 0.00 0.00 13,298,150.59
A-12 14,106.48 14,106.48 0.00 0.00 2,400,000.00
A-13 51,109.81 107,256.40 0.00 0.00 9,570,826.79
A-14 25,005.23 46,955.14 0.00 0.00 3,741,612.83
A-15 13,718.05 13,718.05 0.00 0.00 0.00
R-I 2.90 2.90 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,814.90 35,567.98 0.00 0.00 3,558,095.14
M-2 10,407.46 17,784.00 0.00 0.00 1,779,047.56
M-3 6,938.27 11,855.94 0.00 0.00 1,186,025.64
B-1 8,325.92 14,227.12 0.00 0.00 1,423,230.78
B-2 4,162.96 7,113.56 0.00 0.00 711,615.40
B-3 4,856.80 8,299.20 0.00 0.00 830,223.12
- -------------------------------------------------------------------------------
1,008,344.52 2,338,881.59 0.00 0.00 169,395,645.97
===============================================================================
Run: 09/26/95 09:04:41
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4112
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 281.192466 26.032169 1.521174 27.553343 0.000000 255.160297
A-3 281.192467 26.032169 1.170141 27.202310 0.000000 255.160298
A-4 1000.000000 0.000000 4.369235 4.369235 0.000000 1000.000000
A-5 1000.000000 0.000000 4.785551 4.785551 0.000000 1000.000000
A-6 1000.000000 0.000000 4.997005 4.997005 0.000000 1000.000000
A-7 1000.000000 0.000000 5.810644 5.810644 0.000000 1000.000000
A-8 1000.000000 0.000000 5.810644 5.810644 0.000000 1000.000000
A-9 1000.000000 0.000000 5.576178 5.576178 0.000000 1000.000000
A-11 361.611656 2.202181 2.181937 4.384118 0.000000 359.409475
A-12 1000.000000 0.000000 5.877700 5.877700 0.000000 1000.000000
A-13 278.679212 1.625317 1.479514 3.104831 0.000000 277.053895
A-14 278.679211 1.625317 1.851554 3.476871 0.000000 277.053893
R-I 0.000000 0.000000 29.040000 29.040000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 911.999239 3.765846 5.313176 9.079022 0.000000 908.233393
M-2 911.999234 3.765846 5.313182 9.079028 0.000000 908.233388
M-3 911.999227 3.765848 5.313181 9.079029 0.000000 908.233379
B-1 911.999232 3.765845 5.313178 9.079023 0.000000 908.233386
B-2 911.999244 3.765845 5.313178 9.079023 0.000000 908.233399
B-3 911.999242 3.765847 5.313181 9.079028 0.000000 908.233394
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,851.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,686.31
SUBSERVICER ADVANCES THIS MONTH 10,653.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 676,386.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 418,054.29
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 169,395,645.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 623
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 625,570.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.41938020 % 3.83667900 % 1.74394080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.39877120 % 3.85084770 % 1.75038110 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0961 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 867,168.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55099708
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.15
POOL TRADING FACTOR: 64.85977476
................................................................................
Run: 09/26/95 09:04:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4113
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PA0 37,931,000.00 0.00 6.500000 % 0.00
A-2 760944PB8 17,277,000.00 0.00 6.500000 % 0.00
A-3 760944PC6 40,040,600.00 22,904,315.69 6.500000 % 694,279.38
A-4 760944QX9 38,099,400.00 9,161,716.67 10.000000 % 277,711.46
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 0.077748 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,250,671.49 7.500000 % 16,300.19
M-2 760944QJ0 3,365,008.00 3,295,760.00 7.500000 % 7,409.18
M-3 760944QK7 2,692,006.00 2,642,289.54 7.500000 % 0.00
B-1 2,422,806.00 2,379,927.42 7.500000 % 0.00
B-2 1,480,605.00 1,456,713.33 7.500000 % 0.00
B-3 1,480,603.82 1,430,895.37 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 167,529,849.51 995,700.21
===============================================================================
_______________________________________________________________________________
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-3 123,850.28 818,129.66 0.00 0.00 22,210,036.31
A-4 76,215.48 353,926.94 0.00 0.00 8,884,005.21
A-5 384,682.96 384,682.96 0.00 0.00 61,656,000.00
A-6 56,277.41 56,277.41 0.00 0.00 9,020,000.00
A-7 231,785.58 231,785.58 0.00 0.00 37,150,000.00
A-8 57,285.42 57,285.42 0.00 0.00 9,181,560.00
A-9 10,835.44 10,835.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,238.26 61,538.45 0.00 0.00 7,234,371.30
M-2 20,562.84 27,972.02 0.00 0.00 3,288,350.82
M-3 3,975.92 3,975.92 0.00 0.00 2,642,289.54
B-1 0.00 0.00 0.00 0.00 2,379,927.42
B-2 0.00 0.00 0.00 0.00 1,456,713.33
B-3 0.00 0.00 0.00 0.00 1,413,113.34
- -------------------------------------------------------------------------------
1,010,709.59 2,006,409.80 0.00 0.00 166,516,367.27
===============================================================================
Run: 09/26/95 09:04:46
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4113
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 572.027285 17.339385 3.093117 20.432502 0.000000 554.687900
A-4 240.468791 7.289129 2.000438 9.289567 0.000000 233.179662
A-5 1000.000000 0.000000 6.239181 6.239181 0.000000 1000.000000
A-6 1000.000000 0.000000 6.239181 6.239181 0.000000 1000.000000
A-7 1000.000000 0.000000 6.239181 6.239181 0.000000 1000.000000
A-8 1000.000000 0.000000 6.239182 6.239182 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.421159 2.201831 6.110787 8.312618 0.000000 977.219328
M-2 979.421148 2.201831 6.110785 8.312616 0.000000 977.219317
M-3 981.531817 0.000000 1.476936 1.476936 0.000000 981.531817
B-1 982.302099 0.000000 0.000000 0.000000 0.000000 982.302099
B-2 983.863576 0.000000 0.000000 0.000000 0.000000 983.863576
B-3 966.426907 0.000000 0.000000 0.000000 0.000000 954.416922
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,045.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,507.27
SUBSERVICER ADVANCES THIS MONTH 18,258.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,666,747.07
(B) TWO MONTHLY PAYMENTS: 1 282,808.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 631,666.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 166,516,367.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 578
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 636,859.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.98330230 % 7.87246000 % 3.14423740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.94116770 % 7.90613672 % 3.15269550 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0779 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,701,380.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,812.82
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02669610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.95
POOL TRADING FACTOR: 61.85586647
................................................................................
Run: 09/26/95 09:04:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4114
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PH5 29,659,000.00 17,576,466.48 7.000000 % 909,722.05
A-2 760944PP7 20,000,000.00 16,610,713.05 7.000000 % 255,187.30
A-3 760944PQ5 20,000,000.00 16,959,729.45 7.000000 % 228,909.04
A-4 760944PR3 44,814,000.00 38,857,860.82 7.000000 % 448,451.57
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 13,576,023.68 7.000000 % 107,214.49
A-8 760944PV4 37,500,000.00 37,500,000.00 7.000000 % 0.00
A-9 760944PW2 43,057,000.00 43,057,000.00 7.000000 % 0.00
A-10 760944PJ1 2,700,000.00 2,700,000.00 7.000000 % 0.00
A-11 760944PK8 23,600,000.00 23,600,000.00 7.000000 % 0.00
A-12 760944PL6 22,750,000.00 4,286,344.15 6.579000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 7.982328 % 0.00
A-14 760944PN2 0.00 0.00 0.210055 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,483,199.38 7.000000 % 7,882.37
M-2 760944PY8 4,333,550.00 4,241,633.93 7.000000 % 3,941.22
M-3 760944PZ5 2,600,140.00 2,544,990.14 7.000000 % 2,364.74
B-1 2,773,475.00 2,714,648.64 7.000000 % 2,522.38
B-2 1,560,100.00 1,527,009.76 7.000000 % 1,418.86
B-3 1,733,428.45 1,696,662.01 7.000000 % 1,576.50
- -------------------------------------------------------------------------------
346,680,823.45 293,952,286.12 1,969,190.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 102,354.40 1,012,076.45 0.00 0.00 16,666,744.43
A-2 96,730.46 351,917.76 0.00 0.00 16,355,525.75
A-3 98,762.91 327,671.95 0.00 0.00 16,730,820.41
A-4 226,283.99 674,735.56 0.00 0.00 38,409,409.25
A-5 152,863.66 152,863.66 0.00 0.00 26,250,000.00
A-6 174,311.16 174,311.16 0.00 0.00 29,933,000.00
A-7 79,058.31 186,272.80 0.00 0.00 13,468,809.19
A-8 218,376.66 218,376.66 0.00 0.00 37,500,000.00
A-9 250,737.17 250,737.17 0.00 0.00 43,057,000.00
A-10 15,723.12 15,723.12 0.00 0.00 2,700,000.00
A-11 137,431.71 137,431.71 0.00 0.00 23,600,000.00
A-12 23,459.77 23,459.77 0.00 0.00 4,286,344.15
A-13 12,198.79 12,198.79 0.00 0.00 1,837,004.63
A-14 51,367.27 51,367.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,400.87 57,283.24 0.00 0.00 8,475,317.01
M-2 24,700.63 28,641.85 0.00 0.00 4,237,692.71
M-3 14,820.44 17,185.18 0.00 0.00 2,542,625.40
B-1 15,808.42 18,330.80 0.00 0.00 2,712,126.26
B-2 8,892.36 10,311.22 0.00 0.00 1,525,590.90
B-3 9,880.33 11,456.83 0.00 0.00 1,695,085.51
- -------------------------------------------------------------------------------
1,763,162.43 3,732,352.95 0.00 0.00 291,983,095.60
===============================================================================
Run: 09/26/95 09:04:50
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4114
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 592.618311 30.672715 3.451040 34.123755 0.000000 561.945596
A-2 830.535653 12.759365 4.836523 17.595888 0.000000 817.776288
A-3 847.986473 11.445452 4.938146 16.383598 0.000000 836.541021
A-4 867.091998 10.006953 5.049404 15.056357 0.000000 857.085046
A-5 1000.000000 0.000000 5.823378 5.823378 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823378 5.823378 0.000000 1000.000000
A-7 905.068245 7.147633 5.270554 12.418187 0.000000 897.920613
A-8 1000.000000 0.000000 5.823378 5.823378 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823378 5.823378 0.000000 1000.000000
A-10 1000.000000 0.000000 5.823378 5.823378 0.000000 1000.000000
A-11 1000.000000 0.000000 5.823378 5.823378 0.000000 1000.000000
A-12 188.410732 0.000000 1.031199 1.031199 0.000000 188.410732
A-13 188.410731 0.000000 1.251158 1.251158 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.789664 0.909466 5.699861 6.609327 0.000000 977.880198
M-2 978.789660 0.909467 5.699860 6.609327 0.000000 977.880193
M-3 978.789657 0.909466 5.699862 6.609328 0.000000 977.880191
B-1 978.789656 0.909466 5.699860 6.609326 0.000000 977.880190
B-2 978.789667 0.909467 5.699865 6.609332 0.000000 977.880200
B-3 978.789756 0.909469 5.699866 6.609335 0.000000 977.880287
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,074.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,970.55
SUBSERVICER ADVANCES THIS MONTH 10,730.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,212,207.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,495.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 291,983,095.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 992
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,696,057.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.78517470 % 5.19466100 % 2.02016470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.74326560 % 5.22483505 % 2.03189940 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2096 %
BANKRUPTCY AMOUNT AVAILABLE 125,183.00
FRAUD AMOUNT AVAILABLE 2,950,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,734,895.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64607094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.83
POOL TRADING FACTOR: 84.22245358
................................................................................
Run: 09/26/95 09:04:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4115
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ML9 14,417,000.00 0.00 6.500000 % 0.00
A-2 760944MG0 25,150,000.00 20,921,198.44 5.500000 % 951,569.24
A-3 760944MH8 12,946,000.00 11,254,479.38 6.950000 % 380,627.70
A-4 760944MJ4 0.00 0.00 2.050000 % 0.00
A-5 760944MV7 22,700,000.00 17,805,601.34 6.500000 % 320,607.74
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 6.937500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.552063 % 0.00
A-17 760944MU9 0.00 0.00 0.273153 % 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 2,489,832.99 6.500000 % 10,513.99
M-2 760944NA2 1,368,000.00 1,243,552.96 6.500000 % 5,251.24
M-3 760944NB0 912,000.00 829,035.30 6.500000 % 3,500.82
B-1 729,800.00 663,410.05 6.500000 % 2,801.43
B-2 547,100.00 497,330.29 6.500000 % 2,100.11
B-3 547,219.77 497,439.10 6.500000 % 2,100.57
- -------------------------------------------------------------------------------
182,383,319.77 146,684,841.33 1,679,072.84
===============================================================================
_______________________________________________________________________________
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 95,537.72 1,047,106.96 0.00 0.00 19,969,629.20
A-3 64,943.52 445,571.22 0.00 0.00 10,873,851.68
A-4 19,156.00 19,156.00 0.00 0.00 0.00
A-5 96,093.86 416,701.60 0.00 0.00 17,484,993.60
A-6 53,914.36 53,914.36 0.00 0.00 11,100,000.00
A-7 87,914.41 87,914.41 0.00 0.00 16,290,000.00
A-8 68,739.46 68,739.46 0.00 0.00 12,737,000.00
A-9 39,396.88 39,396.88 0.00 0.00 7,300,000.00
A-10 82,031.86 82,031.86 0.00 0.00 15,200,000.00
A-11 21,870.66 21,870.66 0.00 0.00 3,694,424.61
A-12 8,803.41 8,803.41 0.00 0.00 1,989,305.77
A-13 66,698.50 66,698.50 0.00 0.00 11,476,048.76
A-14 23,820.81 23,820.81 0.00 0.00 5,296,638.91
A-15 21,280.18 21,280.18 0.00 0.00 3,694,424.61
A-16 7,860.22 7,860.22 0.00 0.00 1,705,118.82
A-17 33,267.28 33,267.28 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 13,437.22 23,951.21 0.00 0.00 2,479,319.00
M-2 6,711.25 11,962.49 0.00 0.00 1,238,301.72
M-3 4,474.17 7,974.99 0.00 0.00 825,534.48
B-1 3,580.31 6,381.74 0.00 0.00 660,608.62
B-2 2,684.01 4,784.12 0.00 0.00 495,230.18
B-3 2,684.59 4,785.16 0.00 0.00 495,338.53
- -------------------------------------------------------------------------------
824,900.87 2,503,973.71 0.00 0.00 145,005,768.49
===============================================================================
Run: 09/26/95 09:04:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4115
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 831.856797 37.835755 3.798717 41.634472 0.000000 794.021042
A-3 869.340289 29.401182 5.016493 34.417675 0.000000 839.939107
A-5 784.387724 14.123689 4.233210 18.356899 0.000000 770.264035
A-6 1000.000000 0.000000 4.857150 4.857150 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396833 5.396833 0.000000 1000.000000
A-8 1000.000000 0.000000 5.396833 5.396833 0.000000 1000.000000
A-9 1000.000000 0.000000 5.396833 5.396833 0.000000 1000.000000
A-10 1000.000000 0.000000 5.396833 5.396833 0.000000 1000.000000
A-11 738.884922 0.000000 4.374132 4.374132 0.000000 738.884922
A-12 738.884916 0.000000 3.269838 3.269838 0.000000 738.884916
A-13 738.884919 0.000000 4.294380 4.294380 0.000000 738.884920
A-14 738.884919 0.000000 3.323020 3.323020 0.000000 738.884919
A-15 738.884922 0.000000 4.256036 4.256036 0.000000 738.884922
A-16 738.884921 0.000000 3.406096 3.406096 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-1 909.029934 3.838624 4.905885 8.744509 0.000000 905.191311
M-2 909.029942 3.838626 4.905885 8.744511 0.000000 905.191316
M-3 909.029934 3.838618 4.905888 8.744506 0.000000 905.191316
B-1 909.029940 3.838627 4.905878 8.744505 0.000000 905.191313
B-2 909.029958 3.838622 4.905886 8.744508 0.000000 905.191336
B-3 909.029840 3.838622 4.905872 8.744494 0.000000 905.191218
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:04:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,133.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,758.96
SUBSERVICER ADVANCES THIS MONTH 1,796.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 184,818.26
(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 145,005,768.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,059,656.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.75920690 % 3.11035600 % 1.13043680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.72821650 % 3.13308584 % 1.13869770 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2731 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 745,973.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,032,966.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13701669
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.32
POOL TRADING FACTOR: 79.50604730
................................................................................
Run: 09/26/95 09:05:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,811,730.65 6.500000 % 707,012.55
A-5 760944QB7 30,000,000.00 15,064,609.42 7.050000 % 152,475.11
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 30,652,892.96 10.000000 % 310,250.54
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 0.129139 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,712,714.87 7.500000 % 5,762.68
M-2 760944QU5 3,432,150.00 3,356,259.66 7.500000 % 0.00
M-3 760944QV3 2,059,280.00 2,013,746.02 7.500000 % 0.00
B-1 2,196,565.00 2,147,995.40 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 1,273,346.56 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 149,372,972.17 1,175,500.88
===============================================================================
_______________________________________________________________________________
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-4 117,674.98 824,687.53 0.00 0.00 21,104,718.10
A-5 88,151.08 240,626.19 0.00 0.00 14,912,134.31
A-6 259,185.05 259,185.05 0.00 0.00 48,041,429.00
A-7 254,420.51 564,671.05 0.00 0.00 30,342,642.42
A-8 93,935.81 93,935.81 0.00 0.00 15,090,000.00
A-9 12,450.07 12,450.07 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 16,010.72 16,010.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 83,733.87 89,496.55 0.00 0.00 6,706,952.19
M-2 28,885.27 28,885.27 0.00 0.00 3,356,259.66
M-3 0.00 0.00 0.00 0.00 2,013,746.02
B-1 0.00 0.00 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,264,762.18
- -------------------------------------------------------------------------------
954,447.36 2,129,948.24 0.00 0.00 148,188,886.91
===============================================================================
Run: 09/26/95 09:05:00
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-4 815.696733 26.440260 4.400710 30.840970 0.000000 789.256473
A-5 502.153647 5.082504 2.938369 8.020873 0.000000 497.071144
A-6 1000.000000 0.000000 5.395032 5.395032 0.000000 1000.000000
A-7 556.874046 5.636351 4.622082 10.258433 0.000000 551.237695
A-8 1000.000000 0.000000 6.225037 6.225037 0.000000 1000.000000
A-9 1000.000000 0.000000 6.225035 6.225035 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.888392 0.839490 12.198102 13.037592 0.000000 977.048902
M-2 977.888396 0.000000 8.416086 8.416086 0.000000 977.888397
M-3 977.888398 0.000000 0.000000 0.000000 0.000000 977.888398
B-1 977.888385 0.000000 0.000000 0.000000 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 927.519929 0.000000 0.000000 0.000000 0.000000 921.266970
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,440.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,629.49
SUBSERVICER ADVANCES THIS MONTH 24,978.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,763,021.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,709,685.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,188,886.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 512
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,055,852.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.81169070 % 8.08896000 % 3.09934890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.73197350 % 8.14970550 % 3.11832100 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1293 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,507,931.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,337,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11246264
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.94
POOL TRADING FACTOR: 53.97125666
................................................................................
Run: 09/26/95 09:05:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 29,442,679.65 7.000000 % 1,363,035.72
A-2 760944RC4 15,690,000.00 107,011.36 7.000000 % 107,011.36
A-3 760944RD2 16,985,000.00 16,985,000.00 7.000000 % 1,251,549.15
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 91,657,018.24 7.000000 % 2,041,197.17
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 0.192721 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,150,741.27 7.000000 % 14,687.00
M-2 760944RM2 4,674,600.00 4,575,321.71 7.000000 % 0.00
M-3 760944RN0 3,739,700.00 3,660,276.93 7.000000 % 0.00
B-1 2,804,800.00 2,745,232.16 7.000000 % 0.00
B-2 935,000.00 915,142.63 7.000000 % 0.00
B-3 1,870,098.07 1,830,381.26 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 318,840,805.21 4,777,480.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,363.29 1,533,399.01 0.00 0.00 28,079,643.93
A-2 619.19 107,630.55 0.00 0.00 0.00
A-3 98,279.80 1,349,828.95 0.00 0.00 15,733,450.85
A-4 70,904.96 70,904.96 0.00 0.00 12,254,000.00
A-5 42,390.21 42,390.21 0.00 0.00 7,326,000.00
A-6 425,562.80 425,562.80 0.00 0.00 73,547,000.00
A-7 49,472.61 49,472.61 0.00 0.00 8,550,000.00
A-8 530,352.25 2,571,549.42 0.00 0.00 89,615,821.07
A-9 191,270.94 191,270.94 0.00 0.00 33,056,000.00
A-10 133,309.88 133,309.88 0.00 0.00 23,039,000.00
A-11 50,792.83 50,792.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,948.66 67,635.66 0.00 0.00 9,136,054.27
M-2 3,563.66 3,563.66 0.00 0.00 4,575,321.71
M-3 0.00 0.00 0.00 0.00 3,660,276.93
B-1 0.00 0.00 0.00 0.00 2,745,232.16
B-2 0.00 0.00 0.00 0.00 915,142.63
B-3 0.00 0.00 0.00 0.00 1,808,350.37
- -------------------------------------------------------------------------------
1,819,831.08 6,597,311.48 0.00 0.00 314,041,293.92
===============================================================================
Run: 09/26/95 09:05:04
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-1 653.164134 30.237942 3.779384 34.017326 0.000000 622.926191
A-2 6.820354 6.820354 0.039464 6.859818 0.000000 0.000000
A-3 1000.000000 73.685555 5.786270 79.471825 0.000000 926.314445
A-4 1000.000000 0.000000 5.786271 5.786271 0.000000 1000.000000
A-5 1000.000000 0.000000 5.786269 5.786269 0.000000 1000.000000
A-6 1000.000000 0.000000 5.786270 5.786270 0.000000 1000.000000
A-7 1000.000000 0.000000 5.786270 5.786270 0.000000 1000.000000
A-8 796.532704 17.738743 4.608953 22.347696 0.000000 778.793961
A-9 1000.000000 0.000000 5.786270 5.786270 0.000000 1000.000000
A-10 1000.000000 0.000000 5.786270 5.786270 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.762182 1.570920 5.663382 7.234302 0.000000 977.191262
M-2 978.762185 0.000000 0.762345 0.762345 0.000000 978.762185
M-3 978.762181 0.000000 0.000000 0.000000 0.000000 978.762182
B-1 978.762179 0.000000 0.000000 0.000000 0.000000 978.762179
B-2 978.762171 0.000000 0.000000 0.000000 0.000000 978.762171
B-3 978.762178 0.000000 0.000000 0.000000 0.000000 966.981571
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,175.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,210.00
SUBSERVICER ADVANCES THIS MONTH 28,002.60
MASTER SERVICER ADVANCES THIS MONTH 2,661.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,801,699.17
(B) TWO MONTHLY PAYMENTS: 2 599,278.24
(C) THREE OR MORE MONTHLY PAYMENTS: 2 587,442.88
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,093,378.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 314,041,293.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,062
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 396,354.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,287,769.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.82491590 % 5.45298500 % 1.72209950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.72695070 % 5.53164608 % 1.74140320 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1922 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,202,111.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,218,975.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58822199
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.02
POOL TRADING FACTOR: 83.97533363
................................................................................
Run: 09/26/95 09:05:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4118
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944RQ3 99,235,000.00 79,906,570.68 6.500000 % 766,199.01
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 4,500,169.57 6.500000 % 3,258.29
A-7 760944RW0 0.00 0.00 0.298127 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,136,257.99 6.500000 % 8,865.01
M-2 760944RY6 779,000.00 711,872.76 6.500000 % 2,954.12
M-3 760944RZ3 779,100.00 711,964.16 6.500000 % 2,954.50
B-1 701,100.00 640,685.51 6.500000 % 2,658.71
B-2 389,500.00 355,936.38 6.500000 % 1,477.06
B-3 467,420.45 427,142.31 6.500000 % 1,772.54
- -------------------------------------------------------------------------------
155,801,920.45 124,144,345.16 790,139.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 431,898.94 1,198,097.95 0.00 0.00 79,140,371.67
A-2 28,106.26 28,106.26 0.00 0.00 5,200,000.00
A-3 60,606.81 60,606.81 0.00 0.00 11,213,000.00
A-4 76,001.68 76,001.68 0.00 0.00 13,246,094.21
A-5 23,130.94 23,130.94 0.00 0.00 5,094,651.59
A-6 24,323.64 27,581.93 0.00 0.00 4,496,911.28
A-7 30,776.13 30,776.13 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 11,546.58 20,411.59 0.00 0.00 2,127,392.98
M-2 3,847.71 6,801.83 0.00 0.00 708,918.64
M-3 3,848.20 6,802.70 0.00 0.00 709,009.66
B-1 3,462.94 6,121.65 0.00 0.00 638,026.80
B-2 1,923.85 3,400.91 0.00 0.00 354,459.32
B-3 2,308.72 4,081.26 0.00 0.00 425,369.77
- -------------------------------------------------------------------------------
701,782.41 1,491,921.65 0.00 0.00 123,354,205.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 805.225683 7.721056 4.352284 12.073340 0.000000 797.504627
A-2 1000.000000 0.000000 5.405050 5.405050 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405049 5.405049 0.000000 1000.000000
A-4 617.533530 0.000000 3.543202 3.543202 0.000000 617.533530
A-5 617.533526 0.000000 2.803750 2.803750 0.000000 617.533526
A-6 900.033914 0.651658 4.864728 5.516386 0.000000 899.382256
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 913.828973 3.792193 4.939291 8.731484 0.000000 910.036780
M-2 913.828960 3.792195 4.939294 8.731489 0.000000 910.036765
M-3 913.828982 3.792196 4.939289 8.731485 0.000000 910.036786
B-1 913.828997 3.792198 4.939295 8.731493 0.000000 910.036799
B-2 913.828960 3.792195 4.939281 8.731476 0.000000 910.036765
B-3 913.828888 3.792196 4.939300 8.731496 0.000000 910.036692
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,277.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,219.61
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 123,354,205.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 457
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 274,967.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.98543200 % 2.86770600 % 1.14686190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.97648320 % 2.87409842 % 1.14941840 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2982 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,251,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,698,573.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19715542
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.36
POOL TRADING FACTOR: 79.17373904
................................................................................
Run: 09/26/95 09:05:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944SB5 46,831,871.00 0.00 6.500000 % 0.00
A-2 760944SC3 37,616,000.00 0.00 7.000000 % 0.00
A-3 760944SD1 49,533,152.00 39,545,763.22 7.050000 % 1,515,599.56
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 11,991,025.00 6.750000 % 341,009.90
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 0.081600 % 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 10,127,494.73 7.500000 % 8,799.62
M-2 760944SP4 5,640,445.00 5,524,087.92 7.500000 % 4,799.79
M-3 760944SQ2 3,760,297.00 3,689,222.36 7.500000 % 3,205.51
B-1 2,820,222.00 2,771,416.49 7.500000 % 2,408.04
B-2 940,074.00 925,342.52 7.500000 % 804.02
B-3 1,880,150.99 1,820,834.18 7.500000 % 1,582.09
- -------------------------------------------------------------------------------
376,029,704.99 246,003,540.42 1,878,208.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 231,704.37 1,747,303.93 0.00 0.00 38,030,163.66
A-4 149,102.57 149,102.57 0.00 0.00 24,745,827.00
A-5 67,267.50 408,277.40 0.00 0.00 11,650,015.10
A-6 27,405.27 27,405.27 0.00 0.00 0.00
A-7 340,719.43 340,719.43 0.00 0.00 54,662,626.00
A-8 225,812.14 225,812.14 0.00 0.00 36,227,709.00
A-9 214,088.81 214,088.81 0.00 0.00 34,346,901.00
A-10 122,327.06 122,327.06 0.00 0.00 19,625,291.00
A-11 16,683.09 16,683.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 63,126.02 71,925.64 0.00 0.00 10,118,695.11
M-2 34,432.38 39,232.17 0.00 0.00 5,519,288.13
M-3 22,995.42 26,200.93 0.00 0.00 3,686,016.85
B-1 17,274.61 19,682.65 0.00 0.00 2,769,008.45
B-2 5,767.78 6,571.80 0.00 0.00 924,538.50
B-3 11,349.50 12,931.59 0.00 0.00 1,819,252.09
- -------------------------------------------------------------------------------
1,550,055.95 3,428,264.48 0.00 0.00 244,125,331.89
===============================================================================
Run: 09/26/95 09:05:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 798.369610 30.597681 4.677763 35.275444 0.000000 767.771929
A-4 1000.000000 0.000000 6.025362 6.025362 0.000000 1000.000000
A-5 254.813074 7.246568 1.429456 8.676024 0.000000 247.566506
A-7 1000.000000 0.000000 6.233133 6.233133 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233133 6.233133 0.000000 1000.000000
A-9 1000.000000 0.000000 6.233133 6.233133 0.000000 1000.000000
A-10 1000.000000 0.000000 6.233134 6.233134 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-1 979.370944 0.850960 6.104549 6.955509 0.000000 978.519984
M-2 979.370940 0.850959 6.104550 6.955509 0.000000 978.519980
M-3 981.098663 0.852462 6.115320 6.967782 0.000000 980.246201
B-1 982.694444 0.853848 6.125266 6.979114 0.000000 981.840596
B-2 984.329446 0.855273 6.135453 6.990726 0.000000 983.474173
B-3 968.451039 0.841470 6.036483 6.877953 0.000000 967.609569
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,705.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,827.33
SUBSERVICER ADVANCES THIS MONTH 22,893.21
MASTER SERVICER ADVANCES THIS MONTH 1,583.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,871,989.35
(B) TWO MONTHLY PAYMENTS: 1 235,528.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,114,256.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,125,331.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 813
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 223,381.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,664,459.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.89510550 % 7.86200300 % 2.24289180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.82620980 % 7.91560628 % 2.25818390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0814 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,480,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,482,113.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99879313
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.29
POOL TRADING FACTOR: 64.92182098
................................................................................
Run: 09/26/95 09:09:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ3 (POOL # 8020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UW6 40,617,070.70 38,734,421.34 6.970000 % 101,223.19
A-2 760944UX4 30,021,313.12 30,021,313.12 6.970000 % 0.00
S 760944UV8 0.00 0.00 0.500000 % 0.00
R 760944UY2 100.00 0.00 6.970000 % 0.00
- -------------------------------------------------------------------------------
70,638,483.82 68,755,734.46 101,223.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 247,189.79 348,412.98 0.00 0.00 38,633,198.15
A-2 191,549.81 191,549.81 0.00 0.00 30,021,313.12
S 15,001.54 15,001.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
453,741.14 554,964.33 0.00 0.00 68,654,511.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 953.648815 2.492134 6.085860 8.577994 0.000000 951.156681
A-2 1000.000000 0.000000 6.380461 6.380461 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-95
DISTRIBUTION DATE 28-September-95
Run: 09/26/95 09:09:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ3
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,718.89
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,654,511.27
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 619,736.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 97.19137155
................................................................................
Run: 09/26/95 09:05:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,027,005.46 9.860000 % 75,767.87
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 23,592,823.96 6.350000 % 333,378.61
A-4 760944TB4 46,926,000.00 46,926,000.00 6.350000 % 0.00
A-5 760944TD0 39,000,000.00 39,000,000.00 7.000000 % 0.00
A-6 760944TE8 4,288,000.00 4,288,000.00 7.000000 % 0.00
A-7 760944TF5 30,764,000.00 30,764,000.00 7.000000 % 0.00
A-8 760944TG3 4,920,631.00 4,920,631.00 6.679000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 7.898790 % 0.00
A-10 760944TC2 0.00 0.00 0.106958 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,245,754.90 7.000000 % 4,808.23
M-2 760944TK4 3,210,000.00 3,147,452.95 7.000000 % 2,884.94
M-3 760944TL2 2,141,000.00 2,099,282.46 7.000000 % 1,924.19
B-1 1,070,000.00 1,049,150.99 7.000000 % 961.65
B-2 642,000.00 629,490.58 7.000000 % 576.99
B-3 963,170.23 944,402.74 7.000000 % 865.64
- -------------------------------------------------------------------------------
214,013,270.23 180,391,364.04 421,168.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 131,631.05 207,398.92 0.00 0.00 15,951,237.59
A-2 0.00 0.00 0.00 0.00 0.00
A-3 124,790.84 458,169.45 0.00 0.00 23,259,445.35
A-4 248,208.31 248,208.31 0.00 0.00 46,926,000.00
A-5 227,400.65 227,400.65 0.00 0.00 39,000,000.00
A-6 25,002.41 25,002.41 0.00 0.00 4,288,000.00
A-7 179,378.30 179,378.30 0.00 0.00 30,764,000.00
A-8 27,375.45 27,375.45 0.00 0.00 4,920,631.00
A-9 11,562.52 11,562.52 0.00 0.00 1,757,369.00
A-10 16,071.49 16,071.49 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,586.88 35,395.11 0.00 0.00 5,240,946.67
M-2 18,352.12 21,237.06 0.00 0.00 3,144,568.01
M-3 12,240.46 14,164.65 0.00 0.00 2,097,358.27
B-1 6,117.38 7,079.03 0.00 0.00 1,048,189.34
B-2 3,670.43 4,247.42 0.00 0.00 628,913.59
B-3 5,506.62 6,372.26 0.00 0.00 943,537.10
- -------------------------------------------------------------------------------
1,067,894.93 1,489,063.05 0.00 0.00 179,970,195.92
===============================================================================
Run: 09/26/95 09:05:17
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-1 721.774621 3.412199 5.927991 9.340190 0.000000 718.362422
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 912.681778 12.896658 4.827499 17.724157 0.000000 899.785120
A-4 1000.000000 0.000000 5.289356 5.289356 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830786 5.830786 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830786 5.830786 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830786 5.830786 0.000000 1000.000000
A-8 1000.000000 0.000000 5.563402 5.563402 0.000000 1000.000000
A-9 1000.000000 0.000000 6.579449 6.579449 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 980.514935 0.898735 5.717174 6.615909 0.000000 979.616200
M-2 980.514938 0.898735 5.717171 6.615906 0.000000 979.616203
M-3 980.514928 0.898734 5.717170 6.615904 0.000000 979.616193
B-1 980.514944 0.898738 5.717178 6.615916 0.000000 979.616206
B-2 980.514922 0.898738 5.717181 6.615919 0.000000 979.616184
B-3 980.514877 0.898740 5.717172 6.615912 0.000000 979.616137
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,979.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,977.08
SUBSERVICER ADVANCES THIS MONTH 9,361.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,372,656.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 179,970,195.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 617
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 255,822.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.72939990 % 5.81651500 % 1.45408530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.71906500 % 5.82478276 % 1.45615220 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1071 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,805,337.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,279,342.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58440809
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.21
POOL TRADING FACTOR: 84.09300775
................................................................................
Run: 09/26/95 09:05:21 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-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 42,927,504.20 6.038793 % 620,268.67
A-2 760944UF3 47,547,000.00 37,503,109.46 6.650000 % 298,103.30
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 26,540,787.63 7.000000 % 174,673.47
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 0.123190 % 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 3,581,922.18 7.000000 % 14,650.00
M-2 760944UR7 1,948,393.00 1,790,958.30 7.000000 % 7,324.99
M-3 760944US5 1,298,929.00 1,193,972.52 7.000000 % 4,883.33
B-1 909,250.00 835,780.46 7.000000 % 3,418.33
B-2 389,679.00 358,192.03 7.000000 % 1,465.00
B-3 649,465.07 596,986.82 7.000000 % 2,441.65
- -------------------------------------------------------------------------------
259,785,708.07 161,077,213.60 1,127,228.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 215,508.30 835,776.97 0.00 0.00 42,307,235.53
A-2 207,332.38 505,435.68 0.00 0.00 37,205,006.16
A-3 73,267.84 73,267.84 0.00 0.00 0.00
A-4 105,547.65 105,547.65 0.00 0.00 22,048,000.00
A-5 44,123.33 44,123.33 0.00 0.00 8,492,000.00
A-6 88,501.03 88,501.03 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 154,450.76 329,124.23 0.00 0.00 26,366,114.16
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 16,496.29 16,496.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,844.55 35,494.55 0.00 0.00 3,567,272.18
M-2 10,422.26 17,747.25 0.00 0.00 1,783,633.31
M-3 6,948.17 11,831.50 0.00 0.00 1,189,089.19
B-1 4,863.72 8,282.05 0.00 0.00 832,362.13
B-2 2,084.45 3,549.45 0.00 0.00 356,727.03
B-3 3,474.08 5,915.73 0.00 0.00 594,545.17
- -------------------------------------------------------------------------------
953,864.81 2,081,093.55 0.00 0.00 159,949,984.86
===============================================================================
Run: 09/26/95 09:05:21
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-1 672.570805 9.718119 3.376497 13.094616 0.000000 662.852686
A-2 788.758691 6.269655 4.360578 10.630233 0.000000 782.489035
A-4 1000.000000 0.000000 4.787176 4.787176 0.000000 1000.000000
A-5 1000.000000 0.000000 5.195870 5.195870 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819373 5.819373 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 408.785196 2.690347 2.378874 5.069221 0.000000 406.094849
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-1 919.197684 3.759503 5.349156 9.108659 0.000000 915.438181
M-2 919.197667 3.759503 5.349157 9.108660 0.000000 915.438164
M-3 919.197677 3.759505 5.349153 9.108658 0.000000 915.438173
B-1 919.197646 3.759505 5.349156 9.108661 0.000000 915.438141
B-2 919.197673 3.759505 5.349146 9.108651 0.000000 915.438168
B-3 919.197733 3.759509 5.349156 9.108665 0.000000 915.438224
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,941.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,220.21
SUBSERVICER ADVANCES THIS MONTH 12,622.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,252,152.37
(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 159,949,984.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 619
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 468,425.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.81130070 % 4.07683500 % 1.11186390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.79610520 % 4.08877480 % 1.11512000 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1232 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,616,267.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53152837
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.38
POOL TRADING FACTOR: 61.56997090
................................................................................
Run: 09/26/95 09:05:26 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-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 28,977,705.22 7.500000 % 318,538.72
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 16,491,042.16 7.500000 % 35,443.61
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035782 % 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 8,682,338.22 7.500000 % 7,609.39
M-2 760944TY4 4,823,973.00 4,735,820.04 7.500000 % 4,150.58
M-3 760944TZ1 3,215,982.00 3,157,213.37 7.500000 % 2,767.05
B-1 1,929,589.00 1,894,327.82 7.500000 % 1,660.23
B-2 803,995.00 789,302.83 7.500000 % 691.76
B-3 1,286,394.99 1,136,626.88 7.500000 % 996.17
- -------------------------------------------------------------------------------
321,598,232.99 219,051,376.54 371,857.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 180,986.93 499,525.65 0.00 0.00 28,659,166.50
A-3 256,236.16 256,236.16 0.00 0.00 49,628,000.00
A-4 232,285.18 232,285.18 0.00 0.00 41,944,779.00
A-5 99,550.78 99,550.78 0.00 0.00 446,221.00
A-6 186,848.10 186,848.10 0.00 0.00 32,053,000.00
A-7 69,714.84 69,714.84 0.00 0.00 11,162,000.00
A-8 84,504.73 84,504.73 0.00 0.00 13,530,000.00
A-9 6,389.38 6,389.38 0.00 0.00 1,023,000.00
A-10 102,998.60 138,442.21 0.00 0.00 16,455,598.55
A-11 21,235.48 21,235.48 0.00 0.00 3,400,000.00
A-12 6,527.21 6,527.21 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,227.54 61,836.93 0.00 0.00 8,674,728.83
M-2 29,578.66 33,729.24 0.00 0.00 4,731,669.46
M-3 19,719.10 22,486.15 0.00 0.00 3,154,446.32
B-1 11,831.46 13,491.69 0.00 0.00 1,892,667.59
B-2 4,929.77 5,621.53 0.00 0.00 788,611.07
B-3 7,099.10 8,095.27 0.00 0.00 1,135,630.71
- -------------------------------------------------------------------------------
1,374,663.02 1,746,520.53 0.00 0.00 218,679,519.03
===============================================================================
Run: 09/26/95 09:05:26
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-2 565.418638 6.215390 3.531452 9.746842 0.000000 559.203249
A-3 1000.000000 0.000000 5.163137 5.163137 0.000000 1000.000000
A-4 1000.000000 0.000000 5.537881 5.537881 0.000000 1000.000000
A-5 1000.000000 0.000000 223.097479 223.097479 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829348 5.829348 0.000000 1000.000000
A-7 1000.000000 0.000000 6.245730 6.245730 0.000000 1000.000000
A-8 1000.000000 0.000000 6.245730 6.245730 0.000000 1000.000000
A-9 1000.000000 0.000000 6.245728 6.245728 0.000000 1000.000000
A-10 618.336789 1.328969 3.861965 5.190934 0.000000 617.007820
A-11 1000.000000 0.000000 6.245729 6.245729 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-1 981.726068 0.860406 6.131596 6.992002 0.000000 980.865662
M-2 981.726067 0.860407 6.131597 6.992004 0.000000 980.865660
M-3 981.726070 0.860406 6.131595 6.992001 0.000000 980.865664
B-1 981.726067 0.860406 6.131596 6.992002 0.000000 980.865661
B-2 981.726043 0.860403 6.131593 6.991996 0.000000 980.865640
B-3 883.575332 0.774381 5.518577 6.292958 0.000000 882.800943
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,549.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,077.83
SUBSERVICER ADVANCES THIS MONTH 43,147.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 4,445,383.91
(B) TWO MONTHLY PAYMENTS: 4 1,179,509.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 460,224.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 218,679,519.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 754
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 179,876.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.68911160 % 7.56688800 % 1.74400070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.68145290 % 7.57311187 % 1.74543520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0357 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,192,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,673,723.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94331761
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.78
POOL TRADING FACTOR: 67.99773649
................................................................................
Run: 09/26/95 09:05:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944ST6 154,051,000.00 91,926,543.72 8.399855 % 5,158,773.91
M 760944SU3 3,678,041.61 3,566,603.82 8.399855 % 2,427.51
R 760944SV1 100.00 0.00 8.399855 % 0.00
B-1 4,494,871.91 4,358,685.68 8.399855 % 2,966.62
B-2 1,225,874.16 830,619.91 8.399855 % 565.33
- -------------------------------------------------------------------------------
163,449,887.68 100,682,453.13 5,164,733.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 628,053.31 5,786,827.22 0.00 0.00 86,767,769.81
M 24,367.47 26,794.98 0.00 0.00 3,564,176.31
R 0.00 0.00 0.00 0.00 0.00
B-1 29,779.07 32,745.69 0.00 0.00 4,355,719.06
B-2 5,674.90 6,240.23 0.00 0.00 830,054.58
- -------------------------------------------------------------------------------
687,874.75 5,852,608.12 0.00 0.00 95,517,719.76
===============================================================================
Run: 09/26/95 09:05:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 596.727991 33.487442 4.076918 37.564360 0.000000 563.240549
M 969.701868 0.660001 6.625121 7.285122 0.000000 969.041867
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 969.701866 0.660001 6.625121 7.285122 0.000000 969.041865
B-2 677.573553 0.461165 4.629268 5.090433 0.000000 677.112388
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,238.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,831.62
SUBSERVICER ADVANCES THIS MONTH 41,856.97
MASTER SERVICER ADVANCES THIS MONTH 6,827.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,196,533.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,319,264.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,517,719.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 312
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 983,737.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,096,206.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.30344050 % 3.54242800 % 5.15413110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.83944850 % 3.73142943 % 5.42912210 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 997,985.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,978,157.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84404682
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.62
POOL TRADING FACTOR: 58.43853496
................................................................................
Run: 09/26/95 09:05:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 34,298,710.60 7.000000 % 2,297,567.62
A-2 760944VV7 41,000,000.00 31,536,952.14 7.000000 % 368,894.19
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 1,412,430.58 0.000000 % 1,567.45
A-9 760944WC8 0.00 0.00 0.252670 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,424,490.29 7.000000 % 8,470.71
M-2 760944WE4 7,479,800.00 7,330,300.69 7.000000 % 6,588.46
M-3 760944WF1 4,274,200.00 4,188,771.26 7.000000 % 3,764.86
B-1 2,564,500.00 2,513,243.16 7.000000 % 2,258.90
B-2 854,800.00 837,715.06 7.000000 % 752.94
B-3 1,923,420.54 1,262,711.56 7.000000 % 1,134.91
- -------------------------------------------------------------------------------
427,416,329.03 357,761,325.34 2,691,000.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 199,322.44 2,496,890.06 0.00 0.00 32,001,142.98
A-2 183,272.84 552,167.03 0.00 0.00 31,168,057.95
A-3 843,026.16 843,026.16 0.00 0.00 145,065,000.00
A-4 209,935.69 209,935.69 0.00 0.00 36,125,000.00
A-5 280,415.96 280,415.96 0.00 0.00 48,253,000.00
A-6 160,852.86 160,852.86 0.00 0.00 27,679,000.00
A-7 45,526.26 45,526.26 0.00 0.00 7,834,000.00
A-8 0.00 1,567.45 0.00 0.00 1,410,863.13
A-9 75,045.98 75,045.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,769.18 63,239.89 0.00 0.00 9,416,019.58
M-2 42,599.08 49,187.54 0.00 0.00 7,323,712.23
M-3 24,342.49 28,107.35 0.00 0.00 4,185,006.40
B-1 14,605.39 16,864.29 0.00 0.00 2,510,984.26
B-2 4,868.27 5,621.21 0.00 0.00 836,962.12
B-3 7,338.05 8,472.96 0.00 0.00 1,261,576.65
- -------------------------------------------------------------------------------
2,145,920.65 4,836,920.69 0.00 0.00 355,070,325.30
===============================================================================
Run: 09/26/95 09:05:36
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-1 367.865875 24.642230 2.137804 26.780034 0.000000 343.223645
A-2 769.193955 8.997419 4.470069 13.467488 0.000000 760.196535
A-3 1000.000000 0.000000 5.811368 5.811368 0.000000 1000.000000
A-4 1000.000000 0.000000 5.811369 5.811369 0.000000 1000.000000
A-5 1000.000000 0.000000 5.811368 5.811368 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811368 5.811368 0.000000 1000.000000
A-7 1000.000000 0.000000 5.811368 5.811368 0.000000 1000.000000
A-8 935.503138 1.038178 0.000000 1.038178 0.000000 934.464960
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.012924 0.880833 5.695216 6.576049 0.000000 979.132091
M-2 980.012927 0.880834 5.695216 6.576050 0.000000 979.132093
M-3 980.012929 0.880834 5.695215 6.576049 0.000000 979.132095
B-1 980.012930 0.880834 5.695219 6.576053 0.000000 979.132096
B-2 980.012939 0.880838 5.695215 6.576053 0.000000 979.132101
B-3 656.492709 0.590032 3.815120 4.405152 0.000000 655.902661
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,570.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,659.23
SUBSERVICER ADVANCES THIS MONTH 33,564.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,052,610.26
(B) TWO MONTHLY PAYMENTS: 2 793,898.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 274,790.53
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,798,689.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 355,070,325.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,203
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,369,445.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85634580 % 5.85406000 % 1.28959430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.80867500 % 5.89312503 % 1.29820000 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,714,787.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,639,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63729861
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.31
POOL TRADING FACTOR: 83.07364534
................................................................................
Run: 09/26/95 09:05:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 57,876,000.00 6.500000 % 1,656,200.94
A-2 760944VC9 37,300,000.00 37,300,000.00 6.500000 % 0.00
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 % 0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 % 0.00
A-5 760944VF2 37,500,000.00 30,262,690.83 6.500000 % 427,694.54
A-6 760944VG0 64,049,000.00 58,162,655.24 6.500000 % 347,858.23
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 0.255551 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,341,420.10 6.500000 % 37,964.82
B 781,392.32 718,683.98 6.500000 % 2,920.83
- -------------------------------------------------------------------------------
312,503,992.32 250,327,450.15 2,472,639.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 312,288.16 1,968,489.10 0.00 0.00 56,219,799.06
A-2 201,263.88 201,263.88 0.00 0.00 37,300,000.00
A-3 94,329.63 94,329.63 0.00 0.00 17,482,000.00
A-4 27,626.57 27,626.57 0.00 0.00 5,120,000.00
A-5 163,291.87 590,986.41 0.00 0.00 29,834,996.29
A-6 313,834.90 661,693.13 0.00 0.00 57,814,797.01
A-7 183,803.02 183,803.02 0.00 0.00 34,064,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 53,104.22 53,104.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 50,404.57 88,369.39 0.00 0.00 9,303,455.28
B 3,877.88 6,798.71 0.00 0.00 715,763.15
- -------------------------------------------------------------------------------
1,403,824.70 3,876,464.06 0.00 0.00 247,854,810.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 654.143497 18.719211 3.529637 22.248848 0.000000 635.424285
A-2 1000.000000 0.000000 5.395814 5.395814 0.000000 1000.000000
A-3 1000.000000 0.000000 5.395815 5.395815 0.000000 1000.000000
A-4 1000.000000 0.000000 5.395814 5.395814 0.000000 1000.000000
A-5 807.005089 11.405188 4.354450 15.759638 0.000000 795.599901
A-6 908.096227 5.431127 4.899919 10.331046 0.000000 902.665100
A-7 1000.000000 0.000000 5.395814 5.395814 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 919.747955 3.737983 4.962789 8.700772 0.000000 916.009972
B 919.747944 3.737981 4.962782 8.700763 0.000000 916.009963
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:42 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 57,524.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,788.35
SUBSERVICER ADVANCES THIS MONTH 30,525.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,197,953.10
(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 247,854,810.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 914
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,455,274.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.98122220 % 3.73168000 % 0.28709760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.95762600 % 3.75359076 % 0.28878320 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2547 %
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 7.15658103
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.63
POOL TRADING FACTOR: 79.31252620
................................................................................
Run: 09/26/95 09:05:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 47,834,181.50 5.400000 % 411,047.39
A-2 760944VT2 18,171,000.00 18,171,000.00 6.450000 % 0.00
A-3 760944WL8 4,309,000.00 4,309,000.00 7.000000 % 0.00
A-4 760944WM6 34,777,700.00 33,496,926.28 7.000000 % 0.00
A-5 760944WN4 491,000.00 448,220.39 7.000000 % 0.00
A-6 760944VS4 29,197,500.00 26,829,850.30 6.000000 % 0.00
A-7 760944WW4 9,732,500.00 8,943,283.44 10.000000 % 0.00
A-8 760944WX2 20,191,500.00 17,081,606.39 6.329000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.565668 % 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 0.156751 % 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 5,238,703.48 7.000000 % 4,822.62
M-2 760944WQ7 3,209,348.00 3,143,205.84 7.000000 % 2,893.56
M-3 760944WR5 2,139,566.00 2,095,471.22 7.000000 % 1,929.04
B-1 1,390,718.00 1,362,056.38 7.000000 % 1,253.88
B-2 320,935.00 314,320.80 7.000000 % 289.36
B-3 962,805.06 942,962.37 7.000000 % 868.05
- -------------------------------------------------------------------------------
213,956,513.06 189,344,776.83 423,103.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 215,199.14 626,246.53 0.00 0.00 47,423,134.11
A-2 97,644.32 97,644.32 0.00 0.00 18,171,000.00
A-3 25,129.44 25,129.44 0.00 0.00 4,309,000.00
A-4 195,349.10 195,349.10 0.00 0.00 33,496,926.28
A-5 2,613.96 2,613.96 0.00 0.00 448,220.39
A-6 134,115.17 134,115.17 0.00 0.00 26,829,850.30
A-7 74,508.43 74,508.43 0.00 0.00 8,943,283.44
A-8 90,068.35 90,068.35 0.00 0.00 17,081,606.39
A-9 52,242.21 52,242.21 0.00 0.00 7,320,688.44
A-10 52,576.55 52,576.55 0.00 0.00 8,704,536.00
A-11 16,316.86 16,316.86 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 72,088.96 72,088.96 0.00 0.00 0.00
A-14 24,727.05 24,727.05 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 30,551.34 35,373.96 0.00 0.00 5,233,880.86
M-2 18,330.71 21,224.27 0.00 0.00 3,140,312.28
M-3 12,220.47 14,149.51 0.00 0.00 2,093,542.18
B-1 7,943.31 9,197.19 0.00 0.00 1,360,802.50
B-2 1,833.07 2,122.43 0.00 0.00 314,031.44
B-3 5,499.21 6,367.26 0.00 0.00 942,094.32
- -------------------------------------------------------------------------------
1,128,957.65 1,552,061.55 0.00 0.00 188,921,672.93
===============================================================================
Run: 09/26/95 09:05:45
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-1 808.679169 6.949120 3.638132 10.587252 0.000000 801.730049
A-2 1000.000000 0.000000 5.373635 5.373635 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831850 5.831850 0.000000 1000.000000
A-4 963.172558 0.000000 5.617079 5.617079 0.000000 963.172558
A-5 912.872485 0.000000 5.323747 5.323747 0.000000 912.872485
A-6 918.909163 0.000000 4.593379 4.593379 0.000000 918.909164
A-7 918.909164 0.000000 7.655631 7.655631 0.000000 918.909164
A-8 845.980060 0.000000 4.460706 4.460706 0.000000 845.980060
A-9 845.980059 0.000000 6.037119 6.037119 0.000000 845.980059
A-10 1000.000000 0.000000 6.040132 6.040132 0.000000 1000.000000
A-11 1000.000000 0.000000 5.248665 5.248665 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-1 979.390777 0.901603 5.711661 6.613264 0.000000 978.489174
M-2 979.390780 0.901604 5.711662 6.613266 0.000000 978.489176
M-3 979.390783 0.901603 5.711658 6.613261 0.000000 978.489180
B-1 979.390775 0.901606 5.711661 6.613267 0.000000 978.489169
B-2 979.390842 0.901616 5.711655 6.613271 0.000000 978.489227
B-3 979.390750 0.901605 5.711655 6.613260 0.000000 978.489145
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,732.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,865.51
SUBSERVICER ADVANCES THIS MONTH 11,363.77
MASTER SERVICER ADVANCES THIS MONTH 2,712.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,679,214.93
(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 188,921,672.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 629
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 403,588.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 248,797.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.08313630 % 5.53349300 % 1.38337040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.07402730 % 5.54078056 % 1.38519220 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1569 %
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 7.54082157
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.32
POOL TRADING FACTOR: 88.29909883
................................................................................
Run: 09/26/95 09:05:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 83,118,860.93 7.873339 % 4,470,870.20
M 760944VP0 3,025,700.00 2,938,775.23 7.873339 % 2,174.13
R 760944VQ8 100.00 0.00 7.873339 % 0.00
B-1 3,429,100.00 3,330,585.99 7.873339 % 2,463.99
B-2 941,300.03 764,575.02 7.873339 % 565.64
- -------------------------------------------------------------------------------
134,473,200.03 90,152,797.17 4,476,073.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 537,401.31 5,008,271.51 0.00 0.00 78,647,990.73
M 19,000.52 21,174.65 0.00 0.00 2,936,601.10
R 0.00 0.00 0.00 0.00 0.00
B-1 21,533.76 23,997.75 0.00 0.00 3,328,122.00
B-2 4,943.31 5,508.95 0.00 0.00 764,009.38
- -------------------------------------------------------------------------------
582,878.90 5,058,952.86 0.00 0.00 85,676,723.21
===============================================================================
Run: 09/26/95 09:05:50
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 654.082650 35.182371 4.228942 39.411313 0.000000 618.900279
M 971.271187 0.718554 6.279710 6.998264 0.000000 970.552632
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 971.271176 0.718553 6.279712 6.998265 0.000000 970.552623
B-2 812.254324 0.600903 5.251599 5.852502 0.000000 811.653411
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,107.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,608.39
SUBSERVICER ADVANCES THIS MONTH 36,815.32
MASTER SERVICER ADVANCES THIS MONTH 3,689.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,351,090.23
(B) TWO MONTHLY PAYMENTS: 2 1,316,114.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 638,088.38
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,665,870.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,676,723.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 280
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 546,850.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,409,378.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.19776150 % 3.25977200 % 4.54246690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.79621700 % 3.42753666 % 4.77624640 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,114,636.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,334,132.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57978657
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.30
POOL TRADING FACTOR: 63.71286114
................................................................................
Run: 09/26/95 09:05:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,689,504.87 6.849343 % 286,351.22
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849343 % 0.00
A-3 760944XB9 15,000,000.00 13,900,066.54 6.849343 % 58,192.62
A-4 32,700,000.00 32,700,000.00 6.849343 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849343 % 0.00
B-1 2,684,092.00 2,623,907.26 6.849343 % 2,499.43
B-2 1,609,940.00 1,573,840.71 6.849343 % 1,499.18
B-3 1,341,617.00 1,311,534.24 6.849343 % 1,249.32
B-4 536,646.00 524,612.94 6.849343 % 499.73
B-5 375,652.00 367,228.87 6.849343 % 349.81
B-6 429,317.20 419,690.68 6.849343 % 399.77
- -------------------------------------------------------------------------------
107,329,364.20 100,660,386.11 351,041.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,649.07 410,000.29 0.00 0.00 21,403,153.65
A-2 145,657.25 145,657.25 0.00 0.00 25,550,000.00
A-3 79,242.48 137,435.10 0.00 0.00 13,841,873.92
A-4 186,418.48 186,418.48 0.00 0.00 32,700,000.00
A-5 4,256.13 4,256.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,958.56 17,457.99 0.00 0.00 2,621,407.83
B-2 8,972.27 10,471.45 0.00 0.00 1,572,341.53
B-3 7,476.89 8,726.21 0.00 0.00 1,310,284.92
B-4 2,990.75 3,490.48 0.00 0.00 524,113.21
B-5 2,093.52 2,443.33 0.00 0.00 366,879.06
B-6 2,392.61 2,792.38 0.00 0.00 419,290.91
- -------------------------------------------------------------------------------
578,108.01 929,149.09 0.00 0.00 100,309,345.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 800.291671 10.565686 4.562360 15.128046 0.000000 789.725985
A-2 1000.000000 0.000000 5.700871 5.700871 0.000000 1000.000000
A-3 926.671103 3.879508 5.282832 9.162340 0.000000 922.791595
A-4 1000.000000 0.000000 5.700871 5.700871 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 977.577244 0.931201 5.573043 6.504244 0.000000 976.646043
B-2 977.577245 0.931202 5.573046 6.504248 0.000000 976.646043
B-3 977.577237 0.931205 5.573044 6.504249 0.000000 976.646032
B-4 977.577286 0.931210 5.573041 6.504251 0.000000 976.646076
B-5 977.577306 0.931208 5.573030 6.504238 0.000000 976.646098
B-6 977.577139 0.931200 5.573036 6.504236 0.000000 976.645939
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:05:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,616.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,574.74
SUBSERVICER ADVANCES THIS MONTH 10,666.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,121,930.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 243,997.04
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,084.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,309,345.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 255,155.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.22393350 % 6.77606650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.20669730 % 6.79330270 %
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 7.27126707
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.03
POOL TRADING FACTOR: 93.45936760
................................................................................
Run: 09/26/95 09:05:59 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-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4130
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XE3 5,100,000.00 3,842,092.23 7.090115 % 27,325.95
A-2 760944XF0 25,100,000.00 12,943,790.45 7.090115 % 264,073.42
A-3 760944XG8 29,000,000.00 14,954,977.00 6.000115 % 305,104.75
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.090115 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.090115 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.090115 % 0.00
R-I 760944XL7 100.00 0.00 7.090115 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.090115 % 0.00
M-1 760944XM5 5,029,000.00 4,938,089.84 7.090115 % 4,546.84
M-2 760944XN3 3,520,000.00 3,456,368.33 7.090115 % 3,182.52
M-3 760944XP8 2,012,000.00 1,975,628.70 7.090115 % 1,819.10
B-1 760944B80 1,207,000.00 1,185,180.85 7.090115 % 1,091.28
B-2 760944B98 402,000.00 394,732.96 7.090115 % 363.46
B-3 905,558.27 889,188.33 7.090115 % 818.74
- -------------------------------------------------------------------------------
201,163,005.27 173,257,048.69 608,326.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 22,669.72 49,995.67 0.00 0.00 3,814,766.28
A-2 76,373.01 340,446.43 0.00 0.00 12,679,717.03
A-3 74,674.18 379,778.93 0.00 0.00 14,649,872.25
A-4 13,565.55 13,565.55 0.00 0.00 0.00
A-5 307,579.80 307,579.80 0.00 0.00 52,129,000.00
A-6 208,082.05 208,082.05 0.00 0.00 35,266,000.00
A-7 243,578.61 243,578.61 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 29,136.50 33,683.34 0.00 0.00 4,933,543.00
M-2 20,393.82 23,576.34 0.00 0.00 3,453,185.81
M-3 11,656.92 13,476.02 0.00 0.00 1,973,809.60
B-1 6,993.00 8,084.28 0.00 0.00 1,184,089.57
B-2 2,329.06 2,692.52 0.00 0.00 394,369.50
B-3 5,246.52 6,065.26 0.00 0.00 888,369.59
- -------------------------------------------------------------------------------
1,022,278.74 1,630,604.80 0.00 0.00 172,648,722.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 753.351418 5.358029 4.445043 9.803072 0.000000 747.993388
A-2 515.688863 10.520853 3.042749 13.563602 0.000000 505.168009
A-3 515.688862 10.520853 2.574972 13.095825 0.000000 505.168009
A-5 1000.000000 0.000000 5.900359 5.900359 0.000000 1000.000000
A-6 1000.000000 0.000000 5.900359 5.900359 0.000000 1000.000000
A-7 1000.000000 0.000000 5.900359 5.900359 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-1 981.922816 0.904124 5.793697 6.697821 0.000000 981.018692
M-2 981.922821 0.904125 5.793699 6.697824 0.000000 981.018696
M-3 981.922813 0.904125 5.793698 6.697823 0.000000 981.018688
B-1 981.922825 0.904126 5.793703 6.697829 0.000000 981.018699
B-2 981.922786 0.904129 5.793682 6.697811 0.000000 981.018657
B-3 981.922820 0.904127 5.793697 6.697824 0.000000 981.018693
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,989.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,126.68
SUBSERVICER ADVANCES THIS MONTH 13,729.74
MASTER SERVICER ADVANCES THIS MONTH 2,986.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,724,520.00
(B) TWO MONTHLY PAYMENTS: 1 78,677.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 214,696.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,648,722.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 600
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 399,400.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 448,796.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.58951420 % 5.98537700 % 1.42510920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.57025080 % 6.00093546 % 1.42881370 %
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 7.46479833
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.86
POOL TRADING FACTOR: 85.82528502
................................................................................
Run: 09/26/95 09:06:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944YV4 35,100,000.00 13,535,934.58 6.573370 % 1,073,315.67
A-2 760944XR4 6,046,000.00 6,046,000.00 4.450000 % 0.00
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 44,112,767.85 6.250000 % 443,392.51
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 31,247,974.49 7.000000 % 64,177.50
A-12 760944YX0 16,300,192.00 11,995,104.41 6.637500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.560138 % 0.00
A-14 760944YZ5 0.00 0.00 0.212061 % 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 7,665,055.67 6.500000 % 31,121.63
B 777,263.95 543,709.00 6.500000 % 2,207.56
- -------------------------------------------------------------------------------
259,085,063.95 212,459,973.03 1,614,214.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,936.36 1,147,252.03 0.00 0.00 12,462,618.91
A-2 22,356.81 22,356.81 0.00 0.00 6,046,000.00
A-3 72,863.24 72,863.24 0.00 0.00 17,312,000.00
A-4 229,100.51 672,493.02 0.00 0.00 43,669,375.34
A-5 129,460.06 129,460.06 0.00 0.00 24,343,000.00
A-6 42,479.08 42,479.08 0.00 0.00 0.00
A-7 23,229.54 23,229.54 0.00 0.00 4,877,000.00
A-8 39,839.21 39,839.21 0.00 0.00 7,400,000.00
A-9 139,975.60 139,975.60 0.00 0.00 26,000,000.00
A-10 58,502.69 58,502.69 0.00 0.00 11,167,000.00
A-11 181,761.39 245,938.89 0.00 0.00 31,183,796.99
A-12 66,159.21 66,159.21 0.00 0.00 11,995,104.41
A-13 23,548.36 23,548.36 0.00 0.00 6,214,427.03
A-14 37,438.65 37,438.65 0.00 0.00 0.00
R-I 1.83 1.83 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,400.96 72,522.59 0.00 0.00 7,633,934.04
B 2,936.73 5,144.29 0.00 0.00 541,501.44
- -------------------------------------------------------------------------------
1,184,990.23 2,799,205.10 0.00 0.00 210,845,758.16
===============================================================================
Run: 09/26/95 09:06:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 385.639162 30.578794 2.106449 32.685243 0.000000 355.060368
A-2 1000.000000 0.000000 3.697785 3.697785 0.000000 1000.000000
A-3 1000.000000 0.000000 4.208829 4.208829 0.000000 1000.000000
A-4 831.986719 8.362583 4.320939 12.683522 0.000000 823.624137
A-5 1000.000000 0.000000 5.318164 5.318164 0.000000 1000.000000
A-7 1000.000000 0.000000 4.763080 4.763080 0.000000 1000.000000
A-8 1000.000000 0.000000 5.383677 5.383677 0.000000 1000.000000
A-9 1000.000000 0.000000 5.383677 5.383677 0.000000 1000.000000
A-10 1000.000000 0.000000 5.238890 5.238890 0.000000 1000.000000
A-11 781.101725 1.604237 4.543467 6.147704 0.000000 779.497488
A-12 735.887308 0.000000 4.058799 4.058799 0.000000 735.887308
A-13 735.887309 0.000000 2.788502 2.788502 0.000000 735.887309
R-I 0.000000 0.000000 18.320000 18.320000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 924.436257 3.753393 4.993121 8.746514 0.000000 920.682865
B 699.516554 2.840168 3.778266 6.618434 0.000000 696.676386
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,858.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,085.58
SUBSERVICER ADVANCES THIS MONTH 15,096.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 486,042.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,109,566.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 210,845,758.16
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 751,585.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.13632420 % 3.60776500 % 0.25591130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.12255160 % 3.62062491 % 0.25682350 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2125 %
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 7.13125688
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.32
POOL TRADING FACTOR: 81.38090052
................................................................................
Run: 09/26/95 09:06:07 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-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 27,466,026.64 7.000000 % 981,721.71
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 0.125080 % 0.00
R-I 760944ZV3 100.00 0.00 7.000000 % 0.00
R-II 760944ZU5 100.00 0.00 7.000000 % 0.00
M-1 760944ZR2 6,687,200.00 6,538,223.62 7.000000 % 5,894.55
M-2 760944ZS0 4,012,200.00 3,922,816.85 7.000000 % 3,536.62
M-3 760944ZT8 2,674,800.00 2,615,211.24 7.000000 % 2,357.75
B-1 1,604,900.00 1,569,146.31 7.000000 % 1,414.67
B-2 534,900.00 522,983.59 7.000000 % 471.50
B-3 1,203,791.32 1,143,493.18 7.000000 % 1,030.91
- -------------------------------------------------------------------------------
267,484,931.32 240,600,841.43 996,427.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 160,001.79 1,141,723.50 0.00 0.00 26,484,304.93
A-2 149,821.59 149,821.59 0.00 0.00 29,037,000.00
A-3 195,117.08 195,117.08 0.00 0.00 36,634,000.00
A-4 103,372.79 103,372.79 0.00 0.00 18,679,000.00
A-5 249,537.71 249,537.71 0.00 0.00 43,144,000.00
A-6 119,327.47 119,327.47 0.00 0.00 21,561,940.00
A-7 51,140.35 51,140.35 0.00 0.00 0.00
A-8 99,032.55 99,032.55 0.00 0.00 17,000,000.00
A-9 122,334.32 122,334.32 0.00 0.00 21,000,000.00
A-10 56,897.11 56,897.11 0.00 0.00 9,767,000.00
A-11 25,044.60 25,044.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 38,088.06 43,982.61 0.00 0.00 6,532,329.07
M-2 22,852.15 26,388.77 0.00 0.00 3,919,280.23
M-3 15,234.77 17,592.52 0.00 0.00 2,612,853.49
B-1 9,140.97 10,555.64 0.00 0.00 1,567,731.64
B-2 3,046.61 3,518.11 0.00 0.00 522,512.09
B-3 6,661.34 7,692.25 0.00 0.00 1,142,462.27
- -------------------------------------------------------------------------------
1,426,651.26 2,423,078.97 0.00 0.00 239,604,413.72
===============================================================================
Run: 09/26/95 09:06:07
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-1 509.158139 18.198905 2.966072 21.164977 0.000000 490.959234
A-2 1000.000000 0.000000 5.159679 5.159679 0.000000 1000.000000
A-3 1000.000000 0.000000 5.326120 5.326120 0.000000 1000.000000
A-4 1000.000000 0.000000 5.534172 5.534172 0.000000 1000.000000
A-5 1000.000000 0.000000 5.783833 5.783833 0.000000 1000.000000
A-6 1000.000000 0.000000 5.534171 5.534171 0.000000 1000.000000
A-8 1000.000000 0.000000 5.825444 5.825444 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825444 5.825444 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825444 5.825444 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-1 977.722159 0.881468 5.695666 6.577134 0.000000 976.840691
M-2 977.722160 0.881467 5.695666 6.577133 0.000000 976.840693
M-3 977.722162 0.881468 5.695667 6.577135 0.000000 976.840695
B-1 977.722170 0.881469 5.695663 6.577132 0.000000 976.840700
B-2 977.722172 0.881473 5.695663 6.577136 0.000000 976.840699
B-3 949.909807 0.856369 5.533650 6.390019 0.000000 949.053421
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,498.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,278.24
SUBSERVICER ADVANCES THIS MONTH 14,146.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 892,888.16
(B) TWO MONTHLY PAYMENTS: 3 901,225.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 284,270.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 239,604,413.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 825
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 779,513.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.22035840 % 5.43483200 % 1.34480950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.19830190 % 5.45251341 % 1.34918470 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1255 %
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 7.54220018
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.02
POOL TRADING FACTOR: 89.57678944
................................................................................
Run: 09/26/95 09:06:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZA9 80,454,000.00 72,482,402.18 6.500000 % 754,795.86
A-2 760944ZB7 0.00 0.00 2.500000 % 0.00
A-3 760944ZD3 59,980,000.00 50,853,900.01 5.500000 % 1,006,394.47
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 6.020000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.429826 % 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 4,825,430.57 0.000000 % 5,284.36
A-16 760944A40 0.00 0.00 0.076325 % 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 7,053,653.44 7.000000 % 6,539.76
M-2 760944B49 4,801,400.00 4,702,109.19 7.000000 % 4,359.54
M-3 760944B56 3,200,900.00 3,134,706.84 7.000000 % 2,906.33
B-1 1,920,600.00 1,880,882.84 7.000000 % 1,743.85
B-2 640,200.00 626,960.96 7.000000 % 581.28
B-3 1,440,484.07 1,410,695.41 7.000000 % 1,307.92
- -------------------------------------------------------------------------------
320,088,061.92 285,273,763.45 1,783,913.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 391,526.85 1,146,322.71 0.00 0.00 71,727,606.32
A-2 150,587.25 150,587.25 0.00 0.00 0.00
A-3 232,435.57 1,238,830.04 0.00 0.00 49,847,505.54
A-4 199,858.56 199,858.56 0.00 0.00 34,356,514.27
A-5 63,040.94 63,040.94 0.00 0.00 10,837,000.00
A-6 14,804.76 14,804.76 0.00 0.00 2,545,000.00
A-7 37,113.71 37,113.71 0.00 0.00 6,380,000.00
A-8 40,176.54 40,176.54 0.00 0.00 6,906,514.27
A-9 197,184.90 197,184.90 0.00 0.00 39,415,000.00
A-10 97,613.13 97,613.13 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 97,664.89 97,664.89 0.00 0.00 16,789,000.00
A-15 0.00 5,284.36 0.00 0.00 4,820,146.21
A-16 18,094.44 18,094.44 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,032.48 47,572.24 0.00 0.00 7,047,113.68
M-2 27,353.09 31,712.63 0.00 0.00 4,697,749.65
M-3 18,235.20 21,141.53 0.00 0.00 3,131,800.51
B-1 10,941.47 12,685.32 0.00 0.00 1,879,138.99
B-2 3,647.15 4,228.43 0.00 0.00 626,379.68
B-3 8,206.29 9,514.21 0.00 0.00 1,409,387.49
- -------------------------------------------------------------------------------
1,649,517.22 3,433,430.59 0.00 0.00 283,489,850.08
===============================================================================
Run: 09/26/95 09:06:12
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-1 900.917321 9.381707 4.866468 14.248175 0.000000 891.535614
A-3 847.847616 16.778834 3.875218 20.654052 0.000000 831.068782
A-4 803.491996 0.000000 4.674070 4.674070 0.000000 803.491996
A-5 1000.000000 0.000000 5.817195 5.817195 0.000000 1000.000000
A-6 1000.000000 0.000000 5.817194 5.817194 0.000000 1000.000000
A-7 1000.000000 0.000000 5.817196 5.817196 0.000000 1000.000000
A-8 451.140785 0.000000 2.624374 2.624374 0.000000 451.140785
A-9 1000.000000 0.000000 5.002788 5.002788 0.000000 1000.000000
A-10 1000.000000 0.000000 8.667477 8.667477 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 5.817195 5.817195 0.000000 1000.000000
A-15 961.686006 1.053149 0.000000 1.053149 0.000000 960.632857
R-I 0.000000 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-1 979.320445 0.907972 5.696898 6.604870 0.000000 978.412473
M-2 979.320446 0.907973 5.696899 6.604872 0.000000 978.412473
M-3 979.320454 0.907973 5.696898 6.604871 0.000000 978.412481
B-1 979.320442 0.907971 5.696902 6.604873 0.000000 978.412470
B-2 979.320462 0.907966 5.696892 6.604858 0.000000 978.412496
B-3 979.320382 0.907973 5.696897 6.604870 0.000000 978.412410
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,551.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,028.37
SUBSERVICER ADVANCES THIS MONTH 22,451.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,321,988.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,014,196.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 283,489,850.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 992
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,519,168.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29323570 % 5.30952300 % 1.39724100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25668710 % 5.24768835 % 1.40485530 %
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 7.40954926
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.11
POOL TRADING FACTOR: 88.56620531
................................................................................
Run: 09/26/95 09:06:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XU7 34,827,000.00 27,177,354.10 6.000000 % 1,913,778.02
A-2 760944XZ6 23,385,000.00 23,385,000.00 6.000000 % 0.00
A-3 760944YA0 35,350,000.00 35,350,000.00 6.000000 % 0.00
A-4 760944YG7 3,602,000.00 3,602,000.00 6.000000 % 0.00
A-5 760944YB8 10,125,000.00 10,125,000.00 6.000000 % 0.00
A-6 760944YC6 25,000,000.00 14,471,035.75 6.000000 % 0.00
A-7 760944YD4 5,342,000.00 4,895,202.95 6.000000 % 0.00
A-8 760944YE2 9,228,000.00 8,639,669.72 6.229000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.456305 % 0.00
A-10 760944XV5 1,612,120.00 1,509,339.44 8.300000 % 0.00
A-11 760944XW3 1,692,000.00 1,692,000.00 6.329000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.436000 % 0.00
A-13 760944XY9 0.00 0.00 0.373802 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,852,203.20 6.000000 % 7,602.29
M-2 760944YJ1 3,132,748.00 2,889,436.66 6.000000 % 11,859.58
B 481,961.44 444,528.90 6.000000 % 1,824.55
- -------------------------------------------------------------------------------
160,653,750.44 140,550,238.62 1,935,064.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 135,178.50 2,048,956.52 0.00 0.00 25,263,576.08
A-2 116,315.56 116,315.56 0.00 0.00 23,385,000.00
A-3 175,828.74 175,828.74 0.00 0.00 35,350,000.00
A-4 17,916.13 17,916.13 0.00 0.00 3,602,000.00
A-5 50,361.13 50,361.13 0.00 0.00 10,125,000.00
A-6 71,978.05 71,978.05 0.00 0.00 14,471,035.75
A-7 24,348.44 24,348.44 0.00 0.00 4,895,202.95
A-8 44,613.34 44,613.34 0.00 0.00 8,639,669.72
A-9 13,042.36 13,042.36 0.00 0.00 3,530,467.90
A-10 10,385.19 10,385.19 0.00 0.00 1,509,339.44
A-11 8,877.38 8,877.38 0.00 0.00 1,692,000.00
A-12 4,447.81 4,447.81 0.00 0.00 987,000.00
A-13 43,553.43 43,553.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,212.75 16,815.04 0.00 0.00 1,844,600.91
M-2 14,371.88 26,231.46 0.00 0.00 2,877,577.08
B 2,211.03 4,035.58 0.00 0.00 442,704.35
- -------------------------------------------------------------------------------
742,641.72 2,677,706.16 0.00 0.00 138,615,174.18
===============================================================================
Run: 09/26/95 09:06:17
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-1 780.353005 54.950987 3.881428 58.832415 0.000000 725.402018
A-2 1000.000000 0.000000 4.973939 4.973939 0.000000 1000.000000
A-3 1000.000000 0.000000 4.973939 4.973939 0.000000 1000.000000
A-4 1000.000000 0.000000 4.973939 4.973939 0.000000 1000.000000
A-5 1000.000000 0.000000 4.973939 4.973939 0.000000 1000.000000
A-6 578.841430 0.000000 2.879122 2.879122 0.000000 578.841430
A-7 916.361466 0.000000 4.557926 4.557926 0.000000 916.361466
A-8 936.245093 0.000000 4.834562 4.834562 0.000000 936.245093
A-9 936.245094 0.000000 3.458705 3.458705 0.000000 936.245094
A-10 936.245093 0.000000 6.441946 6.441946 0.000000 936.245093
A-11 1000.000000 0.000000 5.246678 5.246678 0.000000 1000.000000
A-12 1000.000000 0.000000 4.506393 4.506393 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 922.332948 3.785677 4.587630 8.373307 0.000000 918.547271
M-2 922.332936 3.785680 4.587627 8.373307 0.000000 918.547256
B 922.332915 3.785676 4.587628 8.373304 0.000000 918.547239
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,774.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,743.37
SUBSERVICER ADVANCES THIS MONTH 5,505.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 585,605.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,615,174.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 491
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,358,181.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31009610 % 0.31627800 % 3.37362630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.27394160 % 0.31937654 % 3.40668190 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3732 %
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 6.73654907
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.14
POOL TRADING FACTOR: 86.28194101
................................................................................
Run: 09/26/95 09:06:21 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-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 135,538,060.00 112,096,947.26 6.400000 % 2,190,945.25
A-2 760944C30 0.00 0.00 1.100000 % 0.00
A-3 760944C48 30,006,995.00 21,938,040.25 4.750000 % 812,130.39
A-4 760944C55 0.00 0.00 1.100000 % 0.00
A-5 760944C63 62,167,298.00 59,945,733.43 6.200000 % 31,974.86
A-6 760944C71 6,806,687.00 6,581,768.14 6.200000 % 2,500.30
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 % 5,836.20
A-10 760944D39 38,299,000.00 37,726,702.92 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,525,319.77 0.000000 % 25,784.22
A-12 760944D54 0.00 0.00 0.136001 % 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 10,612,839.29 6.750000 % 10,158.46
M-2 760944E20 6,487,300.00 6,367,507.28 6.750000 % 6,094.89
M-3 760944E38 4,325,000.00 4,245,135.73 6.750000 % 4,063.39
B-1 2,811,100.00 2,759,190.99 6.750000 % 2,641.06
B-2 865,000.00 849,027.14 6.750000 % 812.68
B-3 1,730,037.55 1,553,554.72 6.750000 % 1,487.04
- -------------------------------------------------------------------------------
432,489,516.55 395,082,708.03 3,094,428.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 596,444.20 2,787,389.45 0.00 0.00 109,906,002.01
A-2 53,499.76 53,499.76 0.00 0.00 0.00
A-3 86,633.83 898,764.22 0.00 0.00 21,125,909.86
A-4 49,014.09 49,014.09 0.00 0.00 0.00
A-5 308,991.13 340,965.99 0.00 0.00 59,913,758.57
A-6 33,925.82 36,426.12 0.00 0.00 6,579,267.84
A-7 131,962.91 131,962.91 0.00 0.00 24,049,823.12
A-8 316,394.40 316,394.40 0.00 0.00 56,380,504.44
A-9 255,058.37 260,894.57 0.00 0.00 45,444,777.35
A-10 0.00 0.00 211,713.56 0.00 37,938,416.48
A-11 0.00 25,784.22 0.00 0.00 4,499,535.55
A-12 44,671.95 44,671.95 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 59,556.81 69,715.27 0.00 0.00 10,602,680.83
M-2 35,732.98 41,827.87 0.00 0.00 6,361,412.39
M-3 23,822.72 27,886.11 0.00 0.00 4,241,072.34
B-1 15,483.94 18,125.00 0.00 0.00 2,756,549.93
B-2 4,764.55 5,577.23 0.00 0.00 848,214.46
B-3 8,718.18 10,205.22 0.00 0.00 1,552,067.68
- -------------------------------------------------------------------------------
2,024,675.64 5,119,104.38 211,713.56 0.00 392,199,992.85
===============================================================================
Run: 09/26/95 09:06:21
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-1 827.051437 16.164797 4.400566 20.565363 0.000000 810.886640
A-3 731.097541 27.064702 2.887121 29.951823 0.000000 704.032838
A-5 964.264740 0.514336 4.970316 5.484652 0.000000 963.750404
A-6 966.956192 0.367330 4.984190 5.351520 0.000000 966.588862
A-7 973.681464 0.000000 5.342652 5.342652 0.000000 973.681465
A-8 990.697237 0.000000 5.559565 5.559565 0.000000 990.697237
A-9 984.202423 0.126379 5.523117 5.649496 0.000000 984.076044
A-10 985.057127 0.000000 0.000000 0.000000 5.527914 990.585041
A-11 932.982715 5.315919 0.000000 5.315919 0.000000 927.666797
R-I 0.000000 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-1 981.534270 0.939511 5.508144 6.447655 0.000000 980.594759
M-2 981.534272 0.939511 5.508144 6.447655 0.000000 980.594761
M-3 981.534273 0.939512 5.508143 6.447655 0.000000 980.594761
B-1 981.534271 0.939511 5.508143 6.447654 0.000000 980.594760
B-2 981.534266 0.939514 5.508150 6.447664 0.000000 980.594751
B-3 897.989018 0.859525 5.039313 5.898838 0.000000 897.129476
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 116,743.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 41,854.78
SUBSERVICER ADVANCES THIS MONTH 16,093.94
MASTER SERVICER ADVANCES THIS MONTH 1,444.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 359,037.39
(B) TWO MONTHLY PAYMENTS: 2 546,278.30
(C) THREE OR MORE MONTHLY PAYMENTS: 2 658,348.10
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 841,976.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 392,199,992.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,414
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 216,069.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,504,265.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24369330 % 5.43466400 % 1.32164260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.20042130 % 5.40672258 % 1.33010730 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1361 %
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 7.28903235
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.67
POOL TRADING FACTOR: 90.68427739
................................................................................
Run: 09/26/95 09:06:26 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-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4136
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944E87 48,353,000.00 37,005,025.41 6.500000 % 1,290,052.20
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 26,214,438.76 6.500000 % 24,408.74
A-11 760944G28 0.00 0.00 0.339502 % 0.00
R 760944G36 5,463,000.00 31,358.76 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,553,904.24 6.500000 % 6,102.46
M-2 760944G51 4,005,100.00 3,932,263.98 6.500000 % 3,661.40
M-3 760944G69 2,670,100.00 2,621,542.06 6.500000 % 2,440.97
B-1 1,735,600.00 1,704,036.71 6.500000 % 1,586.66
B-2 534,100.00 524,386.95 6.500000 % 488.27
B-3 1,068,099.02 1,048,674.76 6.500000 % 976.43
- -------------------------------------------------------------------------------
267,002,299.02 249,433,631.63 1,329,717.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 199,812.43 1,489,864.63 0.00 0.00 35,714,973.21
A-2 133,262.19 133,262.19 0.00 0.00 16,042,000.00
A-3 171,976.76 171,976.76 0.00 0.00 34,794,000.00
A-4 181,021.92 181,021.92 0.00 0.00 36,624,000.00
A-5 151,612.78 151,612.78 0.00 0.00 30,674,000.00
A-6 68,531.75 68,531.75 0.00 0.00 12,692,000.00
A-7 175,044.31 175,044.31 0.00 0.00 32,418,000.00
A-8 15,745.24 15,745.24 0.00 0.00 2,916,000.00
A-9 19,643.75 19,643.75 0.00 0.00 3,638,000.00
A-10 141,547.55 165,956.29 0.00 0.00 26,190,030.02
A-11 70,346.94 70,346.94 0.00 0.00 0.00
R 3.00 3.00 169.32 0.00 31,528.08
M-1 35,388.47 41,490.93 0.00 0.00 6,547,801.78
M-2 21,232.66 24,894.06 0.00 0.00 3,928,602.58
M-3 14,155.29 16,596.26 0.00 0.00 2,619,101.09
B-1 9,201.12 10,787.78 0.00 0.00 1,702,450.05
B-2 2,831.48 3,319.75 0.00 0.00 523,898.68
B-3 5,662.43 6,638.86 0.00 0.00 1,047,698.33
- -------------------------------------------------------------------------------
1,417,020.07 2,746,737.20 169.32 0.00 248,104,083.82
===============================================================================
Run: 09/26/95 09:06:26
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-1 765.309813 26.679879 4.132369 30.812248 0.000000 738.629934
A-2 1000.000000 0.000000 8.307081 8.307081 0.000000 1000.000000
A-3 1000.000000 0.000000 4.942713 4.942713 0.000000 1000.000000
A-4 1000.000000 0.000000 4.942713 4.942713 0.000000 1000.000000
A-5 1000.000000 0.000000 4.942713 4.942713 0.000000 1000.000000
A-6 1000.000000 0.000000 5.399602 5.399602 0.000000 1000.000000
A-7 1000.000000 0.000000 5.399602 5.399602 0.000000 1000.000000
A-8 1000.000000 0.000000 5.399602 5.399602 0.000000 1000.000000
A-9 1000.000000 0.000000 5.399601 5.399601 0.000000 1000.000000
A-10 981.814186 0.914185 5.301406 6.215591 0.000000 980.900001
R 5.740209 0.000000 0.000549 0.000549 0.030994 5.771203
M-1 981.814187 0.914185 5.301405 6.215590 0.000000 980.900002
M-2 981.814182 0.914184 5.301406 6.215590 0.000000 980.899998
M-3 981.814187 0.914187 5.301408 6.215595 0.000000 980.900000
B-1 981.814191 0.914185 5.301406 6.215591 0.000000 980.900006
B-2 981.814173 0.914192 5.301404 6.215596 0.000000 980.899981
B-3 981.814177 0.914185 5.301409 6.215594 0.000000 980.899999
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,912.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,272.91
SUBSERVICER ADVANCES THIS MONTH 20,602.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,156,390.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 322,526.46
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 650,442.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 248,104,083.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 888
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,097,295.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.43119510 % 5.25498900 % 1.31381580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.40214310 % 5.27823051 % 1.31962640 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3398 %
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 7.27820005
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.86
POOL TRADING FACTOR: 92.92207772
................................................................................
Run: 09/26/95 09:06:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,266,006.32 6.500000 % 60,169.66
A-2 760944G85 50,000,000.00 43,609,182.82 6.375000 % 523,891.86
A-3 760944G93 16,984,000.00 15,697,260.04 4.500000 % 105,481.44
A-4 760944H27 0.00 0.00 4.500000 % 0.00
A-5 760944H35 85,916,000.00 79,870,697.73 6.100000 % 495,568.02
A-6 760944H43 14,762,000.00 14,762,000.00 6.375000 % 0.00
A-7 760944H50 18,438,000.00 18,438,000.00 6.500000 % 0.00
A-8 760944H68 5,660,000.00 5,660,000.00 6.500000 % 0.00
A-9 760944H76 10,645,000.00 9,362,278.19 6.329000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 6.817556 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.529000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.424600 % 0.00
A-13 760944J33 0.00 0.00 0.315180 % 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 5,895,842.34 6.500000 % 5,612.75
M-2 760944J74 3,601,003.00 3,536,035.22 6.500000 % 3,366.25
M-3 760944J82 2,400,669.00 2,357,357.13 6.500000 % 2,244.17
B-1 760944J90 1,560,435.00 1,532,282.27 6.500000 % 1,458.71
B-2 760944K23 480,134.00 471,471.61 6.500000 % 448.83
B-3 760944K31 960,268.90 942,944.22 6.500000 % 897.68
- -------------------------------------------------------------------------------
240,066,876.90 222,531,431.22 1,199,139.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,043.56 110,213.22 0.00 0.00 9,205,836.66
A-2 230,993.81 754,885.67 0.00 0.00 43,085,290.96
A-3 58,691.96 164,173.40 0.00 0.00 15,591,778.60
A-4 58,691.96 58,691.96 0.00 0.00 0.00
A-5 404,817.74 900,385.76 0.00 0.00 79,375,129.71
A-6 78,192.96 78,192.96 0.00 0.00 14,762,000.00
A-7 99,579.37 99,579.37 0.00 0.00 18,438,000.00
A-8 30,568.35 30,568.35 0.00 0.00 5,660,000.00
A-9 49,233.29 49,233.29 0.00 0.00 9,362,278.19
A-10 28,556.65 28,556.65 0.00 0.00 5,041,226.65
A-11 23,855.85 23,855.85 0.00 0.00 4,397,500.33
A-12 9,028.61 9,028.61 0.00 0.00 1,691,346.35
A-13 58,276.31 58,276.31 0.00 0.00 0.00
R-I 1.31 1.31 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,842.08 37,454.83 0.00 0.00 5,890,229.59
M-2 19,097.30 22,463.55 0.00 0.00 3,532,668.97
M-3 12,731.54 14,975.71 0.00 0.00 2,355,112.96
B-1 8,275.50 9,734.21 0.00 0.00 1,530,823.56
B-2 2,546.30 2,995.13 0.00 0.00 471,022.78
B-3 5,092.65 5,990.33 0.00 0.00 942,046.54
- -------------------------------------------------------------------------------
1,260,117.10 2,459,256.47 0.00 0.00 221,332,291.85
===============================================================================
Run: 09/26/95 09:06:30
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-1 926.600632 6.016966 5.004356 11.021322 0.000000 920.583666
A-2 872.183656 10.477837 4.619876 15.097713 0.000000 861.705819
A-3 924.238109 6.210636 3.455721 9.666357 0.000000 918.027473
A-5 929.637061 5.768053 4.711785 10.479838 0.000000 923.869008
A-6 1000.000000 0.000000 5.296908 5.296908 0.000000 1000.000000
A-7 1000.000000 0.000000 5.400769 5.400769 0.000000 1000.000000
A-8 1000.000000 0.000000 5.400769 5.400769 0.000000 1000.000000
A-9 879.500065 0.000000 4.625016 4.625016 0.000000 879.500065
A-10 879.500065 0.000000 4.982037 4.982037 0.000000 879.500065
A-11 879.500066 0.000000 4.771170 4.771170 0.000000 879.500066
A-12 879.500067 0.000000 4.694877 4.694877 0.000000 879.500067
R-I 0.000000 0.000000 13.100000 13.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.958420 0.934809 5.303330 6.238139 0.000000 981.023611
M-2 981.958421 0.934809 5.303328 6.238137 0.000000 981.023612
M-3 981.958417 0.934810 5.303330 6.238140 0.000000 981.023606
B-1 981.958409 0.934810 5.303329 6.238139 0.000000 981.023599
B-2 981.958391 0.934802 5.303311 6.238113 0.000000 981.023589
B-3 981.958512 0.934811 5.303327 6.238138 0.000000 981.023701
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,503.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,369.39
SUBSERVICER ADVANCES THIS MONTH 13,305.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,691,970.02
(B) TWO MONTHLY PAYMENTS: 1 295,020.47
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 221,332,291.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 811
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 987,292.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.37804430 % 5.29778400 % 1.32417160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.34850590 % 5.32141579 % 1.33007830 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3153 %
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 7.25135804
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.08
POOL TRADING FACTOR: 92.19609748
................................................................................
Run: 09/26/95 09:06:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 90,299,325.31 6.759630 % 2,053,094.80
M-1 760944E61 2,987,500.00 2,913,390.13 6.759630 % 2,677.02
M-2 760944E79 1,991,700.00 1,942,292.60 6.759630 % 1,784.71
R 760944E53 100.00 0.00 6.759630 % 0.00
B-1 863,100.00 841,689.38 6.759630 % 773.40
B-2 332,000.00 323,764.18 6.759630 % 297.50
B-3 796,572.42 776,812.15 6.759630 % 713.78
- -------------------------------------------------------------------------------
132,777,672.42 97,097,273.75 2,059,341.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 501,885.40 2,554,980.20 0.00 0.00 88,246,230.51
M-1 16,192.68 18,869.70 0.00 0.00 2,910,713.11
M-2 10,795.30 12,580.01 0.00 0.00 1,940,507.89
R 0.00 0.00 0.00 0.00 0.00
B-1 4,678.13 5,451.53 0.00 0.00 840,915.98
B-2 1,799.49 2,096.99 0.00 0.00 323,466.68
B-3 4,317.53 5,031.31 0.00 0.00 776,098.37
- -------------------------------------------------------------------------------
539,668.53 2,599,009.74 0.00 0.00 95,037,932.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 717.762451 16.319439 3.989338 20.308777 0.000000 701.443012
M-1 975.193349 0.896074 5.420144 6.316218 0.000000 974.297275
M-2 975.193352 0.896074 5.420144 6.316218 0.000000 974.297279
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 975.193350 0.896072 5.420148 6.316220 0.000000 974.297277
B-2 975.193313 0.896084 5.420151 6.316235 0.000000 974.297229
B-3 975.193379 0.896077 5.420135 6.316212 0.000000 974.297302
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,879.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,042.32
SUBSERVICER ADVANCES THIS MONTH 33,250.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 974,908.01
(B) TWO MONTHLY PAYMENTS: 3 973,919.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 305,735.05
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,657,084.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,037,932.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 330
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,970,121.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.99882670 % 5.00084400 % 2.00032980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85369340 % 5.10451024 % 2.04179630 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,105,684.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,971,886.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.65991543
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.27
POOL TRADING FACTOR: 71.57674239
................................................................................
Run: 09/26/95 09:06:38 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-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944M21 30,000,000.00 24,479,642.05 6.500000 % 352,016.76
A-2 760944M39 10,308,226.00 8,381,651.47 5.200000 % 156,346.64
A-3 760944M47 53,602,774.00 43,584,586.66 6.750000 % 813,002.51
A-4 760944M54 19,600,000.00 17,768,411.28 6.500000 % 148,638.29
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 31,316,428.49 6.500000 % 914,037.16
A-8 760944M96 122,726,000.00 111,302,157.26 6.500000 % 1,348,275.60
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 58,148,129.44 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,113,913.04 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,638,227.74 0.000000 % 7,981.70
A-18 760944P36 0.00 0.00 0.381292 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,983,340.57 6.500000 % 12,240.27
M-2 760944P69 5,294,000.00 5,193,257.75 6.500000 % 4,896.03
M-3 760944P77 5,294,000.00 5,193,257.75 6.500000 % 4,896.03
B-1 2,382,300.00 2,336,965.98 6.500000 % 2,203.22
B-2 794,100.00 778,988.66 6.500000 % 734.41
B-3 2,117,643.10 1,688,403.17 6.500000 % 1,591.76
- -------------------------------------------------------------------------------
529,391,833.88 489,955,261.31 3,766,860.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,169.29 484,186.05 0.00 0.00 24,127,625.29
A-2 36,203.04 192,549.68 0.00 0.00 8,225,304.83
A-3 244,370.54 1,057,373.05 0.00 0.00 42,771,584.15
A-4 95,934.34 244,572.63 0.00 0.00 17,619,772.99
A-5 68,023.90 68,023.90 0.00 0.00 12,599,000.00
A-6 240,348.61 240,348.61 0.00 0.00 44,516,000.00
A-7 169,082.13 1,083,119.29 0.00 0.00 30,402,391.33
A-8 600,937.18 1,949,212.78 0.00 0.00 109,953,881.66
A-9 101,945.46 101,945.46 0.00 0.00 19,481,177.00
A-10 72,636.51 72,636.51 0.00 0.00 10,930,823.00
A-11 124,595.80 124,595.80 0.00 0.00 25,000,000.00
A-12 91,839.56 91,839.56 0.00 0.00 17,010,000.00
A-13 70,205.17 70,205.17 0.00 0.00 13,003,000.00
A-14 110,725.26 110,725.26 0.00 0.00 20,507,900.00
A-15 0.00 0.00 313,950.54 0.00 58,462,079.98
A-16 0.00 0.00 6,014.19 0.00 1,119,927.23
A-17 0.00 7,981.70 0.00 0.00 2,630,246.04
A-18 155,176.65 155,176.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 70,099.02 82,339.29 0.00 0.00 12,971,100.30
M-2 28,039.19 32,935.22 0.00 0.00 5,188,361.72
M-3 28,039.19 32,935.22 0.00 0.00 5,188,361.72
B-1 12,617.64 14,820.86 0.00 0.00 2,334,762.76
B-2 4,205.88 4,940.29 0.00 0.00 778,254.25
B-3 9,115.92 10,707.68 0.00 0.00 1,686,811.41
- -------------------------------------------------------------------------------
2,466,310.28 6,233,170.66 319,964.73 0.00 486,508,365.66
===============================================================================
Run: 09/26/95 09:06:38
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-1 815.988068 11.733892 4.405643 16.139535 0.000000 804.254176
A-2 813.103193 15.167172 3.512053 18.679225 0.000000 797.936020
A-3 813.103192 15.167172 4.558916 19.726088 0.000000 797.936020
A-4 906.551596 7.583586 4.894609 12.478195 0.000000 898.968010
A-5 1000.000000 0.000000 5.399151 5.399151 0.000000 1000.000000
A-6 1000.000000 0.000000 5.399151 5.399151 0.000000 1000.000000
A-7 801.731356 23.400250 4.328669 27.728919 0.000000 778.331106
A-8 906.915872 10.986063 4.896576 15.882639 0.000000 895.929808
A-9 1000.000000 0.000000 5.233024 5.233024 0.000000 1000.000000
A-10 1000.000000 0.000000 6.645109 6.645109 0.000000 1000.000000
A-11 1000.000000 0.000000 4.983832 4.983832 0.000000 1000.000000
A-12 1000.000000 0.000000 5.399151 5.399151 0.000000 1000.000000
A-13 1000.000000 0.000000 5.399152 5.399152 0.000000 1000.000000
A-14 1000.000000 0.000000 5.399152 5.399152 0.000000 1000.000000
A-15 1000.191435 0.000000 0.000000 0.000000 5.400185 1005.591620
A-16 1113.913040 0.000000 0.000000 0.000000 6.014190 1119.927230
A-17 945.062492 2.859194 0.000000 2.859194 0.000000 942.203298
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.970486 0.924827 5.296408 6.221235 0.000000 980.045659
M-2 980.970485 0.924826 5.296409 6.221235 0.000000 980.045659
M-3 980.970485 0.924826 5.296409 6.221235 0.000000 980.045659
B-1 980.970482 0.924829 5.296411 6.221240 0.000000 980.045653
B-2 980.970482 0.924833 5.296411 6.221244 0.000000 980.045649
B-3 797.302987 0.751656 4.304762 5.056418 0.000000 796.551322
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 113,673.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,433.86
SUBSERVICER ADVANCES THIS MONTH 34,831.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,436,148.93
(B) TWO MONTHLY PAYMENTS: 4 1,356,146.99
(C) THREE OR MORE MONTHLY PAYMENTS: 2 508,208.74
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 800,581.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 486,508,365.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,698
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,984,665.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.21850420 % 4.79561700 % 0.98587930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.18290450 % 4.79905905 % 0.99194990 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3811 %
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 7.25010798
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.60
POOL TRADING FACTOR: 91.89948438
................................................................................
Run: 09/26/95 09:06:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944R59 10,190,000.00 8,967,796.42 6.500000 % 91,348.16
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 90,991,011.66 5.650000 % 926,856.58
A-9 760944S58 43,941,000.00 38,670,651.93 6.600000 % 393,908.67
A-10 760944S66 0.00 0.00 1.900000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.479000 % 0.00
A-12 760944S82 3,241,628.00 3,227,863.84 8.750000 % 0.00
A-13 760944S90 5,742,522.00 5,718,138.88 5.290900 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.937500 % 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 3.884766 % 0.00
A-17 760944T57 78,019,000.00 66,251,960.65 6.500000 % 840,241.16
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 40,657,241.86 6.500000 % 336,520.79
A-24 760944U48 0.00 0.00 0.234850 % 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 15,855,310.08 6.500000 % 15,192.21
M-2 760944U89 5,867,800.00 5,765,513.74 6.500000 % 5,524.39
M-3 760944U97 5,867,800.00 5,765,513.74 6.500000 % 5,524.39
B-1 2,640,500.00 2,594,471.35 6.500000 % 2,485.96
B-2 880,200.00 864,856.52 6.500000 % 828.69
B-3 2,347,160.34 2,306,245.18 6.500000 % 2,209.78
- -------------------------------------------------------------------------------
586,778,060.34 549,743,748.56 2,620,640.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 48,456.72 139,804.88 0.00 0.00 8,876,448.26
A-2 28,043.72 28,043.72 0.00 0.00 5,190,000.00
A-3 16,204.84 16,204.84 0.00 0.00 2,999,000.00
A-4 172,705.14 172,705.14 0.00 0.00 31,962,221.74
A-5 267,009.74 267,009.74 0.00 0.00 49,415,000.00
A-6 12,773.67 12,773.67 0.00 0.00 2,364,000.00
A-7 63,446.52 63,446.52 0.00 0.00 11,741,930.42
A-8 427,367.90 1,354,224.48 0.00 0.00 90,064,155.08
A-9 212,168.25 606,076.92 0.00 0.00 38,276,743.26
A-10 61,078.74 61,078.74 0.00 0.00 0.00
A-11 89,482.33 89,482.33 0.00 0.00 16,614,005.06
A-12 23,478.93 23,478.93 0.00 0.00 3,227,863.84
A-13 25,150.07 25,150.07 0.00 0.00 5,718,138.88
A-14 57,960.57 57,960.57 0.00 0.00 10,050,199.79
A-15 8,354.68 8,354.68 0.00 0.00 1,116,688.87
A-16 8,876.84 8,876.84 0.00 0.00 2,748,772.60
A-17 357,986.83 1,198,227.99 0.00 0.00 65,411,719.49
A-18 251,583.00 251,583.00 0.00 0.00 46,560,000.00
A-19 194,760.68 194,760.68 0.00 0.00 36,044,000.00
A-20 21,640.68 21,640.68 0.00 0.00 4,005,000.00
A-21 13,578.78 13,578.78 0.00 0.00 2,513,000.00
A-22 209,562.55 209,562.55 0.00 0.00 38,783,354.23
A-23 219,687.95 556,208.74 0.00 0.00 40,320,721.07
A-24 107,326.15 107,326.15 0.00 0.00 0.00
R-I 0.88 0.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,672.82 100,865.03 0.00 0.00 15,840,117.87
M-2 31,153.47 36,677.86 0.00 0.00 5,759,989.35
M-3 31,153.47 36,677.86 0.00 0.00 5,759,989.35
B-1 14,019.01 16,504.97 0.00 0.00 2,591,985.39
B-2 4,673.18 5,501.87 0.00 0.00 864,027.83
B-3 12,461.60 14,671.38 0.00 0.00 2,304,035.40
- -------------------------------------------------------------------------------
3,077,819.71 5,698,460.49 0.00 0.00 547,123,107.78
===============================================================================
Run: 09/26/95 09:06:43
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-1 880.058530 8.964491 4.755321 13.719812 0.000000 871.094039
A-2 1000.000000 0.000000 5.403414 5.403414 0.000000 1000.000000
A-3 1000.000000 0.000000 5.403414 5.403414 0.000000 1000.000000
A-4 976.571901 0.000000 5.276823 5.276823 0.000000 976.571901
A-5 1000.000000 0.000000 5.403415 5.403415 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403414 5.403414 0.000000 1000.000000
A-7 995.753937 0.000000 5.380472 5.380472 0.000000 995.753937
A-8 880.058531 8.964490 4.133472 13.097962 0.000000 871.094041
A-9 880.058531 8.964490 4.828480 13.792970 0.000000 871.094041
A-11 995.753936 0.000000 5.363089 5.363089 0.000000 995.753936
A-12 995.753936 0.000000 7.242944 7.242944 0.000000 995.753936
A-13 995.753935 0.000000 4.379621 4.379621 0.000000 995.753935
A-14 995.753936 0.000000 5.742619 5.742619 0.000000 995.753936
A-15 995.753937 0.000000 7.449887 7.449887 0.000000 995.753937
A-16 995.753937 0.000000 3.215671 3.215671 0.000000 995.753937
A-17 849.177260 10.769699 4.588457 15.358156 0.000000 838.407561
A-18 1000.000000 0.000000 5.403415 5.403415 0.000000 1000.000000
A-19 1000.000000 0.000000 5.403415 5.403415 0.000000 1000.000000
A-20 1000.000000 0.000000 5.403416 5.403416 0.000000 1000.000000
A-21 1000.000000 0.000000 5.403414 5.403414 0.000000 1000.000000
A-22 997.770883 0.000000 5.391370 5.391370 0.000000 997.770883
A-23 896.126115 7.417253 4.842141 12.259394 0.000000 888.708862
R-I 0.000000 0.000000 1.760000 1.760000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.568204 0.941475 5.309224 6.250699 0.000000 981.626729
M-2 982.568210 0.941476 5.309225 6.250701 0.000000 981.626734
M-3 982.568210 0.941476 5.309225 6.250701 0.000000 981.626734
B-1 982.568207 0.941473 5.309226 6.250699 0.000000 981.626734
B-2 982.568189 0.941479 5.309225 6.250704 0.000000 981.626710
B-3 982.568230 0.941474 5.309224 6.250698 0.000000 981.626756
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 127,905.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 57,819.52
SUBSERVICER ADVANCES THIS MONTH 26,294.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,705,580.91
(B) TWO MONTHLY PAYMENTS: 2 989,868.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 311,078.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 547,123,107.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,904
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,093,888.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.96957020 % 4.98165500 % 1.04877470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.94649130 % 5.00072035 % 1.05278840 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2347 %
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 7.13960366
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.04
POOL TRADING FACTOR: 93.24191628
................................................................................
Run: 09/26/95 09:06:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,875,265.82 6.500000 % 131,072.17
A-2 760944K56 85,878,000.00 68,185,311.24 6.500000 % 752,016.53
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 24,207,679.91 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,683,071.95 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 0.162703 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,881,939.93 6.500000 % 11,540.54
M-2 760944L97 3,305,815.00 3,074,132.31 6.500000 % 12,310.17
B 826,454.53 768,533.81 6.500000 % 3,077.54
- -------------------------------------------------------------------------------
206,613,407.53 178,929,709.85 910,016.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 37,201.11 168,273.28 0.00 0.00 6,744,193.65
A-2 368,941.27 1,120,957.80 0.00 0.00 67,433,294.71
A-3 70,124.76 70,124.76 0.00 0.00 12,960,000.00
A-4 14,933.98 14,933.98 0.00 0.00 2,760,000.00
A-5 122,923.83 122,923.83 0.00 0.00 24,207,679.91
A-6 60,454.34 60,454.34 0.00 0.00 9,683,071.95
A-7 28,547.70 28,547.70 0.00 0.00 5,276,000.00
A-8 118,668.72 118,668.72 0.00 0.00 21,931,576.52
A-9 77,566.42 77,566.42 0.00 0.00 13,907,398.73
A-10 32,414.71 32,414.71 0.00 0.00 6,418,799.63
A-11 24,234.39 24,234.39 0.00 0.00 0.00
R 1.11 1.11 0.00 0.00 0.00
M-1 15,593.78 27,134.32 0.00 0.00 2,870,399.39
M-2 16,633.70 28,943.87 0.00 0.00 3,061,822.14
B 4,158.45 7,235.99 0.00 0.00 765,456.27
- -------------------------------------------------------------------------------
992,398.27 1,902,415.22 0.00 0.00 178,019,692.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 690.357046 13.161178 3.735426 16.896604 0.000000 677.195868
A-2 793.978798 8.756801 4.296109 13.052910 0.000000 785.221998
A-3 1000.000000 0.000000 5.410861 5.410861 0.000000 1000.000000
A-4 1000.000000 0.000000 5.410862 5.410862 0.000000 1000.000000
A-5 914.878303 0.000000 4.645647 4.645647 0.000000 914.878304
A-6 914.878302 0.000000 5.711861 5.711861 0.000000 914.878302
A-7 1000.000000 0.000000 5.410861 5.410861 0.000000 1000.000000
A-8 946.060587 0.000000 5.119003 5.119003 0.000000 946.060587
A-9 910.553663 0.000000 5.078476 5.078476 0.000000 910.553663
A-10 910.553663 0.000000 4.598264 4.598264 0.000000 910.553663
R 0.000000 0.000000 11.110000 11.110000 0.000000 0.000000
M-1 929.916619 3.723790 5.031651 8.755441 0.000000 926.192829
M-2 929.916620 3.723793 5.031649 8.755442 0.000000 926.192827
B 929.916628 3.723786 5.031650 8.755436 0.000000 926.192842
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,314.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,280.15
SUBSERVICER ADVANCES THIS MONTH 6,642.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 373,462.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 258,469.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 178,019,692.90
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 193,504.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.24176110 % 3.32872200 % 0.42951720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.23767590 % 3.33234005 % 0.42998400 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1628 %
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 7.05844422
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.53
POOL TRADING FACTOR: 86.16076518
................................................................................
Run: 09/26/95 09:06:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4142
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944P85 27,772,000.00 20,237,208.10 6.000000 % 711,671.37
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 35,607,698.21 6.000000 % 52,128.05
A-5 760944Q43 10,500,000.00 7,598,303.46 6.000000 % 241,174.55
A-6 760944Q50 25,817,000.00 20,623,296.46 6.000000 % 451,795.24
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,724,076.02 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236592 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,800,856.77 6.000000 % 7,336.02
M-2 760944R34 775,500.00 720,472.78 6.000000 % 2,934.94
M-3 760944R42 387,600.00 360,097.04 6.000000 % 1,466.90
B-1 542,700.00 504,191.58 6.000000 % 2,053.89
B-2 310,100.00 288,096.22 6.000000 % 1,173.60
B-3 310,260.75 288,245.48 6.000000 % 1,174.20
- -------------------------------------------------------------------------------
155,046,660.75 138,679,542.12 1,472,908.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 101,001.16 812,672.53 0.00 0.00 19,525,536.73
A-2 113,826.64 113,826.64 0.00 0.00 22,807,000.00
A-3 8,234.93 8,234.93 0.00 0.00 1,650,000.00
A-4 177,713.19 229,841.24 0.00 0.00 35,555,570.16
A-5 37,922.10 279,096.65 0.00 0.00 7,357,128.91
A-6 102,928.07 554,723.31 0.00 0.00 20,171,501.22
A-7 57,245.21 57,245.21 0.00 0.00 11,470,000.00
A-8 0.00 0.00 73,485.87 0.00 14,797,561.89
A-9 27,292.10 27,292.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,987.83 16,323.85 0.00 0.00 1,793,520.75
M-2 3,595.78 6,530.72 0.00 0.00 717,537.84
M-3 1,797.20 3,264.10 0.00 0.00 358,630.14
B-1 2,516.35 4,570.24 0.00 0.00 502,137.69
B-2 1,437.85 2,611.45 0.00 0.00 286,922.62
B-3 1,438.60 2,612.80 0.00 0.00 287,071.28
- -------------------------------------------------------------------------------
645,937.01 2,118,845.77 73,485.87 0.00 137,280,119.23
===============================================================================
Run: 09/26/95 09:06:53
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-1 728.691059 25.625499 3.636798 29.262297 0.000000 703.065560
A-2 1000.000000 0.000000 4.990864 4.990864 0.000000 1000.000000
A-3 1000.000000 0.000000 4.990867 4.990867 0.000000 1000.000000
A-4 951.111123 1.392383 4.746867 6.139250 0.000000 949.718739
A-5 723.647949 22.969005 3.611629 26.580634 0.000000 700.678944
A-6 798.826218 17.499912 3.986833 21.486745 0.000000 781.326305
A-7 1000.000000 0.000000 4.990864 4.990864 0.000000 1000.000000
A-8 1104.747601 0.000000 0.000000 0.000000 5.513646 1110.261246
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 929.042907 3.784575 4.636726 8.421301 0.000000 925.258332
M-2 929.042914 3.784578 4.636725 8.421303 0.000000 925.258337
M-3 929.042931 3.784572 4.636739 8.421311 0.000000 925.258359
B-1 929.042897 3.784577 4.636724 8.421301 0.000000 925.258320
B-2 929.042954 3.784586 4.636730 8.421316 0.000000 925.258368
B-3 929.042684 3.784591 4.636745 8.421336 0.000000 925.258093
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:06:56 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 30,930.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,570.94
SUBSERVICER ADVANCES THIS MONTH 4,486.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 463,399.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,280,119.23
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 834,493.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.14308270 % 2.07775900 % 0.77915840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.12571610 % 2.09038916 % 0.78389470 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2374 %
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 6.63027933
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.05
POOL TRADING FACTOR: 88.54116468
................................................................................
Run: 09/26/95 09:06:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 24,160,411.11 4.750000 % 2,234,650.11
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 59,364,000.00 5.750000 % 0.00
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 % 0.00
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 7.200000 % 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 48,826,280.49 6.750000 % 45,702.53
A-20 7609442A5 5,593,279.30 5,333,321.28 0.000000 % 46,769.28
A-21 7609442B3 0.00 0.00 0.154200 % 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 14,406,715.74 6.750000 % 13,485.02
M-2 7609442F4 5,330,500.00 5,238,582.36 6.750000 % 4,903.43
M-3 7609442G2 5,330,500.00 5,238,582.36 6.750000 % 4,903.43
B-1 2,665,200.00 2,619,242.04 6.750000 % 2,451.67
B-2 799,500.00 785,713.67 6.750000 % 735.45
B-3 1,865,759.44 1,833,586.86 6.750000 % 1,716.28
- -------------------------------------------------------------------------------
533,047,438.74 500,318,011.21 2,355,317.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,414.12 2,330,064.23 0.00 0.00 21,925,761.00
A-2 40,174.37 40,174.37 0.00 0.00 0.00
A-3 283,795.66 283,795.66 0.00 0.00 59,364,000.00
A-4 63,342.77 63,342.77 0.00 0.00 11,287,000.00
A-5 86,706.12 86,706.12 0.00 0.00 20,857,631.08
A-6 30,347.14 30,347.14 0.00 0.00 0.00
A-7 204,634.45 204,634.45 0.00 0.00 37,443,000.00
A-8 115,040.62 115,040.62 0.00 0.00 20,499,000.00
A-9 13,300.47 13,300.47 0.00 0.00 2,370,000.00
A-10 269,483.88 269,483.88 0.00 0.00 48,019,128.22
A-11 116,353.83 116,353.83 0.00 0.00 20,733,000.00
A-12 270,627.51 270,627.51 0.00 0.00 48,222,911.15
A-13 312,660.78 312,660.78 0.00 0.00 52,230,738.70
A-14 99,878.10 99,878.10 0.00 0.00 21,279,253.46
A-15 92,167.49 92,167.49 0.00 0.00 15,185,886.80
A-16 21,464.02 21,464.02 0.00 0.00 5,062,025.89
A-17 121,892.88 121,892.88 0.00 0.00 29,322,000.00
A-18 97,514.30 97,514.30 0.00 0.00 0.00
A-19 274,013.63 319,716.16 0.00 0.00 48,780,577.96
A-20 0.00 46,769.28 0.00 0.00 5,286,552.00
A-21 64,142.40 64,142.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 80,850.65 94,335.67 0.00 0.00 14,393,230.72
M-2 29,398.99 34,302.42 0.00 0.00 5,233,678.93
M-3 29,398.99 34,302.42 0.00 0.00 5,233,678.93
B-1 14,699.22 17,150.89 0.00 0.00 2,616,790.37
B-2 4,409.43 5,144.88 0.00 0.00 784,978.22
B-3 10,290.11 12,006.39 0.00 0.00 1,831,870.58
- -------------------------------------------------------------------------------
2,842,001.93 5,197,319.13 0.00 0.00 497,962,694.01
===============================================================================
Run: 09/26/95 09:06:58
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-1 530.159113 49.035594 2.093701 51.129295 0.000000 481.123519
A-3 1000.000000 0.000000 4.780602 4.780602 0.000000 1000.000000
A-4 1000.000000 0.000000 5.612011 5.612011 0.000000 1000.000000
A-5 839.172443 0.000000 3.488478 3.488478 0.000000 839.172443
A-7 1000.000000 0.000000 5.465226 5.465226 0.000000 1000.000000
A-8 1000.000000 0.000000 5.612011 5.612011 0.000000 1000.000000
A-9 1000.000000 0.000000 5.612013 5.612013 0.000000 1000.000000
A-10 992.376792 0.000000 5.569230 5.569230 0.000000 992.376792
A-11 1000.000000 0.000000 5.612011 5.612011 0.000000 1000.000000
A-12 983.117799 0.000000 5.517268 5.517268 0.000000 983.117799
A-13 954.414928 0.000000 5.713266 5.713266 0.000000 954.414928
A-14 954.414928 0.000000 4.479722 4.479722 0.000000 954.414928
A-15 954.414928 0.000000 5.792617 5.792617 0.000000 954.414928
A-16 954.414927 0.000000 4.046914 4.046914 0.000000 954.414927
A-17 1000.000000 0.000000 4.157045 4.157045 0.000000 1000.000000
A-19 982.756285 0.919883 5.515239 6.435122 0.000000 981.836402
A-20 953.523147 8.361692 0.000000 8.361692 0.000000 945.161455
R-I 0.000000 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-1 982.756284 0.919883 5.515239 6.435122 0.000000 981.836401
M-2 982.756282 0.919882 5.515241 6.435123 0.000000 981.836400
M-3 982.756282 0.919882 5.515241 6.435123 0.000000 981.836400
B-1 982.756281 0.919882 5.515241 6.435123 0.000000 981.836399
B-2 982.756310 0.919887 5.515235 6.435122 0.000000 981.836423
B-3 982.756309 0.919883 5.515239 6.435122 0.000000 981.836426
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 109,781.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 54,608.28
SUBSERVICER ADVANCES THIS MONTH 27,229.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,478,714.80
(B) TWO MONTHLY PAYMENTS: 1 271,833.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,186.41
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,092,725.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 497,962,694.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,701
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,886,763.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.91447380 % 5.02720200 % 1.05832420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.89168150 % 4.99246005 % 1.06228790 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1548 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 5,103,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,103,942.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22204717
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.67
POOL TRADING FACTOR: 93.41808211
................................................................................
Run: 09/26/95 09:07:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944V88 20,379,000.00 18,629,370.60 10.500000 % 229,843.82
A-2 760944V96 67,648,000.00 51,318,125.37 6.625000 % 2,145,209.03
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 0.125896 % 0.00
R 760944X37 267,710.00 24,081.01 7.000000 % 252.95
M-1 760944X45 7,801,800.00 7,679,385.00 7.000000 % 6,865.47
M-2 760944X52 2,600,600.00 2,559,795.01 7.000000 % 2,288.49
M-3 760944X60 2,600,600.00 2,559,795.01 7.000000 % 2,288.49
B-1 1,300,350.00 1,279,946.72 7.000000 % 1,144.29
B-2 390,100.00 383,979.09 7.000000 % 343.28
B-3 910,233.77 860,883.13 7.000000 % 769.66
- -------------------------------------------------------------------------------
260,061,393.77 241,458,360.94 2,389,005.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 162,396.45 392,240.27 0.00 0.00 18,399,526.78
A-2 282,257.65 2,427,466.68 0.00 0.00 49,172,916.34
A-3 112,115.17 112,115.17 0.00 0.00 20,384,000.00
A-4 289,682.17 289,682.17 0.00 0.00 52,668,000.00
A-5 272,279.68 272,279.68 0.00 0.00 49,504,000.00
A-6 58,573.96 58,573.96 0.00 0.00 10,079,000.00
A-7 112,062.86 112,062.86 0.00 0.00 19,283,000.00
A-8 6,102.06 6,102.06 0.00 0.00 1,050,000.00
A-9 18,567.69 18,567.69 0.00 0.00 3,195,000.00
A-10 25,237.28 25,237.28 0.00 0.00 0.00
R 139.94 392.89 0.00 0.00 23,828.06
M-1 44,628.63 51,494.10 0.00 0.00 7,672,519.53
M-2 14,876.21 17,164.70 0.00 0.00 2,557,506.52
M-3 14,876.21 17,164.70 0.00 0.00 2,557,506.52
B-1 7,438.39 8,582.68 0.00 0.00 1,278,802.43
B-2 2,231.49 2,574.77 0.00 0.00 383,635.81
B-3 5,002.99 5,772.65 0.00 0.00 860,113.47
- -------------------------------------------------------------------------------
1,428,468.83 3,817,474.31 0.00 0.00 239,069,355.46
===============================================================================
Run: 09/26/95 09:07:04
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-1 914.145473 11.278464 7.968813 19.247277 0.000000 902.867009
A-2 758.605212 31.711344 4.172446 35.883790 0.000000 726.893867
A-3 1000.000000 0.000000 5.500156 5.500156 0.000000 1000.000000
A-4 1000.000000 0.000000 5.500155 5.500155 0.000000 1000.000000
A-5 1000.000000 0.000000 5.500155 5.500155 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811485 5.811485 0.000000 1000.000000
A-7 1000.000000 0.000000 5.811485 5.811485 0.000000 1000.000000
A-8 1000.000000 0.000000 5.811486 5.811486 0.000000 1000.000000
A-9 1000.000000 0.000000 5.811484 5.811484 0.000000 1000.000000
R 89.951851 0.944866 0.522730 1.467596 0.000000 89.006985
M-1 984.309390 0.879985 5.720299 6.600284 0.000000 983.429405
M-2 984.309394 0.879985 5.720299 6.600284 0.000000 983.429409
M-3 984.309394 0.879985 5.720299 6.600284 0.000000 983.429409
B-1 984.309394 0.879986 5.720298 6.600284 0.000000 983.429408
B-2 984.309382 0.879979 5.720302 6.600281 0.000000 983.429403
B-3 945.782455 0.845530 5.496401 6.341931 0.000000 944.936892
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,201.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,262.29
SUBSERVICER ADVANCES THIS MONTH 19,567.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,592,439.58
(B) TWO MONTHLY PAYMENTS: 3 1,039,946.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,349.55
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 239,069,355.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 904
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,173,138.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.65365360 % 5.30069700 % 1.04564980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.59596540 % 5.34887985 % 1.05515480 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1265 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,497,248.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,317,527.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49698022
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.49
POOL TRADING FACTOR: 91.92804514
................................................................................
Run: 09/26/95 09:07:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 184,968,678.81 6.747132 % 1,103,438.19
A-2 7609442W7 76,450,085.00 84,562,800.18 6.747132 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.747132 % 0.00
M-1 7609442T4 8,228,000.00 8,103,729.08 6.747132 % 7,404.49
M-2 7609442U1 2,992,100.00 2,946,909.08 6.747132 % 2,692.63
M-3 7609442V9 1,496,000.00 1,473,405.29 6.747132 % 1,346.27
B-1 2,244,050.00 2,210,157.20 6.747132 % 2,019.45
B-2 1,047,225.00 1,031,408.34 6.747132 % 942.41
B-3 1,196,851.02 1,178,774.45 6.747132 % 1,077.08
- -------------------------------------------------------------------------------
299,203,903.02 286,475,862.43 1,118,920.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,039,876.10 2,143,314.29 0.00 0.00 183,865,240.62
A-2 0.00 0.00 475,160.76 0.00 85,037,960.94
A-3 44,375.48 44,375.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,535.08 52,939.57 0.00 0.00 8,096,324.59
M-2 16,558.77 19,251.40 0.00 0.00 2,944,216.45
M-3 8,279.10 9,625.37 0.00 0.00 1,472,059.02
B-1 12,418.93 14,438.38 0.00 0.00 2,208,137.75
B-2 5,795.52 6,737.93 0.00 0.00 1,030,465.93
B-3 6,623.57 7,700.65 0.00 0.00 1,177,697.37
- -------------------------------------------------------------------------------
1,179,462.55 2,298,383.07 475,160.76 0.00 285,832,102.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 899.874171 5.368236 5.059006 10.427242 0.000000 894.505935
A-2 1106.117805 0.000000 0.000000 0.000000 6.215307 1112.333112
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.896582 0.899914 5.534161 6.434075 0.000000 983.996669
M-2 984.896588 0.899913 5.534163 6.434076 0.000000 983.996675
M-3 984.896584 0.899913 5.534158 6.434071 0.000000 983.996671
B-1 984.896593 0.899913 5.534159 6.434072 0.000000 983.996680
B-2 984.896598 0.899912 5.534169 6.434081 0.000000 983.996687
B-3 984.896558 0.899912 5.534164 6.434076 0.000000 983.996647
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,589.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,501.98
SUBSERVICER ADVANCES THIS MONTH 23,584.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,596,913.71
(B) TWO MONTHLY PAYMENTS: 2 465,230.09
(C) THREE OR MORE MONTHLY PAYMENTS: 2 425,506.57
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 285,832,102.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,022
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 382,002.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.08523170 % 4.37176200 % 1.54300610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07732690 % 4.37760487 % 1.54506820 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,910,120.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,968,706.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32033823
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.33
POOL TRADING FACTOR: 95.53087369
................................................................................
Run: 09/26/95 09:09:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4 (POOL # 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442M9 36,569,204.65 30,652,892.96 6.600000 % 310,250.54
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 30,652,892.96 310,250.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 167,917.54 478,168.08 0.00 0.00 30,342,642.42
A-2 86,502.97 86,502.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
254,420.51 564,671.05 0.00 0.00 30,342,642.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 838.216014 8.483929 4.591774 13.075703 0.000000 829.732085
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-95
DISTRIBUTION DATE 28-September-95
Run: 09/26/95 09:09:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-RS4
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8021
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,342,642.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 274,633.11
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: 82.97298160
................................................................................
Run: 09/26/95 09:07:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 94,883,294.05 6.500000 % 502,805.06
A-2 7609443C0 22,306,000.00 17,996,443.34 6.500000 % 247,650.26
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 25,123,168.55 6.500000 % 22,696.11
A-9 7609443K2 0.00 0.00 0.532238 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,536,949.96 6.500000 % 5,905.44
M-2 7609443N6 3,317,000.00 3,267,982.36 6.500000 % 2,952.27
M-3 7609443P1 1,990,200.00 1,960,789.42 6.500000 % 1,771.36
B-1 1,326,800.00 1,307,192.95 6.500000 % 1,180.91
B-2 398,000.00 392,118.49 6.500000 % 354.24
B-3 928,851.36 915,125.03 6.500000 % 826.72
- -------------------------------------------------------------------------------
265,366,951.36 251,715,064.15 786,142.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 512,959.60 1,015,764.66 0.00 0.00 94,380,488.99
A-2 97,292.66 344,942.92 0.00 0.00 17,748,793.08
A-3 173,220.57 173,220.57 0.00 0.00 32,041,000.00
A-4 243,193.22 243,193.22 0.00 0.00 44,984,000.00
A-5 56,765.27 56,765.27 0.00 0.00 10,500,000.00
A-6 58,208.73 58,208.73 0.00 0.00 10,767,000.00
A-7 5,622.46 5,622.46 0.00 0.00 1,040,000.00
A-8 135,821.28 158,517.39 0.00 0.00 25,100,472.44
A-9 111,428.12 111,428.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,340.17 41,245.61 0.00 0.00 6,531,044.52
M-2 17,667.42 20,619.69 0.00 0.00 3,265,030.09
M-3 10,600.45 12,371.81 0.00 0.00 1,959,018.06
B-1 7,066.97 8,247.88 0.00 0.00 1,306,012.04
B-2 2,119.88 2,474.12 0.00 0.00 391,764.25
B-3 4,947.36 5,774.08 0.00 0.00 914,298.31
- -------------------------------------------------------------------------------
1,472,254.16 2,258,396.53 0.00 0.00 250,928,921.78
===============================================================================
Run: 09/26/95 09:07:11
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-1 915.570273 4.851785 4.949771 9.801556 0.000000 910.718487
A-2 806.798321 11.102406 4.361726 15.464132 0.000000 795.695915
A-3 1000.000000 0.000000 5.406216 5.406216 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406216 5.406216 0.000000 1000.000000
A-5 1000.000000 0.000000 5.406216 5.406216 0.000000 1000.000000
A-6 1000.000000 0.000000 5.406216 5.406216 0.000000 1000.000000
A-7 1000.000000 0.000000 5.406212 5.406212 0.000000 1000.000000
A-8 985.222296 0.890043 5.326325 6.216368 0.000000 984.332253
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.222300 0.890044 5.326326 6.216370 0.000000 984.332256
M-2 985.222297 0.890042 5.326325 6.216367 0.000000 984.332255
M-3 985.222299 0.890041 5.326324 6.216365 0.000000 984.332258
B-1 985.222302 0.890044 5.326326 6.216370 0.000000 984.332258
B-2 985.222337 0.890050 5.326332 6.216382 0.000000 984.332286
B-3 985.222253 0.890046 5.326331 6.216377 0.000000 984.332203
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:14 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 58,349.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,501.27
SUBSERVICER ADVANCES THIS MONTH 24,219.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,763,142.80
(B) TWO MONTHLY PAYMENTS: 1 279,552.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 569,147.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 250,928,921.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 879
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 558,744.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.28712850 % 4.67422200 % 1.03864920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.27440760 % 4.68463045 % 1.04096200 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5330 %
BANKRUPTCY AMOUNT AVAILABLE 128,145.00
FRAUD AMOUNT AVAILABLE 2,567,000.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43667398
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.97
POOL TRADING FACTOR: 94.55922092
................................................................................
Run: 09/26/95 09:07:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 153,070,000.00 120,570,807.56 6.555043 % 3,209,202.74
M-1 7609442K3 3,625,500.00 3,542,451.26 6.555043 % 3,339.05
M-2 7609442L1 2,416,900.00 2,361,536.47 6.555043 % 2,225.94
R 7609442J6 100.00 0.00 6.555043 % 0.00
B-1 886,200.00 865,899.95 6.555043 % 816.18
B-2 322,280.00 314,897.59 6.555043 % 296.82
B-3 805,639.55 787,184.91 6.555043 % 742.00
- -------------------------------------------------------------------------------
161,126,619.55 128,442,777.74 3,216,622.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 648,017.25 3,857,219.99 0.00 0.00 117,361,604.82
M-1 19,039.19 22,378.24 0.00 0.00 3,539,112.21
M-2 12,692.27 14,918.21 0.00 0.00 2,359,310.53
R 0.00 0.00 0.00 0.00 0.00
B-1 4,653.85 5,470.03 0.00 0.00 865,083.77
B-2 1,692.44 1,989.26 0.00 0.00 314,600.77
B-3 4,230.76 4,972.76 0.00 0.00 786,442.91
- -------------------------------------------------------------------------------
690,325.76 3,906,948.49 0.00 0.00 125,226,155.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 787.684116 20.965589 4.233470 25.199059 0.000000 766.718526
M-1 977.093162 0.920990 5.251466 6.172456 0.000000 976.172172
M-2 977.093165 0.920990 5.251467 6.172457 0.000000 976.172175
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 977.093151 0.920988 5.251467 6.172455 0.000000 976.172162
B-2 977.093180 0.921000 5.251458 6.172458 0.000000 976.172180
B-3 977.093180 0.920995 5.251468 6.172463 0.000000 976.172185
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:17 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 32,871.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,318.53
SUBSERVICER ADVANCES THIS MONTH 16,570.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 914,406.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 404,309.68
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,260,076.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,226,155.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 406
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,095,554.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87122400 % 4.59659000 % 1.53218620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.71972240 % 4.71021628 % 1.57006130 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,403,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00881675
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.20
POOL TRADING FACTOR: 77.71909779
................................................................................
Run: 09/26/95 09:09:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-MZ1 (POOL # 8022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443Q9 49,500,000.00 47,227,577.43 6.470000 % 136,002.69
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,477,900.93 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
- -------------------------------------------------------------------------------
115,808,503.22 114,013,881.58 136,002.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 253,928.21 389,930.90 0.00 0.00 47,091,574.74
A-2 329,636.50 329,636.50 0.00 0.00 61,308,403.22
A-3 0.00 0.00 29,453.00 0.00 5,507,353.93
S-1 14,931.11 14,931.11 0.00 0.00 0.00
S-2 5,197.93 5,197.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
603,693.75 739,696.44 29,453.00 0.00 113,907,331.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 954.092473 2.747529 5.129863 7.877392 0.000000 951.344944
A-2 1000.000000 0.000000 5.376694 5.376694 0.000000 1000.000000
A-3 1095.580186 0.000000 0.000000 0.000000 5.890600 1101.470786
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-95
DISTRIBUTION DATE 28-September-95
Run: 09/26/95 09:09:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-MZ1
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8022
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,850.35
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 113,907,331.89
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 619,658.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 98.35834910
................................................................................
Run: 09/26/95 09:07:18 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-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 11,214,537.93 4.500000 % 1,433,977.86
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 % 364,362.66
A-7 7609445U8 19,054,000.00 19,054,000.00 6.500000 % 0.00
A-8 7609445V6 50,184,000.00 41,319,630.33 6.500000 % 1,147,182.28
A-9 7609445W4 0.00 0.00 2.500000 % 0.00
A-10 7609445X2 43,420,000.00 39,859,202.64 6.500000 % 219,278.29
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 35,560,694.42 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,067,103.01 6.500000 % 0.00
A-14 7609446B9 478,414.72 432,462.21 0.000000 % 6,209.50
A-15 7609446C7 0.00 0.00 0.500764 % 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 11,529,879.17 6.500000 % 10,353.40
M-2 7609446G8 4,252,700.00 4,192,477.20 6.500000 % 3,764.69
M-3 7609446H6 4,252,700.00 4,192,477.20 6.500000 % 3,764.69
B-1 2,126,300.00 2,096,189.28 6.500000 % 1,882.30
B-2 638,000.00 628,965.23 6.500000 % 564.79
B-3 1,488,500.71 1,467,421.98 6.500000 % 1,317.68
- -------------------------------------------------------------------------------
425,269,315.43 404,932,040.60 3,192,658.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 41,903.75 1,475,881.61 0.00 0.00 9,780,560.07
A-2 262,665.37 262,665.37 0.00 0.00 57,515,000.00
A-3 207,578.15 207,578.15 0.00 0.00 41,665,000.00
A-4 52,363.68 52,363.68 0.00 0.00 10,090,000.00
A-5 39,637.39 39,637.39 0.00 0.00 7,344,000.00
A-6 245,234.75 609,597.41 0.00 0.00 45,072,637.34
A-7 102,839.16 102,839.16 0.00 0.00 19,054,000.00
A-8 223,012.28 1,370,194.56 0.00 0.00 40,172,448.05
A-9 85,773.95 85,773.95 0.00 0.00 0.00
A-10 215,129.99 434,408.28 0.00 0.00 39,639,924.35
A-11 357,654.02 357,654.02 0.00 0.00 66,266,000.00
A-12 0.00 0.00 191,929.88 0.00 35,752,624.30
A-13 0.00 0.00 27,348.41 0.00 5,094,451.42
A-14 0.00 6,209.50 0.00 0.00 426,252.71
A-15 168,373.70 168,373.70 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,229.61 72,583.01 0.00 0.00 11,519,525.77
M-2 22,627.84 26,392.53 0.00 0.00 4,188,712.51
M-3 22,627.84 26,392.53 0.00 0.00 4,188,712.51
B-1 11,313.65 13,195.95 0.00 0.00 2,094,306.98
B-2 3,394.68 3,959.47 0.00 0.00 628,400.44
B-3 7,920.04 9,237.72 0.00 0.00 1,466,104.30
- -------------------------------------------------------------------------------
2,132,279.86 5,324,938.00 219,278.29 0.00 401,958,660.75
===============================================================================
Run: 09/26/95 09:07:18
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-1 503.006859 64.318361 1.879513 66.197874 0.000000 438.688498
A-2 1000.000000 0.000000 4.566902 4.566902 0.000000 1000.000000
A-3 1000.000000 0.000000 4.982075 4.982075 0.000000 1000.000000
A-4 1000.000000 0.000000 5.189661 5.189661 0.000000 1000.000000
A-5 1000.000000 0.000000 5.397248 5.397248 0.000000 1000.000000
A-6 1000.000000 8.019074 5.397248 13.416322 0.000000 991.980926
A-7 1000.000000 0.000000 5.397248 5.397248 0.000000 1000.000000
A-8 823.362632 22.859523 4.443892 27.303415 0.000000 800.503110
A-10 917.991770 5.050168 4.954629 10.004797 0.000000 912.941602
A-11 1000.000000 0.000000 5.397248 5.397248 0.000000 1000.000000
A-12 1096.063815 0.000000 0.000000 0.000000 5.915728 1101.979543
A-13 1096.063814 0.000000 0.000000 0.000000 5.915728 1101.979541
A-14 903.948378 12.979325 0.000000 12.979325 0.000000 890.969053
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.838927 0.885246 5.320817 6.206063 0.000000 984.953681
M-2 985.838926 0.885247 5.320817 6.206064 0.000000 984.953679
M-3 985.838926 0.885247 5.320817 6.206064 0.000000 984.953679
B-1 985.838913 0.885247 5.320816 6.206063 0.000000 984.953666
B-2 985.838918 0.885251 5.320815 6.206066 0.000000 984.953668
B-3 985.838952 0.885246 5.320817 6.206063 0.000000 984.953712
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:22 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 79,964.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 42,440.49
SUBSERVICER ADVANCES THIS MONTH 38,749.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,521,672.11
(B) TWO MONTHLY PAYMENTS: 5 1,925,019.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 257,718.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 401,958,660.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,391
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,609,723.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.04018910 % 4.92332600 % 1.03648480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.00153960 % 4.94999927 % 1.04320640 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5006 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 4,146,765.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,430,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35647334
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.92
POOL TRADING FACTOR: 94.51861354
................................................................................
Run: 09/26/95 09:07:23 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-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 44,454,328.94 6.000000 % 804,286.07
A-3 7609445B0 15,096,000.00 12,903,016.57 6.000000 % 168,627.30
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 % 0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 % 0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 % 0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 6.160000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.725747 % 0.00
A-9 7609445H7 0.00 0.00 0.320631 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 728,343.34 6.000000 % 2,879.12
M-2 7609445L8 2,868,200.00 2,692,748.55 6.000000 % 10,644.35
B 620,201.82 582,263.24 6.000000 % 2,301.65
- -------------------------------------------------------------------------------
155,035,301.82 139,794,277.96 988,738.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,249.65 85,249.65 0.00 0.00 17,088,000.00
A-2 221,776.45 1,026,062.52 0.00 0.00 43,650,042.87
A-3 64,371.35 232,998.65 0.00 0.00 12,734,389.27
A-4 31,045.68 31,045.68 0.00 0.00 6,223,000.00
A-5 46,154.07 46,154.07 0.00 0.00 9,251,423.55
A-6 186,102.82 186,102.82 0.00 0.00 37,303,669.38
A-7 27,713.57 27,713.57 0.00 0.00 5,410,802.13
A-8 15,028.41 15,028.41 0.00 0.00 3,156,682.26
A-9 37,268.81 37,268.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,633.61 6,512.73 0.00 0.00 725,464.22
M-2 13,433.74 24,078.09 0.00 0.00 2,682,104.20
B 2,904.84 5,206.49 0.00 0.00 579,961.59
- -------------------------------------------------------------------------------
734,683.00 1,723,421.49 0.00 0.00 138,805,539.47
===============================================================================
_______________________________________________________________________________
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 4.988861 4.988861 0.000000 1000.000000
A-2 809.526331 14.646285 4.038614 18.684899 0.000000 794.880046
A-3 854.730827 11.170330 4.264133 15.434463 0.000000 843.560498
A-4 1000.000000 0.000000 4.988861 4.988861 0.000000 1000.000000
A-5 972.298849 0.000000 4.850664 4.850664 0.000000 972.298849
A-6 967.268303 0.000000 4.825567 4.825567 0.000000 967.268303
A-7 914.450250 0.000000 4.683720 4.683720 0.000000 914.450250
A-8 914.450249 0.000000 4.353537 4.353537 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 938.828745 3.711163 4.683694 8.394857 0.000000 935.117582
M-2 938.828725 3.711160 4.683683 8.394843 0.000000 935.117565
B 938.828654 3.711163 4.683685 8.394848 0.000000 935.117491
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,262.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,886.64
SUBSERVICER ADVANCES THIS MONTH 2,534.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 266,842.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,805,539.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 530
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 436,136.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.13625250 % 2.44723300 % 0.41651440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.12725440 % 2.45492250 % 0.41782310 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3210 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,449,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,746,619.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69775705
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.62
POOL TRADING FACTOR: 89.53156980
................................................................................
Run: 09/26/95 09:07:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 15,932,429.10 6.500000 % 585,515.80
A-2 7609443X4 70,702,000.00 57,984,373.58 6.500000 % 1,932,831.73
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 29,079,284.83 6.500000 % 26,184.80
A-9 7609444E5 0.00 0.00 0.449500 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,482,870.97 6.500000 % 7,638.51
M-2 7609444H8 3,129,000.00 3,084,375.68 6.500000 % 2,777.36
M-3 7609444J4 3,129,000.00 3,084,375.68 6.500000 % 2,777.36
B-1 1,251,600.00 1,233,750.27 6.500000 % 1,110.95
B-2 625,800.00 616,875.13 6.500000 % 555.47
B-3 1,251,647.88 1,187,745.01 6.500000 % 1,069.52
- -------------------------------------------------------------------------------
312,906,747.88 295,613,080.25 2,560,461.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,718.41 671,234.21 0.00 0.00 15,346,913.30
A-2 311,962.98 2,244,794.71 0.00 0.00 56,051,541.85
A-3 60,327.30 60,327.30 0.00 0.00 11,213,000.00
A-4 439,846.47 439,846.47 0.00 0.00 81,754,000.00
A-5 340,895.27 340,895.27 0.00 0.00 63,362,000.00
A-6 94,679.38 94,679.38 0.00 0.00 17,598,000.00
A-7 5,380.12 5,380.12 0.00 0.00 1,000,000.00
A-8 156,450.09 182,634.89 0.00 0.00 29,053,100.03
A-9 109,971.20 109,971.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,638.87 53,277.38 0.00 0.00 8,475,232.46
M-2 16,594.31 19,371.67 0.00 0.00 3,081,598.32
M-3 16,594.31 19,371.67 0.00 0.00 3,081,598.32
B-1 6,637.72 7,748.67 0.00 0.00 1,232,639.32
B-2 3,318.87 3,874.34 0.00 0.00 616,319.66
B-3 6,390.24 7,459.76 0.00 0.00 1,186,675.49
- -------------------------------------------------------------------------------
1,700,405.54 4,260,867.04 0.00 0.00 293,052,618.75
===============================================================================
Run: 09/26/95 09:07:27
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-1 805.278196 29.593925 4.332495 33.926420 0.000000 775.684271
A-2 820.123527 27.337724 4.412364 31.750088 0.000000 792.785803
A-3 1000.000000 0.000000 5.380121 5.380121 0.000000 1000.000000
A-4 1000.000000 0.000000 5.380122 5.380122 0.000000 1000.000000
A-5 1000.000000 0.000000 5.380122 5.380122 0.000000 1000.000000
A-6 1000.000000 0.000000 5.380122 5.380122 0.000000 1000.000000
A-7 1000.000000 0.000000 5.380120 5.380120 0.000000 1000.000000
A-8 985.738469 0.887620 5.303393 6.191013 0.000000 984.850849
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.738469 0.887621 5.303392 6.191013 0.000000 984.850848
M-2 985.738472 0.887619 5.303391 6.191010 0.000000 984.850853
M-3 985.738472 0.887619 5.303391 6.191010 0.000000 984.850853
B-1 985.738471 0.887624 5.303388 6.191012 0.000000 984.850847
B-2 985.738463 0.887616 5.303404 6.191020 0.000000 984.850847
B-3 948.945010 0.854490 5.105437 5.959927 0.000000 948.090520
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,206.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,879.10
SUBSERVICER ADVANCES THIS MONTH 11,398.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,576,322.75
(B) TWO MONTHLY PAYMENTS: 1 133,446.53
(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 293,052,618.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,012
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,294,273.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01582880 % 4.95635100 % 1.02782000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96897950 % 4.99515383 % 1.03586670 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4468 %
BANKRUPTCY AMOUNT AVAILABLE 130,539.00
FRAUD AMOUNT AVAILABLE 3,023,194.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32610690
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.52
POOL TRADING FACTOR: 93.65493737
................................................................................
Run: 09/26/95 09:07:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 17,886,165.92 6.500000 % 1,690,438.35
A-2 7609444L9 29,271,000.00 29,271,000.00 6.000000 % 0.00
A-3 7609444M7 28,657,000.00 28,657,000.00 6.350000 % 0.00
A-4 7609444N5 4,730,000.00 4,730,000.00 6.500000 % 0.00
A-5 7609444P0 0.00 0.00 6.500000 % 0.00
A-6 7609444Q8 25,586,000.00 24,935,106.59 6.500000 % 0.00
A-7 7609444R6 11,221,052.00 10,500,033.66 6.429000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 6.653368 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.204391 % 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 785,000.00 739,233.28 6.500000 % 2,857.34
M-2 7609444Y1 2,903,500.00 2,734,221.46 6.500000 % 10,568.52
B 627,984.63 591,372.14 6.500000 % 2,285.82
- -------------------------------------------------------------------------------
156,939,684.63 141,837,303.30 1,706,150.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 96,635.79 1,787,074.14 0.00 0.00 16,195,727.57
A-2 145,980.95 145,980.95 0.00 0.00 29,271,000.00
A-3 151,255.73 151,255.73 0.00 0.00 28,657,000.00
A-4 25,555.35 25,555.35 0.00 0.00 4,730,000.00
A-5 15,738.04 15,738.04 0.00 0.00 0.00
A-6 134,719.97 134,719.97 0.00 0.00 24,935,106.59
A-7 56,110.16 56,110.16 0.00 0.00 10,500,033.66
A-8 26,800.79 26,800.79 0.00 0.00 4,846,170.25
A-9 91,561.64 91,561.64 0.00 0.00 16,947,000.00
A-10 24,096.81 24,096.81 0.00 0.00 0.00
R-I 1.88 1.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,993.95 6,851.29 0.00 0.00 736,375.94
M-2 14,772.52 25,341.04 0.00 0.00 2,723,652.94
B 3,195.07 5,480.89 0.00 0.00 589,086.32
- -------------------------------------------------------------------------------
790,418.65 2,496,568.68 0.00 0.00 140,131,153.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 576.378123 54.474038 3.114069 57.588107 0.000000 521.904085
A-2 1000.000000 0.000000 4.987221 4.987221 0.000000 1000.000000
A-3 1000.000000 0.000000 5.278143 5.278143 0.000000 1000.000000
A-4 1000.000000 0.000000 5.402822 5.402822 0.000000 1000.000000
A-6 974.560564 0.000000 5.265378 5.265378 0.000000 974.560564
A-7 935.744141 0.000000 5.000437 5.000437 0.000000 935.744141
A-8 935.744141 0.000000 5.174949 5.174949 0.000000 935.744142
A-9 1000.000000 0.000000 5.402823 5.402823 0.000000 1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.698446 3.639924 5.087834 8.727758 0.000000 938.058522
M-2 941.698454 3.639924 5.087832 8.727756 0.000000 938.058529
B 941.698430 3.639930 5.087832 8.727762 0.000000 938.058500
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,422.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,103.31
SUBSERVICER ADVANCES THIS MONTH 13,685.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,174,045.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,101.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,131,153.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 558
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,157,909.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.13416230 % 2.44890100 % 0.41693700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.11048180 % 2.46913609 % 0.42038210 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2054 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,466,768.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,001,844.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.10557629
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.84
POOL TRADING FACTOR: 89.28981449
................................................................................
Run: 09/26/95 09:07:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 150,718,778.21 6.995860 % 1,368,148.17
A-2 99,787,000.00 90,058,531.26 6.995860 % 817,505.40
A-3 7609446Y9 100,000,000.00 109,737,067.58 6.995860 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.995860 % 0.00
M-1 7609447B8 10,702,300.00 10,555,926.62 6.995860 % 9,382.53
M-2 7609447C6 3,891,700.00 3,838,473.91 6.995860 % 3,411.79
M-3 7609447D4 3,891,700.00 3,838,473.91 6.995860 % 3,411.79
B-1 1,751,300.00 1,727,347.79 6.995860 % 1,535.34
B-2 778,400.00 767,753.96 6.995860 % 682.41
B-3 1,362,164.15 1,343,534.12 6.995860 % 1,194.19
- -------------------------------------------------------------------------------
389,164,664.15 372,585,887.36 2,205,271.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 877,237.32 2,245,385.49 0.00 0.00 149,350,630.04
A-2 524,172.94 1,341,678.34 0.00 0.00 89,241,025.86
A-3 0.00 0.00 638,709.07 0.00 110,375,776.65
A-4 41,227.47 41,227.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,439.27 70,821.80 0.00 0.00 10,546,544.09
M-2 22,341.30 25,753.09 0.00 0.00 3,835,062.12
M-3 22,341.30 25,753.09 0.00 0.00 3,835,062.12
B-1 10,053.79 11,589.13 0.00 0.00 1,725,812.45
B-2 4,468.61 5,151.02 0.00 0.00 767,071.55
B-3 7,819.82 9,014.01 0.00 0.00 1,342,339.93
- -------------------------------------------------------------------------------
1,571,101.82 3,776,373.44 638,709.07 0.00 371,019,324.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 902.507654 8.192504 5.252918 13.445422 0.000000 894.315150
A-2 902.507654 8.192504 5.252918 13.445422 0.000000 894.315150
A-3 1097.370676 0.000000 0.000000 0.000000 6.387091 1103.757767
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.323185 0.876684 5.740754 6.617438 0.000000 985.446501
M-2 986.323178 0.876684 5.740756 6.617440 0.000000 985.446494
M-3 986.323178 0.876684 5.740756 6.617440 0.000000 985.446494
B-1 986.323183 0.876686 5.740758 6.617444 0.000000 985.446497
B-2 986.323176 0.876683 5.740763 6.617446 0.000000 985.446493
B-3 986.323212 0.876686 5.740755 6.617441 0.000000 985.446526
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,732.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,177.14
SUBSERVICER ADVANCES THIS MONTH 20,616.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,166,157.23
(B) TWO MONTHLY PAYMENTS: 3 738,924.35
(C) THREE OR MORE MONTHLY PAYMENTS: 1 118,248.76
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 371,019,324.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,428
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,235,393.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.07612820 % 4.89360300 % 1.03026870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.05640330 % 4.90989744 % 1.03369920 %
BANKRUPTCY AMOUNT AVAILABLE 100,333.00
FRAUD AMOUNT AVAILABLE 3,785,369.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43668779
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.43
POOL TRADING FACTOR: 95.33736204
................................................................................
Run: 09/26/95 09:07:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 34,911,885.50 6.500000 % 1,095,837.36
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 24,057,347.75 6.500000 % 504,018.66
A-4 760947AD3 73,800,000.00 71,730,668.55 6.500000 % 77,767.25
A-5 760947AE1 13,209,000.00 14,400,515.56 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,626,226.92 0.000000 % 25,639.78
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215490 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 859,369.33 6.500000 % 3,294.41
M-2 760947AL5 2,907,400.00 2,748,053.67 6.500000 % 10,534.72
B 726,864.56 687,027.11 6.500000 % 2,633.72
- -------------------------------------------------------------------------------
181,709,071.20 167,944,094.39 1,719,725.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 188,535.05 1,284,372.41 0.00 0.00 33,816,048.14
A-2 91,389.47 91,389.47 0.00 0.00 16,923,000.00
A-3 129,917.16 633,935.82 0.00 0.00 23,553,329.09
A-4 387,367.94 465,135.19 0.00 0.00 71,652,901.30
A-5 0.00 0.00 77,767.26 0.00 14,478,282.82
A-6 0.00 25,639.78 0.00 0.00 1,600,587.14
A-7 6,278.88 6,278.88 0.00 0.00 0.00
A-8 30,067.50 30,067.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,640.86 7,935.27 0.00 0.00 856,074.92
M-2 14,840.34 25,375.06 0.00 0.00 2,737,518.95
B 3,710.16 6,343.88 0.00 0.00 684,393.39
- -------------------------------------------------------------------------------
856,747.36 2,576,473.26 77,767.26 0.00 166,302,135.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 802.867388 25.200933 4.335734 29.536667 0.000000 777.666455
A-2 1000.000000 0.000000 5.400311 5.400311 0.000000 1000.000000
A-3 859.190991 18.000666 4.639899 22.640565 0.000000 841.190325
A-4 971.960278 1.053757 5.248888 6.302645 0.000000 970.906522
A-5 1090.204827 0.000000 0.000000 0.000000 5.887445 1096.092272
A-6 929.534580 14.655435 0.000000 14.655435 0.000000 914.879146
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 945.192840 3.623416 5.104333 8.727749 0.000000 941.569424
M-2 945.192842 3.623416 5.104334 8.727750 0.000000 941.569426
B 945.192747 3.623412 5.104335 8.727747 0.000000 941.569348
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,281.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,539.01
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 166,302,135.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 661
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 997,891.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.41792620 % 2.16899300 % 0.41308080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.40258220 % 2.16088257 % 0.41553550 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2164 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,721,793.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00322331
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.09
POOL TRADING FACTOR: 91.52109724
................................................................................
Run: 09/26/95 09:07:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4154
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947AR2 205,217,561.00 180,271,258.98 7.000000 % 3,671,944.57
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 11,275,008.44 7.000000 % 180,311.33
A-4 760947BA8 100,000,000.00 109,114,782.01 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,255,545.11 0.000000 % 2,546.51
A-6 760947AV3 0.00 0.00 0.374015 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,667,403.49 7.000000 % 9,899.25
M-2 760947AY7 3,940,650.00 3,889,118.04 7.000000 % 3,299.74
M-3 760947AZ4 3,940,700.00 3,889,167.37 7.000000 % 3,299.78
B-1 2,364,500.00 2,333,579.36 7.000000 % 1,979.93
B-2 788,200.00 777,892.71 7.000000 % 660.01
B-3 1,773,245.53 1,750,056.78 7.000000 % 1,484.84
- -------------------------------------------------------------------------------
394,067,185.32 376,562,112.29 3,875,425.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,051,396.71 4,723,341.28 0.00 0.00 176,599,314.41
A-2 287,755.94 287,755.94 0.00 0.00 49,338,300.00
A-3 65,759.27 246,070.60 0.00 0.00 11,094,697.11
A-4 0.00 0.00 636,390.54 0.00 109,751,172.55
A-5 0.00 2,546.51 0.00 0.00 2,252,998.60
A-6 117,345.74 117,345.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,047.84 77,947.09 0.00 0.00 11,657,504.24
M-2 22,682.52 25,982.26 0.00 0.00 3,885,818.30
M-3 22,682.81 25,982.59 0.00 0.00 3,885,867.59
B-1 13,610.15 15,590.08 0.00 0.00 2,331,599.43
B-2 4,536.91 5,196.92 0.00 0.00 777,232.70
B-3 10,206.86 11,691.70 0.00 0.00 1,725,354.04
- -------------------------------------------------------------------------------
1,664,024.75 5,539,450.71 636,390.54 0.00 373,299,858.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 878.439731 17.892935 5.123327 23.016262 0.000000 860.546795
A-2 1000.000000 0.000000 5.832304 5.832304 0.000000 1000.000000
A-3 902.000675 14.424906 5.260742 19.685648 0.000000 887.575769
A-4 1091.147820 0.000000 0.000000 0.000000 6.363905 1097.511726
A-5 946.940614 1.069096 0.000000 1.069096 0.000000 945.871518
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.922982 0.837358 5.756035 6.593393 0.000000 986.085623
M-2 986.922980 0.837359 5.756035 6.593394 0.000000 986.085620
M-3 986.922976 0.837359 5.756036 6.593395 0.000000 986.085617
B-1 986.922969 0.837357 5.756037 6.593394 0.000000 986.085612
B-2 986.923002 0.837364 5.756039 6.593403 0.000000 986.085638
B-3 986.922990 0.837357 5.756033 6.593390 0.000000 972.992183
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:45 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 64,896.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,018.14
SUBSERVICER ADVANCES THIS MONTH 24,642.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,081,576.86
(B) TWO MONTHLY PAYMENTS: 3 750,151.16
(C) THREE OR MORE MONTHLY PAYMENTS: 1 481,266.29
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 79,559.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 373,299,858.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,378
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,745,874.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.50606700 % 5.19512400 % 1.29880940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.46083230 % 5.20471403 % 1.30285060 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3743 %
BANKRUPTCY AMOUNT AVAILABLE 117,481.00
FRAUD AMOUNT AVAILABLE 3,812,680.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,812,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61924731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.41
POOL TRADING FACTOR: 94.73000363
................................................................................
Run: 09/26/95 09:07:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 150,068,000.00 138,553,751.10 6.500000 % 589,646.75
A-2 760947BC4 1,321,915.43 1,244,214.64 0.000000 % 5,422.18
A-3 760947BD2 0.00 0.00 0.318960 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,107,537.81 6.500000 % 4,267.59
M-2 760947BG5 2,491,000.00 2,362,051.92 6.500000 % 9,101.52
B 622,704.85 590,470.14 6.500000 % 2,275.21
- -------------------------------------------------------------------------------
155,671,720.28 143,858,025.61 610,713.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 750,206.92 1,339,853.67 0.00 0.00 137,964,104.35
A-2 0.00 5,422.18 0.00 0.00 1,238,792.46
A-3 38,222.55 38,222.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,996.82 10,264.41 0.00 0.00 1,103,270.22
M-2 12,789.46 21,890.98 0.00 0.00 2,352,950.40
B 3,197.17 5,472.38 0.00 0.00 588,194.93
- -------------------------------------------------------------------------------
810,412.92 1,421,126.17 0.00 0.00 143,247,312.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 923.273124 3.929197 4.999113 8.928310 0.000000 919.343926
A-2 941.221058 4.101760 0.000000 4.101760 0.000000 937.119298
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 948.234426 3.653759 5.134264 8.788023 0.000000 944.580668
M-2 948.234412 3.653762 5.134267 8.788029 0.000000 944.580650
B 948.234368 3.653753 5.134262 8.788015 0.000000 944.580615
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,577.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,190.63
SUBSERVICER ADVANCES THIS MONTH 5,513.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 612,762.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,247,312.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 56,185.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.15310890 % 2.43285700 % 0.41403430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.15199090 % 2.41276472 % 0.41419690 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3190 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,463,743.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05863869
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.39
POOL TRADING FACTOR: 92.01884074
................................................................................
Run: 09/26/95 09:07:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947BR1 26,000,000.00 22,127,352.56 7.750000 % 411,530.62
A-2 760947BS9 40,324,000.00 36,836,684.10 7.750000 % 274,259.33
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,329,852.05 7.750000 % 52,703.66
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 17,630,059.11 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 23,375,611.81 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 13,482,366.13 7.750000 % 250,748.78
A-9 760947BZ3 2,074,847.12 2,036,210.27 0.000000 % 2,013.61
A-10 760947CE9 0.00 0.00 0.372006 % 0.00
R 760947CA7 355,000.00 46,543.52 7.750000 % 279.39
M-1 760947CB5 4,463,000.00 4,410,122.58 7.750000 % 3,426.61
M-2 760947CC3 2,028,600.00 2,004,565.25 7.750000 % 1,557.52
M-3 760947CD1 1,623,000.00 1,603,770.76 7.750000 % 1,246.11
B-1 974,000.00 962,460.09 7.750000 % 747.82
B-2 324,600.00 320,754.16 7.750000 % 249.22
B-3 730,456.22 721,801.87 7.750000 % 560.84
- -------------------------------------------------------------------------------
162,292,503.34 151,759,154.26 999,323.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 142,872.58 554,403.20 0.00 0.00 21,715,821.94
A-2 237,848.24 512,107.57 0.00 0.00 36,562,424.77
A-3 41,969.40 41,969.40 0.00 0.00 6,500,000.00
A-4 27,957.12 80,660.78 0.00 0.00 4,277,148.39
A-5 99,247.95 99,247.95 0.00 0.00 15,371,000.00
A-6 113,834.31 113,834.31 0.00 0.00 17,630,059.11
A-7 0.00 0.00 150,932.37 0.00 23,526,544.18
A-8 87,053.35 337,802.13 0.00 0.00 13,231,617.35
A-9 0.00 2,013.61 0.00 0.00 2,034,196.66
A-10 47,035.16 47,035.16 0.00 0.00 0.00
R 300.52 579.91 0.00 0.00 46,264.13
M-1 28,475.41 31,902.02 0.00 0.00 4,406,695.97
M-2 12,943.14 14,500.66 0.00 0.00 2,003,007.73
M-3 10,355.28 11,601.39 0.00 0.00 1,602,524.65
B-1 6,214.44 6,962.26 0.00 0.00 961,712.27
B-2 2,071.06 2,320.28 0.00 0.00 320,504.94
B-3 4,660.56 5,221.40 0.00 0.00 721,241.03
- -------------------------------------------------------------------------------
862,838.52 1,862,162.03 150,932.37 0.00 150,910,763.12
===============================================================================
Run: 09/26/95 09:07:49
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-1 851.052022 15.828101 5.495099 21.323200 0.000000 835.223921
A-2 913.517610 6.801392 5.898429 12.699821 0.000000 906.716218
A-3 1000.000000 0.000000 6.456831 6.456831 0.000000 1000.000000
A-4 865.970410 10.540732 5.591424 16.132156 0.000000 855.429678
A-5 1000.000000 0.000000 6.456831 6.456831 0.000000 1000.000000
A-6 904.708735 0.000000 5.841551 5.841551 0.000000 904.708735
A-7 1087.237759 0.000000 0.000000 0.000000 7.020110 1094.257869
A-8 867.758649 16.138816 5.602970 21.741786 0.000000 851.619833
A-9 981.378459 0.970486 0.000000 0.970486 0.000000 980.407973
R 131.108507 0.787014 0.846535 1.633549 0.000000 130.321493
M-1 988.152046 0.767782 6.380329 7.148111 0.000000 987.384264
M-2 988.152051 0.767781 6.380331 7.148112 0.000000 987.384270
M-3 988.152039 0.767782 6.380333 7.148115 0.000000 987.384258
B-1 988.152043 0.767782 6.380329 7.148111 0.000000 987.384261
B-2 988.152064 0.767776 6.380345 7.148121 0.000000 987.384288
B-3 988.152130 0.767780 6.380341 7.148121 0.000000 987.384336
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,600.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,677.54
SUBSERVICER ADVANCES THIS MONTH 8,280.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 645,197.02
(B) TWO MONTHLY PAYMENTS: 2 419,828.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,910,763.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 563
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 730,346.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30531820 % 5.35553100 % 1.33915090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.27248950 % 5.30924911 % 1.34571770 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3701 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,534,989.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31899786
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.15
POOL TRADING FACTOR: 92.98689712
................................................................................
Run: 09/26/95 09:09:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4157
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I 760947BH3 25,878,300.00 24,360,042.26 6.500000 % 149,988.44
A-II 760947BJ9 22,971,650.00 21,156,726.30 7.000000 % 186,884.60
A-II 760947BK6 31,478,830.00 29,965,907.92 7.500000 % 978,917.26
IO 760947BL4 0.00 0.00 0.349975 % 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 1,040,530.00 996,500.18 7.036097 % 3,551.20
M-2 760947BQ3 1,539,985.00 1,474,820.85 7.036097 % 5,255.78
B 332,976.87 318,887.02 7.036097 % 1,136.41
- -------------------------------------------------------------------------------
83,242,471.87 78,272,884.53 1,325,733.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 131,852.81 281,841.25 0.00 0.00 24,210,053.82
A-II 123,323.12 310,207.72 0.00 0.00 20,969,841.70
A-III 187,148.64 1,166,065.90 0.00 0.00 28,986,990.66
IO 22,811.11 22,811.11 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,838.58 9,389.78 0.00 0.00 992,948.98
M-2 8,641.10 13,896.88 0.00 0.00 1,469,565.07
B 1,868.39 3,004.80 0.00 0.00 317,750.61
- -------------------------------------------------------------------------------
481,483.75 1,807,217.44 0.00 0.00 76,947,150.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 941.330855 5.795916 5.095111 10.891027 0.000000 935.534939
A-II 920.992889 8.135445 5.368492 13.503937 0.000000 912.857444
A-II 951.938427 31.097638 5.945222 37.042860 0.000000 920.840789
R-I 0.000000 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-1 957.685199 3.412876 5.611163 9.024039 0.000000 954.272323
M-2 957.685205 3.412876 5.611162 9.024038 0.000000 954.272328
B 957.685199 3.412877 5.611161 9.024038 0.000000 954.272322
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:09:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,841.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 6,226.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 646,048.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,947,150.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 346
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,046,918.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.43528140 % 3.15731400 % 0.40740420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.38678670 % 3.20026671 % 0.41294660 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3478 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 791,711.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.65984800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.81
POOL TRADING FACTOR: 92.43736894
Run: 09/26/95 09:09:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,328.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,428.87
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,102,463.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 56,480.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.45291410 % 3.14170000 % 0.40538580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.14876881 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04525921
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.54
POOL TRADING FACTOR: 93.60618374
Run: 09/26/95 09:09:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,697.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,190.74
SUBSERVICER ADVANCES THIS MONTH 3,181.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 334,829.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,763,954.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 108,212.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.36929860 % 3.21575000 % 0.41495120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.23173934 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44772430
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.72
POOL TRADING FACTOR: 91.42666527
Run: 09/26/95 09:09:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,815.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,763.95
SUBSERVICER ADVANCES THIS MONTH 3,044.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 311,219.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,080,732.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 140
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 882,224.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.46757840 % 3.12871000 % 0.40371150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.22047077 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32619833
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.77
POOL TRADING FACTOR: 92.21405568
................................................................................
Run: 09/26/95 09:07:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,399,656.78 8.000000 % 1,169,365.43
A-2 760947CG4 28,854,000.00 25,310,791.60 8.000000 % 619,666.87
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 2,729,423.61 0.000000 % 2,786.83
A-12 760947CW9 0.00 0.00 0.361061 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,615,476.82 8.000000 % 3,835.10
M-2 760947CU3 2,572,900.00 2,552,435.34 8.000000 % 1,743.19
M-3 760947CV1 2,058,400.00 2,042,027.63 8.000000 % 1,394.61
B-1 1,029,200.00 1,021,013.81 8.000000 % 697.30
B-2 617,500.00 612,588.45 8.000000 % 418.37
B-3 926,311.44 918,943.67 8.000000 % 627.61
- -------------------------------------------------------------------------------
205,832,763.60 195,452,357.71 1,800,535.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 82,607.10 1,251,972.53 0.00 0.00 11,230,291.35
A-2 168,621.68 788,288.55 0.00 0.00 24,691,124.73
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 6,870.24 6,870.24 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-7 332,083.05 332,083.05 0.00 0.00 49,847,000.00
A-8 13,990.30 13,990.30 0.00 0.00 2,100,000.00
A-9 90,377.33 90,377.33 0.00 0.00 13,566,000.00
A-10 338,012.28 338,012.28 0.00 0.00 50,737,000.00
A-11 0.00 2,786.83 0.00 0.00 2,726,636.78
A-12 58,767.83 58,767.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,410.57 41,245.67 0.00 0.00 5,611,641.72
M-2 17,004.45 18,747.64 0.00 0.00 2,550,692.15
M-3 13,604.09 14,998.70 0.00 0.00 2,040,633.02
B-1 6,802.04 7,499.34 0.00 0.00 1,020,316.51
B-2 4,081.09 4,499.46 0.00 0.00 612,170.08
B-3 6,122.04 6,749.65 0.00 0.00 918,316.06
- -------------------------------------------------------------------------------
1,342,812.42 3,143,347.73 0.00 0.00 193,651,822.40
===============================================================================
Run: 09/26/95 09:07:54
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-1 649.672890 61.268230 4.328152 65.596382 0.000000 588.404661
A-2 877.202176 21.475943 5.843962 27.319905 0.000000 855.726233
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 6.870240 6.870240 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.662047 6.662047 0.000000 1000.000000
A-8 1000.000000 0.000000 6.662048 6.662048 0.000000 1000.000000
A-9 1000.000000 0.000000 6.662047 6.662047 0.000000 1000.000000
A-10 1000.000000 0.000000 6.662047 6.662047 0.000000 1000.000000
A-11 982.566189 1.003232 0.000000 1.003232 0.000000 981.562957
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.046077 0.677520 6.609058 7.286578 0.000000 991.368558
M-2 992.046073 0.677520 6.609060 7.286580 0.000000 991.368553
M-3 992.046070 0.677521 6.609060 7.286581 0.000000 991.368548
B-1 992.046065 0.677517 6.609056 7.286573 0.000000 991.368548
B-2 992.046073 0.677522 6.609053 7.286575 0.000000 991.368551
B-3 992.046120 0.677515 6.609051 7.286566 0.000000 991.368583
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:07:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,462.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,944.86
SUBSERVICER ADVANCES THIS MONTH 21,535.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,107,317.74
(B) TWO MONTHLY PAYMENTS: 1 203,585.21
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,432.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 298,724.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 193,651,822.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 761
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,666,531.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.37780640 % 5.29773000 % 1.32446400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.32001720 % 5.26871721 % 1.33602210 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3609 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,955,725.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52918711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.60
POOL TRADING FACTOR: 94.08211745
................................................................................
Run: 09/26/95 09:07:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 16,185,909.58 8.000000 % 1,695,906.52
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 1,350,632.85 0.000000 % 1,331.09
A-8 760947DD0 0.00 0.00 0.415416 % 0.00
R 760947DE8 160,000.00 24,021.14 8.000000 % 338.16
M-1 760947DF5 4,067,400.00 4,038,955.71 8.000000 % 2,721.83
M-2 760947DG3 1,355,800.00 1,346,318.57 8.000000 % 907.28
M-3 760947DH1 1,694,700.00 1,682,848.57 8.000000 % 1,134.06
B-1 611,000.00 606,727.14 8.000000 % 408.87
B-2 474,500.00 471,181.72 8.000000 % 317.53
B-3 610,170.76 605,904.10 8.000000 % 408.32
- -------------------------------------------------------------------------------
135,580,848.50 130,595,499.38 1,703,473.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 107,885.61 1,803,792.13 0.00 0.00 14,490,003.06
A-2 143,019.56 143,019.56 0.00 0.00 21,457,000.00
A-3 57,022.52 57,022.52 0.00 0.00 8,555,000.00
A-4 325,078.37 325,078.37 0.00 0.00 48,771,000.00
A-5 103,313.74 103,313.74 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 1,331.09 0.00 0.00 1,349,301.76
A-8 45,200.98 45,200.98 0.00 0.00 0.00
R 160.11 498.27 0.00 0.00 23,682.98
M-1 26,921.27 29,643.10 0.00 0.00 4,036,233.88
M-2 8,973.76 9,881.04 0.00 0.00 1,345,411.29
M-3 11,216.86 12,350.92 0.00 0.00 1,681,714.51
B-1 4,044.08 4,452.95 0.00 0.00 606,318.27
B-2 3,140.61 3,458.14 0.00 0.00 470,864.19
B-3 4,038.59 4,446.91 0.00 0.00 605,495.78
- -------------------------------------------------------------------------------
906,682.73 2,610,156.39 0.00 0.00 128,892,025.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 772.228510 80.911571 5.147214 86.058785 0.000000 691.316940
A-2 1000.000000 0.000000 6.665403 6.665403 0.000000 1000.000000
A-3 1000.000000 0.000000 6.665403 6.665403 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665403 6.665403 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665403 6.665403 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 989.998451 0.975674 0.000000 0.975674 0.000000 989.022778
R 150.132125 2.113500 1.000688 3.114188 0.000000 148.018625
M-1 993.006764 0.669182 6.618791 7.287973 0.000000 992.337582
M-2 993.006764 0.669184 6.618793 7.287977 0.000000 992.337579
M-3 993.006768 0.669180 6.618788 7.287968 0.000000 992.337588
B-1 993.006776 0.669182 6.618789 7.287971 0.000000 992.337594
B-2 993.006786 0.669189 6.618778 7.287967 0.000000 992.337598
B-3 993.007433 0.669190 6.618787 7.287977 0.000000 992.338243
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,519.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,114.47
SUBSERVICER ADVANCES THIS MONTH 8,799.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 915,161.62
(B) TWO MONTHLY PAYMENTS: 1 139,234.32
(C) THREE OR MORE MONTHLY PAYMENTS: 1 64,315.76
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,892,025.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 490
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,615,253.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.22840740 % 5.46878400 % 1.30280840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.14266020 % 5.48005948 % 1.31930560 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4085 %
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 8.62997923
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.80
POOL TRADING FACTOR: 95.06654306
................................................................................
Run: 09/26/95 09:08:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 67,948,137.08 7.673542 % 2,395,185.10
R 760947DP3 100.00 0.00 7.673542 % 0.00
M-1 760947DL2 12,120,000.00 10,930,996.28 7.673542 % 385,319.75
M-2 760947DM0 3,327,400.00 3,299,385.79 7.673542 % 2,329.37
M-3 760947DN8 2,139,000.00 2,120,991.22 7.673542 % 1,497.42
B-1 951,000.00 942,993.30 7.673542 % 665.75
B-2 142,700.00 141,498.58 7.673542 % 99.90
B-3 95,100.00 94,299.33 7.673542 % 66.58
B-4 950,747.29 942,742.73 7.673542 % 665.58
- -------------------------------------------------------------------------------
95,065,047.29 86,421,044.31 2,785,829.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 434,478.53 2,829,663.63 0.00 0.00 65,552,951.98
R 0.00 0.00 0.00 0.00 0.00
M-1 69,895.71 455,215.46 0.00 0.00 10,545,676.53
M-2 21,097.15 23,426.52 0.00 0.00 3,297,056.42
M-3 13,562.18 15,059.60 0.00 0.00 2,119,493.80
B-1 6,029.75 6,695.50 0.00 0.00 942,327.55
B-2 904.78 1,004.68 0.00 0.00 141,398.68
B-3 602.98 669.56 0.00 0.00 94,232.75
B-4 6,028.15 6,693.73 0.00 0.00 942,077.15
- -------------------------------------------------------------------------------
552,599.23 3,338,428.68 0.00 0.00 83,635,214.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 901.898579 31.792101 5.766980 37.559081 0.000000 870.106479
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 901.897383 31.792059 5.766973 37.559032 0.000000 870.105324
M-2 991.580751 0.700057 6.340431 7.040488 0.000000 990.880694
M-3 991.580748 0.700056 6.340430 7.040486 0.000000 990.880692
B-1 991.580757 0.700053 6.340431 7.040484 0.000000 990.880705
B-2 991.580799 0.700070 6.340434 7.040504 0.000000 990.880729
B-3 991.580757 0.700105 6.340484 7.040589 0.000000 990.880652
B-4 991.580770 0.700060 6.340434 7.040494 0.000000 990.880710
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:04 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 26,404.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 66,392.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 33 6,250,417.10
(B) TWO MONTHLY PAYMENTS: 9 1,368,017.83
(C) THREE OR MORE MONTHLY PAYMENTS: 7 1,386,379.31
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 277,407.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,635,214.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 497
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,724,816.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.62452670 % 18.92059200 % 2.45488120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.37960610 % 19.08553326 % 2.53486060 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,851,951.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,019,793.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24296028
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.99
POOL TRADING FACTOR: 87.97682981
................................................................................
Run: 09/26/95 09:08:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 90,329,873.57 7.226731 % 5,244,725.80
M-1 760947DR9 2,949,000.00 2,924,774.81 7.226731 % 2,340.32
M-2 760947DS7 1,876,700.00 1,861,283.45 7.226731 % 1,489.35
R 760947DT5 100.00 0.00 7.226731 % 0.00
B-1 1,072,500.00 1,063,689.73 7.226731 % 851.13
B-2 375,400.00 372,316.18 7.226731 % 297.92
B-3 965,295.81 957,366.18 7.226731 % 766.06
- -------------------------------------------------------------------------------
107,242,895.81 97,509,303.92 5,250,470.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 532,651.13 5,777,376.93 0.00 0.00 85,085,147.77
M-1 17,246.61 19,586.93 0.00 0.00 2,922,434.49
M-2 10,975.49 12,464.84 0.00 0.00 1,859,794.10
R 0.00 0.00 0.00 0.00 0.00
B-1 6,272.29 7,123.42 0.00 0.00 1,062,838.60
B-2 2,195.45 2,493.37 0.00 0.00 372,018.26
B-3 5,645.33 6,411.39 0.00 0.00 956,600.12
- -------------------------------------------------------------------------------
574,986.30 5,825,456.88 0.00 0.00 92,258,833.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 903.263508 52.445213 5.326304 57.771517 0.000000 850.818296
M-1 991.785287 0.793598 5.848291 6.641889 0.000000 990.991689
M-2 991.785288 0.793600 5.848292 6.641892 0.000000 990.991688
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 991.785296 0.793594 5.848289 6.641883 0.000000 990.991702
B-2 991.785242 0.793607 5.848295 6.641902 0.000000 990.991636
B-3 991.785285 0.793601 5.848290 6.641891 0.000000 990.991684
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,239.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,182.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,871,423.41
(B) TWO MONTHLY PAYMENTS: 1 483,840.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 67,670.30
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,258,833.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 371
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,172,446.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.63718430 % 4.90830900 % 2.45450640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.22439160 % 5.18349129 % 2.59211710 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,144,858.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,989,773.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62949341
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.51
POOL TRADING FACTOR: 86.02792068
................................................................................
Run: 09/26/95 09:08:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EB3 38,811,257.00 38,020,208.59 7.850000 % 225,068.22
A-2 760947EC1 6,468,543.00 6,336,701.59 9.250000 % 37,511.37
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 3,296,753.41 8.500000 % 64,237.80
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 9,587,406.72 8.500000 % 2,607,541.19
A-7 760947EL1 45,746,137.00 34,258,360.14 0.000000 % 4,603,190.79
A-8 760947EH0 0.00 0.00 0.531778 % 0.00
R-I 760947EJ6 100.00 0.00 8.500000 % 0.00
R-II 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 3,093,175.02 8.500000 % 1,701.74
M-2 760947EN7 1,860,998.00 1,855,905.21 8.500000 % 1,021.05
M-3 760947EP2 1,550,831.00 1,546,587.01 8.500000 % 850.87
B-1 760947EQ0 558,299.00 556,771.17 8.500000 % 306.31
B-2 760947ER8 248,133.00 247,453.96 8.500000 % 136.14
B-3 124,066.00 123,726.48 8.500000 % 68.07
B-4 620,337.16 618,639.56 8.500000 % 340.35
- -------------------------------------------------------------------------------
124,066,559.16 108,273,688.86 7,541,973.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 243,003.79 468,072.01 0.00 0.00 37,795,140.37
A-2 47,723.68 85,235.05 0.00 0.00 6,299,190.22
A-3 58,653.86 58,653.86 0.00 0.00 8,732,000.00
A-4 22,815.72 87,053.52 0.00 0.00 3,232,515.61
A-5 0.00 0.00 0.00 0.00 0.00
A-6 66,351.23 2,673,892.42 0.00 0.00 6,979,865.53
A-7 210,116.84 4,813,307.63 50,400.39 0.00 29,705,569.74
A-8 35,159.53 35,159.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,406.83 23,108.57 0.00 0.00 3,091,473.28
M-2 12,844.10 13,865.15 0.00 0.00 1,854,884.16
M-3 10,703.41 11,554.28 0.00 0.00 1,545,736.14
B-1 3,853.23 4,159.54 0.00 0.00 556,464.86
B-2 1,712.55 1,848.69 0.00 0.00 247,317.82
B-3 856.27 924.34 0.00 0.00 123,658.41
B-4 4,281.40 4,621.75 0.00 0.00 618,299.21
- -------------------------------------------------------------------------------
739,482.44 8,281,456.34 50,400.39 0.00 100,782,115.35
===============================================================================
Run: 09/26/95 09:08:08
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 979.618068 5.799045 6.261168 12.060213 0.000000 973.819023
A-2 979.618067 5.799045 7.377810 13.176855 0.000000 973.819022
A-3 1000.000000 0.000000 6.717116 6.717116 0.000000 1000.000000
A-4 943.277084 18.379914 6.528103 24.908017 0.000000 924.897170
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 974.428979 265.020956 6.743697 271.764653 0.000000 709.408022
A-7 748.879848 100.624689 4.593106 105.217795 1.101741 649.356901
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.263410 0.548654 6.901727 7.450381 0.000000 996.714756
M-2 997.263409 0.548657 6.901727 7.450384 0.000000 996.714752
M-3 997.263409 0.548654 6.901726 7.450380 0.000000 996.714755
B-1 997.263420 0.548649 6.901732 7.450381 0.000000 996.714771
B-2 997.263403 0.548657 6.901742 7.450399 0.000000 996.714746
B-3 997.263392 0.548660 6.901730 7.450390 0.000000 996.714733
B-4 997.263424 0.548621 6.901731 7.450352 0.000000 996.714770
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,619.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,354.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,236,643.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,782,115.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 366
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,431,797.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.50908220 % 6.05035400 % 1.44056390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.95190800 % 6.44171196 % 1.54771300 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5241 %
BANKRUPTCY AMOUNT AVAILABLE 157,648.00
FRAUD AMOUNT AVAILABLE 2,481,331.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.25902099
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.39
POOL TRADING FACTOR: 81.23229663
................................................................................
Run: 09/26/95 09:08:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DZ1 301,391,044.00 277,042,552.67 6.831399 % 4,820,039.19
R 760947EA5 100.00 0.00 6.831399 % 0.00
B-1 4,660,688.00 4,639,766.27 6.831399 % 3,899.09
B-2 2,330,345.00 2,319,884.13 6.831399 % 1,949.54
B-3 2,330,343.10 2,319,882.23 6.831399 % 1,949.54
- -------------------------------------------------------------------------------
310,712,520.10 286,322,085.30 4,827,837.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,576,500.48 6,396,539.67 0.00 0.00 272,222,513.48
R 0.00 0.00 0.00 0.00 0.00
B-1 26,402.42 30,301.51 0.00 0.00 4,635,867.18
B-2 13,201.21 15,150.75 0.00 0.00 2,317,934.59
B-3 13,201.20 15,150.74 0.00 0.00 2,317,932.69
- -------------------------------------------------------------------------------
1,629,305.31 6,457,142.67 0.00 0.00 281,494,247.94
===============================================================================
Run: 09/26/95 09:08:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 919.212957 15.992642 5.230748 21.223390 0.000000 903.220314
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 995.511021 0.836591 5.664919 6.501510 0.000000 994.674430
B-2 995.511021 0.836589 5.664917 6.501506 0.000000 994.674432
B-3 995.511017 0.836589 5.664917 6.501506 0.000000 994.674428
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,953.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,451.59
SUBSERVICER ADVANCES THIS MONTH 43,669.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,037,278.74
(B) TWO MONTHLY PAYMENTS: 7 1,698,887.81
(C) THREE OR MORE MONTHLY PAYMENTS: 4 758,874.60
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 281,494,247.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,112
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,587,223.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.75905800 % 3.24094200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.70624370 % 3.29375630 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 9,321,376.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,174,876.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.45237385
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.08
POOL TRADING FACTOR: 90.59636472
................................................................................
Run: 09/26/95 09:08:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947FE6 34,803,800.00 33,510,334.40 7.650000 % 422,816.85
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 0.00
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 3,573,148.77 8.500000 % 105,084.14
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 16,573,722.48 8.500000 % 4,339,682.65
A-7 760947FR7 64,384,584.53 44,833,784.62 0.000000 % 2,499,760.77
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.488841 % 0.00
R-I 760947FN6 100.00 0.00 8.500000 % 0.00
R-II 760947FQ9 100.00 0.00 8.500000 % 0.00
M-1 760947FS5 4,724,582.00 4,714,323.64 8.500000 % 2,586.34
M-2 760947FT3 2,834,750.00 2,828,594.98 8.500000 % 1,551.80
M-3 760947FU0 2,362,291.00 2,357,161.81 8.500000 % 1,293.17
B-1 760947FV8 944,916.00 942,864.34 8.500000 % 517.27
B-2 760947FW6 566,950.00 565,719.00 8.500000 % 310.36
B-3 377,967.00 377,146.34 8.500000 % 206.91
B-4 944,921.62 942,869.90 8.500000 % 517.25
- -------------------------------------------------------------------------------
188,983,349.15 160,882,670.28 7,374,327.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 211,660.83 634,477.68 0.00 0.00 33,087,517.55
A-2 263,491.40 263,491.40 0.00 0.00 40,142,000.00
A-3 63,674.84 63,674.84 0.00 0.00 9,521,000.00
A-4 25,076.69 130,160.83 0.00 0.00 3,468,064.63
A-5 0.00 0.00 0.00 0.00 0.00
A-6 116,315.95 4,455,998.60 0.00 0.00 12,234,039.83
A-7 229,917.80 2,729,678.57 100,367.72 0.00 42,434,391.57
A-8 34,160.05 34,160.05 0.00 0.00 0.00
A-9 55,843.85 55,843.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,085.57 35,671.91 0.00 0.00 4,711,737.30
M-2 19,851.35 21,403.15 0.00 0.00 2,827,043.18
M-3 16,542.78 17,835.95 0.00 0.00 2,355,868.64
B-1 6,617.11 7,134.38 0.00 0.00 942,347.07
B-2 3,970.27 4,280.63 0.00 0.00 565,408.64
B-3 2,646.85 2,853.76 0.00 0.00 376,939.43
B-4 6,617.15 7,134.40 0.00 0.00 942,352.65
- -------------------------------------------------------------------------------
1,089,472.49 8,463,800.00 100,367.72 0.00 153,608,710.49
===============================================================================
Run: 09/26/95 09:08:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 962.835506 12.148583 6.081544 18.230127 0.000000 950.686924
A-2 1000.000000 0.000000 6.563983 6.563983 0.000000 1000.000000
A-3 1000.000000 0.000000 6.687831 6.687831 0.000000 1000.000000
A-4 923.771657 27.167565 6.483115 33.650680 0.000000 896.604093
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 976.763465 255.756875 6.855018 262.611893 0.000000 721.006591
A-7 696.343464 38.825455 3.571007 42.396462 1.558878 659.076887
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.828726 0.547422 7.002857 7.550279 0.000000 997.281305
M-2 997.828726 0.547420 7.002857 7.550277 0.000000 997.281305
M-3 997.828722 0.547422 7.002854 7.550276 0.000000 997.281300
B-1 997.828738 0.547424 7.002855 7.550279 0.000000 997.281314
B-2 997.828733 0.547420 7.002857 7.550277 0.000000 997.281312
B-3 997.828752 0.547429 7.002860 7.550289 0.000000 997.281324
B-4 997.828688 0.547410 7.002856 7.550266 0.000000 997.281288
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,064.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,304.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,303,367.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 304,698.76
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,333.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,608,710.49
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 7,185,580.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.05879230 % 6.17649200 % 1.76471530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.68586990 % 6.44146357 % 1.84758710 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4827 %
BANKRUPTCY AMOUNT AVAILABLE 141,184.00
FRAUD AMOUNT AVAILABLE 3,779,667.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.25104359
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.05
POOL TRADING FACTOR: 81.28161088
................................................................................
Run: 09/26/95 09:08:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4168
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EU1 54,360,000.00 47,751,434.39 8.000000 % 3,860,307.02
A-2 760947EV9 18,250,000.00 18,250,000.00 8.000000 % 0.00
A-3 760947EW7 6,624,000.00 6,624,000.00 8.000000 % 0.00
A-4 760947EX5 20,796,315.00 20,796,315.00 8.000000 % 0.00
A-5 760947EY3 1,051,485.04 1,035,363.81 0.000000 % 3,682.96
A-6 760947EZ0 0.00 0.00 0.450383 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,556,898.07 8.000000 % 4,641.63
M-2 760947FC0 525,100.00 518,933.09 8.000000 % 1,547.11
M-3 760947FD8 525,100.00 518,933.09 8.000000 % 1,547.11
B-1 630,100.00 622,699.93 8.000000 % 1,856.47
B-2 315,000.00 311,300.55 8.000000 % 928.09
B-3 367,575.59 363,258.67 8.000000 % 1,083.00
- -------------------------------------------------------------------------------
105,020,175.63 98,349,136.60 3,875,593.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 315,911.69 4,176,218.71 0.00 0.00 43,891,127.37
A-2 120,737.49 120,737.49 0.00 0.00 18,250,000.00
A-3 43,822.75 43,822.75 0.00 0.00 6,624,000.00
A-4 137,583.28 137,583.28 0.00 0.00 20,796,315.00
A-5 0.00 3,682.96 0.00 0.00 1,031,680.85
A-6 36,630.43 36,630.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,300.05 14,941.68 0.00 0.00 1,552,256.44
M-2 3,433.13 4,980.24 0.00 0.00 517,385.98
M-3 3,433.13 4,980.24 0.00 0.00 517,385.98
B-1 4,119.63 5,976.10 0.00 0.00 620,843.46
B-2 2,059.49 2,987.58 0.00 0.00 310,372.46
B-3 2,403.23 3,486.23 0.00 0.00 362,175.67
- -------------------------------------------------------------------------------
680,434.30 4,556,027.69 0.00 0.00 94,473,543.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 878.429625 71.013742 5.811473 76.825215 0.000000 807.415883
A-2 1000.000000 0.000000 6.615753 6.615753 0.000000 1000.000000
A-3 1000.000000 0.000000 6.615753 6.615753 0.000000 1000.000000
A-4 1000.000000 0.000000 6.615753 6.615753 0.000000 1000.000000
A-5 984.668132 3.502627 0.000000 3.502627 0.000000 981.165505
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.255726 2.946318 6.538054 9.484372 0.000000 985.309407
M-2 988.255742 2.946315 6.538050 9.484365 0.000000 985.309427
M-3 988.255742 2.946315 6.538050 9.484365 0.000000 985.309427
B-1 988.255721 2.946310 6.538057 9.484367 0.000000 985.309411
B-2 988.255714 2.946317 6.538063 9.484380 0.000000 985.309397
B-3 988.255695 2.946306 6.538057 9.484363 0.000000 985.309362
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,073.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 1,132.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 112,080.40
(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 94,473,543.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 407
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,581,524.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00054210 % 1.33306800 % 2.66638950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.84723600 % 1.36905164 % 2.76859680 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4326 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,050,202.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.67303979
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.52
POOL TRADING FACTOR: 89.95751782
................................................................................
Run: 09/26/95 09:08:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4169
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947FZ9 95,824,102.00 91,706,747.31 6.981067 % 3,142,618.97
R 760947GA3 100.00 0.00 6.981067 % 0.00
M-1 760947GB1 16,170,335.00 15,475,514.48 6.981067 % 530,316.98
M-2 760947GC9 3,892,859.00 3,875,648.74 6.981067 % 4,159.21
M-3 760947GD7 1,796,704.00 1,788,760.79 6.981067 % 1,919.63
B-1 1,078,022.00 1,073,256.08 6.981067 % 1,151.78
B-2 299,451.00 298,127.13 6.981067 % 319.94
B-3 718,681.74 715,504.47 6.981067 % 767.85
- -------------------------------------------------------------------------------
119,780,254.74 114,933,559.00 3,681,254.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 533,304.88 3,675,923.85 0.00 0.00 88,564,128.34
R 0.00 0.00 0.00 0.00 0.00
M-1 89,995.20 620,312.18 0.00 0.00 14,945,197.50
M-2 22,538.17 26,697.38 0.00 0.00 3,871,489.53
M-3 10,402.24 12,321.87 0.00 0.00 1,786,841.16
B-1 6,241.34 7,393.12 0.00 0.00 1,072,104.30
B-2 1,733.71 2,053.65 0.00 0.00 297,807.19
B-3 4,160.90 4,928.75 0.00 0.00 714,736.62
- -------------------------------------------------------------------------------
668,376.44 4,349,630.80 0.00 0.00 111,252,304.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 957.032160 32.795705 5.565457 38.361162 0.000000 924.236455
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.031161 32.795671 5.565451 38.361122 0.000000 924.235491
M-2 995.579018 1.068420 5.789619 6.858039 0.000000 994.510598
M-3 995.579010 1.068418 5.789624 6.858042 0.000000 994.510593
B-1 995.579014 1.068420 5.789622 6.858042 0.000000 994.510594
B-2 995.579010 1.068422 5.789628 6.858050 0.000000 994.510588
B-3 995.579031 1.068415 5.789628 6.858043 0.000000 994.510616
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,422.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 11,567.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 1,251,415.43
(B) TWO MONTHLY PAYMENTS: 1 43,042.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 451,714.37
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,252,304.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 945
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,557,911.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.79109680 % 18.39316900 % 1.81573400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.60655610 % 18.51964169 % 1.87380220 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,593,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,316,337.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.48131966
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.33
POOL TRADING FACTOR: 92.88033732
................................................................................
Run: 09/26/95 09:09:26 REPT1B.FRG
Page: 1 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10023
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
I A 760947GE5 94,065,000.00 88,150,425.25 7.286545 % 3,093,162.79
II A 760947GF2 199,529,000.00 188,931,016.81 6.426486 % 6,973,154.19
III 760947GG0 151,831,000.00 145,825,189.19 7.070438 % 2,372,546.69
R 760947GL9 1,000.00 937.12 7.286545 % 32.88
I M 760947GH8 10,069,000.00 10,017,279.04 7.286545 % 16,785.33
II M 760947GJ4 21,982,000.00 21,854,017.92 6.426486 % 42,149.67
III 760947GK1 12,966,000.00 12,874,887.00 7.070438 % 30,802.61
I B 1,855,785.84 1,846,253.32 7.286545 % 3,093.65
II B 3,946,359.39 3,923,383.17 6.426486 % 7,567.00
III 2,509,923.08 2,492,285.67 7.070438 % 5,962.68
- -------------------------------------------------------------------------------
498,755,068.31 475,915,674.49 12,545,257.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 534,405.42 3,627,568.21 0.00 0.00 85,057,262.46
II A 1,010,918.40 7,984,072.59 0.00 0.00 181,957,862.62
III A 858,658.81 3,231,205.50 0.00 0.00 143,452,642.50
R 5.68 38.56 0.00 0.00 904.24
I M 60,729.01 77,514.34 0.00 0.00 10,000,493.71
II M 116,934.90 159,084.57 0.00 0.00 21,811,868.25
III M 75,810.88 106,613.49 0.00 0.00 12,844,084.39
I B 11,192.77 14,286.42 0.00 0.00 1,843,159.67
II B 20,992.95 28,559.95 0.00 0.00 3,915,816.17
III B 14,675.27 20,637.95 0.00 0.00 2,486,322.99
- -------------------------------------------------------------------------------
2,704,324.09 15,249,581.58 0.00 0.00 463,370,417.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 937.122471 32.883249 5.681236 38.564485 0.000000 904.239223
II A 946.884998 34.948074 5.066524 40.014598 0.000000 911.936925
III 960.444107 15.626234 5.655359 21.281593 0.000000 944.817873
R 937.120000 32.880000 5.680000 38.560000 0.000000 904.240000
I M 994.863347 1.667030 6.031285 7.698315 0.000000 993.196317
II M 994.177869 1.917463 5.319575 7.237038 0.000000 992.260406
III 992.972929 2.375644 5.846898 8.222542 0.000000 990.597285
I B 994.863351 1.667030 6.031283 7.698313 0.000000 993.196321
II B 994.177869 1.917463 5.319574 7.237037 0.000000 992.260407
III 992.972928 2.375644 5.846900 8.222544 0.000000 990.597284
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:09:28 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 97,762.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,578.93
SUBSERVICER ADVANCES THIS MONTH 29,905.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 51 3,242,873.89
(B) TWO MONTHLY PAYMENTS: 5 139,757.58
(C) THREE OR MORE MONTHLY PAYMENTS: 3 277,330.09
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 463,370,417.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,761
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,577,916.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.86187010 % 9.40212400 % 1.73600550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.58327090 % 9.63731061 % 1.77941850 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.20798300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 92.90540517
Run: 09/26/95 09:09:29 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,499.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,489.79
SUBSERVICER ADVANCES THIS MONTH 11,343.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 1,242,382.47
(B) TWO MONTHLY PAYMENTS: 3 62,975.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,152.66
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,901,820.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,272
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,945,485.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.13823440 % 10.01578700 % 1.84597840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.32023310 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 80,000.00
FRAUD AMOUNT AVAILABLE 5,019,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,041,276.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.67127568
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 91.42475859
Run: 09/26/95 09:09:30 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,830.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,589.01
SUBSERVICER ADVANCES THIS MONTH 9,221.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 980,415.05
(B) TWO MONTHLY PAYMENTS: 2 76,782.03
(C) THREE OR MORE MONTHLY PAYMENTS: 2 83,177.43
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 207,685,547.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,889
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,608,764.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.99422890 % 10.17846300 % 1.82730760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.50235250 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 90,000.00
FRAUD AMOUNT AVAILABLE 6,763,721.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,362,105.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.79895520
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 92.11743968
Run: 09/26/95 09:09:31 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,432.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,340.61
SUBSERVICER ADVANCES THIS MONTH 9,340.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 1,020,076.37
(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 158,783,049.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,600
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,023,666.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.46656280 % 7.98728100 % 1.54615620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 8.08907777 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 3,179,724.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,368,591.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46024640
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 94.90524777
................................................................................
Run: 09/26/95 09:08:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HB0 10,285,000.00 8,472,732.40 8.250000 % 908,914.71
A-2 760947HC8 10,286,000.00 8,473,556.19 7.750000 % 909,003.09
A-3 760947HD6 25,078,000.00 20,659,133.01 8.000000 % 2,216,214.21
A-4 760947HE4 1,719,000.00 1,719,000.00 8.000000 % 0.00
A-5 760947HF1 22,300,000.00 22,300,000.00 8.000000 % 0.00
A-6 760947HG9 17,800,000.00 17,800,000.00 7.100000 % 0.00
A-7 760947HH7 5,280,000.00 5,280,000.00 7.750000 % 0.00
A-8 760947HJ3 7,200,000.00 7,200,000.00 7.750000 % 0.00
A-9 760947HK0 0.00 0.00 8.000000 % 0.00
A-10 760947HL8 569,607.66 563,083.64 0.000000 % 2,088.83
R-I 760947HM6 1,000.00 1,000.00 8.000000 % 0.00
R-II 760947HN4 1,000.00 1,000.00 8.000000 % 0.00
M-1 760947HP9 1,574,800.00 1,561,728.03 8.000000 % 4,377.37
M-2 760947HQ7 1,049,900.00 1,041,185.08 8.000000 % 2,918.34
M-3 760947HR5 892,400.00 884,992.44 8.000000 % 2,480.55
B-1 209,800.00 208,058.51 8.000000 % 583.17
B-2 367,400.00 364,350.31 8.000000 % 1,021.24
B-3 367,731.33 364,678.89 8.000000 % 1,022.16
- -------------------------------------------------------------------------------
104,981,638.99 96,894,498.50 4,048,623.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 57,938.17 966,852.88 0.00 0.00 7,563,817.69
A-2 54,432.06 963,435.15 0.00 0.00 7,564,553.10
A-3 136,990.17 2,353,204.38 0.00 0.00 18,442,918.80
A-4 11,398.64 11,398.64 0.00 0.00 1,719,000.00
A-5 147,870.72 147,870.72 0.00 0.00 22,300,000.00
A-6 104,752.81 104,752.81 0.00 0.00 17,800,000.00
A-7 33,917.43 33,917.43 0.00 0.00 5,280,000.00
A-8 46,251.04 46,251.04 0.00 0.00 7,200,000.00
A-9 15,864.61 15,864.61 0.00 0.00 0.00
A-10 0.00 2,088.83 0.00 0.00 560,994.81
R-I 6.63 6.63 0.00 0.00 1,000.00
R-II 6.80 6.80 0.00 0.00 1,000.00
M-1 10,355.78 14,733.15 0.00 0.00 1,557,350.66
M-2 6,904.07 9,822.41 0.00 0.00 1,038,266.74
M-3 5,868.36 8,348.91 0.00 0.00 882,511.89
B-1 1,379.63 1,962.80 0.00 0.00 207,475.34
B-2 2,416.00 3,437.24 0.00 0.00 363,329.07
B-3 2,418.17 3,440.33 0.00 0.00 363,656.73
- -------------------------------------------------------------------------------
638,771.09 4,687,394.76 0.00 0.00 92,845,874.83
===============================================================================
Run: 09/26/95 09:08:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 823.795080 88.372845 5.633269 94.006114 0.000000 735.422235
A-2 823.795080 88.372846 5.291859 93.664705 0.000000 735.422234
A-3 823.795080 88.372845 5.462564 93.835409 0.000000 735.422235
A-4 1000.000000 0.000000 6.630971 6.630971 0.000000 1000.000000
A-5 1000.000000 0.000000 6.630974 6.630974 0.000000 1000.000000
A-6 1000.000000 0.000000 5.884989 5.884989 0.000000 1000.000000
A-7 1000.000000 0.000000 6.423756 6.423756 0.000000 1000.000000
A-8 1000.000000 0.000000 6.423756 6.423756 0.000000 1000.000000
A-10 988.546467 3.667138 0.000000 3.667138 0.000000 984.879329
R-I 1000.000000 0.000000 6.630000 6.630000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.800000 6.800000 0.000000 1000.000000
M-1 991.699282 2.779636 6.575933 9.355569 0.000000 988.919647
M-2 991.699286 2.779636 6.575931 9.355567 0.000000 988.919650
M-3 991.699283 2.779639 6.575930 9.355569 0.000000 988.919644
B-1 991.699285 2.779647 6.575929 9.355576 0.000000 988.919638
B-2 991.699265 2.779641 6.575939 9.355580 0.000000 988.919624
B-3 991.699266 2.779638 6.575915 9.355553 0.000000 988.919628
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,771.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 37,541.16
SUBSERVICER ADVANCES THIS MONTH 24,795.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,513,322.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,845,874.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 324
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,776,671.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.40648990 % 3.62073500 % 0.97277480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.21851200 % 3.74613228 % 1.01258310 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,049,816.00
SPECIAL HAZARD AMOUNT AVAILABLE 524,908.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.73246406
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.75
POOL TRADING FACTOR: 88.44010793
................................................................................
Run: 09/26/95 09:08:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4171
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947GN5 42,847,629.00 33,861,409.93 7.650000 % 3,087,401.83
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 8,879,528.48 8.000000 % 394,396.01
A-4 760947GR6 21,739,268.00 21,739,268.00 8.000000 % 0.00
A-5 760947GS4 0.00 0.00 0.350000 % 0.00
A-6 760947HA2 0.00 0.00 0.876482 % 0.00
R-I 760947GV7 100.00 0.00 8.000000 % 0.00
R-II 760947GW5 100.00 0.00 8.000000 % 0.00
M-1 760947GX3 2,809,400.00 2,804,849.60 8.000000 % 1,550.65
M-2 760947GY1 1,277,000.00 1,274,931.64 8.000000 % 704.84
M-3 760947GZ8 1,277,000.00 1,274,931.64 8.000000 % 704.84
B-1 613,000.00 612,007.12 8.000000 % 338.35
B-2 408,600.00 407,938.19 8.000000 % 225.53
B-3 510,571.55 509,744.59 8.000000 % 281.82
- -------------------------------------------------------------------------------
102,156,471.55 92,010,951.19 3,485,603.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 214,023.53 3,301,425.36 0.00 0.00 30,774,008.10
A-2 136,467.16 136,467.16 0.00 0.00 20,646,342.00
A-3 58,691.47 453,087.48 0.00 0.00 8,485,132.47
A-4 143,691.12 143,691.12 0.00 0.00 21,739,268.00
A-5 9,791.92 9,791.92 0.00 0.00 0.00
A-6 66,631.17 66,631.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,539.36 20,090.01 0.00 0.00 2,803,298.95
M-2 8,426.98 9,131.82 0.00 0.00 1,274,226.80
M-3 8,426.98 9,131.82 0.00 0.00 1,274,226.80
B-1 4,045.22 4,383.57 0.00 0.00 611,668.77
B-2 2,696.37 2,921.90 0.00 0.00 407,712.66
B-3 3,369.29 3,651.11 0.00 0.00 509,462.77
- -------------------------------------------------------------------------------
674,800.57 4,160,404.44 0.00 0.00 88,525,347.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 790.274998 72.055372 4.994991 77.050363 0.000000 718.219627
A-2 1000.000000 0.000000 6.609750 6.609750 0.000000 1000.000000
A-3 885.521118 39.331593 5.853074 45.184667 0.000000 846.189526
A-4 1000.000000 0.000000 6.609750 6.609750 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.380295 0.551951 6.599046 7.150997 0.000000 997.828344
M-2 998.380298 0.551950 6.599045 7.150995 0.000000 997.828348
M-3 998.380298 0.551950 6.599045 7.150995 0.000000 997.828348
B-1 998.380294 0.551958 6.599054 7.151012 0.000000 997.828336
B-2 998.380299 0.551958 6.599046 7.151004 0.000000 997.828341
B-3 998.380325 0.551911 6.599056 7.150967 0.000000 997.828355
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,563.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,943.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,679,526.91
(B) TWO MONTHLY PAYMENTS: 1 230,166.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,525,347.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 337
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,434,735.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.51784410 % 5.81964700 % 1.66250850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.22754050 % 6.04544654 % 1.72701290 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8724 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,043,129.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,000,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20351125
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.28
POOL TRADING FACTOR: 86.65662192
................................................................................
Run: 09/26/95 09:08:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HS3 23,188,000.00 22,956,029.51 6.600000 % 146,697.10
A-2 760947HT1 23,921,333.00 23,766,686.00 7.000000 % 97,798.07
A-3 760947HU8 12,694,000.00 12,694,000.00 6.700000 % 0.00
A-4 760947HV6 12,686,000.00 12,686,000.00 6.950000 % 0.00
A-5 760947HW4 9,469,000.00 9,469,000.00 7.100000 % 0.00
A-6 760947HX2 6,661,000.00 6,661,000.00 7.250000 % 0.00
A-7 760947HY0 7,808,000.00 3,995,054.96 8.000000 % 3,179,308.18
A-8 760947HZ7 18,690,000.00 13,975,837.71 8.000000 % 3,927,768.96
A-9 760947JF9 63,512,857.35 63,507,451.78 0.000000 % 210.97
A-10 760947JA0 8,356,981.00 17,719.21 8.000000 % 17,719.21
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.539743 % 0.00
R-I 760947JD4 100.00 0.00 8.000000 % 0.00
R-II 760947JE2 100.00 0.00 8.000000 % 0.00
M-1 760947JG7 5,499,628.00 5,493,534.32 8.000000 % 3,148.57
M-2 760947JH5 2,499,831.00 2,497,061.15 8.000000 % 1,431.17
M-3 760947JJ1 2,499,831.00 2,497,061.15 8.000000 % 1,431.17
B-1 760947JK8 799,945.00 799,058.64 8.000000 % 457.97
B-2 760947JL6 699,952.00 699,176.44 8.000000 % 400.73
B-3 999,934.64 998,826.71 8.000000 % 572.47
- -------------------------------------------------------------------------------
199,986,492.99 182,713,497.58 7,376,944.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 125,419.62 272,116.72 0.00 0.00 22,809,332.41
A-2 137,718.23 235,516.30 0.00 0.00 23,668,887.93
A-3 70,404.12 70,404.12 0.00 0.00 12,694,000.00
A-4 72,985.11 72,985.11 0.00 0.00 12,686,000.00
A-5 55,652.83 55,652.83 0.00 0.00 9,469,000.00
A-6 39,976.26 39,976.26 0.00 0.00 6,661,000.00
A-7 26,456.81 3,205,764.99 0.00 0.00 815,746.78
A-8 92,553.45 4,020,322.41 0.00 0.00 10,048,068.75
A-9 433,532.14 433,743.11 0.00 0.00 63,507,240.81
A-10 0.00 17,719.21 117.35 0.00 117.35
A-11 67,654.88 67,654.88 0.00 0.00 0.00
A-12 81,636.16 81,636.16 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,380.32 39,528.89 0.00 0.00 5,490,385.75
M-2 16,536.51 17,967.68 0.00 0.00 2,495,629.98
M-3 16,536.51 17,967.68 0.00 0.00 2,495,629.98
B-1 5,291.68 5,749.65 0.00 0.00 798,600.67
B-2 4,630.22 5,030.95 0.00 0.00 698,775.71
B-3 6,614.62 7,187.09 0.00 0.00 998,254.24
- -------------------------------------------------------------------------------
1,289,979.47 8,666,924.04 117.35 0.00 175,336,670.36
===============================================================================
Run: 09/26/95 09:08:38
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 989.996098 6.326423 5.408816 11.735239 0.000000 983.669674
A-2 993.535185 4.088320 5.757130 9.845450 0.000000 989.446864
A-3 1000.000000 0.000000 5.546252 5.546252 0.000000 1000.000000
A-4 1000.000000 0.000000 5.753201 5.753201 0.000000 1000.000000
A-5 1000.000000 0.000000 5.877371 5.877371 0.000000 1000.000000
A-6 1000.000000 0.000000 6.001540 6.001540 0.000000 1000.000000
A-7 511.661752 407.185986 3.388423 410.574409 0.000000 104.475766
A-8 747.770878 210.153502 4.952030 215.105532 0.000000 537.617376
A-9 999.914890 0.003322 6.825896 6.829218 0.000000 999.911569
A-10 2.120288 2.120288 0.000000 2.120288 0.014042 0.014042
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.891983 0.572506 6.615051 7.187557 0.000000 998.319477
M-2 998.891985 0.572507 6.615051 7.187558 0.000000 998.319478
M-3 998.891985 0.572507 6.615051 7.187558 0.000000 998.319478
B-1 998.891974 0.572502 6.615055 7.187557 0.000000 998.319472
B-2 998.891981 0.572511 6.615054 7.187565 0.000000 998.319471
B-3 998.891998 0.572507 6.615052 7.187559 0.000000 998.319490
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,190.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 37,586.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 4,518,999.67
(B) TWO MONTHLY PAYMENTS: 1 255,000.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 175,336,670.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 588
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,272,079.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88434680 % 5.74725800 % 1.36839520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58883610 % 5.97801115 % 1.42522420 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5307 %
BANKRUPTCY AMOUNT AVAILABLE 130,643.00
FRAUD AMOUNT AVAILABLE 3,999,730.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,011,402.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.82406942
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.01
POOL TRADING FACTOR: 87.67425627
................................................................................
Run: 09/26/95 09:08:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947JM4 55,601,800.00 55,327,024.71 6.600000 % 323,986.81
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 20,880,331.56 7.500000 % 111,235.99
A-4 760947JQ5 38,235,000.00 38,150,222.86 7.200000 % 113,868.76
A-5 760947JR3 6,989,000.00 6,914,835.18 7.500000 % 92,003.35
A-6 760947KB6 72,376,561.40 72,376,561.40 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 3,803,379.79 7.500000 % 3,268,706.56
A-9 760947JU6 142,330.60 142,214.90 0.000000 % 134.71
A-10 760947JV4 0.00 0.00 0.673775 % 0.00
R-I 760947JW2 100.00 0.00 7.500000 % 0.00
R-II 760947JX0 100.00 0.00 7.500000 % 0.00
M-1 760947JY8 5,767,800.00 5,764,258.44 7.500000 % 3,639.41
M-2 760947JZ5 2,883,900.00 2,882,129.22 7.500000 % 1,819.71
M-3 760947KA8 2,883,900.00 2,882,129.22 7.500000 % 1,819.71
B-1 922,800.00 922,233.38 7.500000 % 582.28
B-2 807,500.00 807,004.18 7.500000 % 509.52
B-3 1,153,493.52 1,152,785.25 7.500000 % 727.83
- -------------------------------------------------------------------------------
230,710,285.52 225,941,110.09 3,919,034.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 303,904.09 627,890.90 0.00 0.00 55,003,037.90
A-2 42,390.96 42,390.96 0.00 0.00 8,936,000.00
A-3 130,332.86 241,568.85 0.00 0.00 20,769,095.57
A-4 228,604.55 342,473.31 0.00 0.00 38,036,354.10
A-5 43,161.68 135,165.03 0.00 0.00 6,822,831.83
A-6 511,961.79 511,961.79 0.00 0.00 72,376,561.40
A-7 35,367.96 35,367.96 0.00 0.00 5,000,000.00
A-8 0.00 3,268,706.56 23,740.30 0.00 558,413.53
A-9 0.00 134.71 0.00 0.00 142,080.19
A-10 126,696.64 126,696.64 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 35,979.91 39,619.32 0.00 0.00 5,760,619.03
M-2 17,989.95 19,809.66 0.00 0.00 2,880,309.51
M-3 17,989.95 19,809.66 0.00 0.00 2,880,309.51
B-1 5,756.49 6,338.77 0.00 0.00 921,651.10
B-2 5,037.24 5,546.76 0.00 0.00 806,494.66
B-3 7,195.57 7,923.40 0.00 0.00 1,152,057.42
- -------------------------------------------------------------------------------
1,512,369.64 5,431,404.28 23,740.30 0.00 222,045,815.75
===============================================================================
Run: 09/26/95 09:08:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 995.058158 5.826912 5.465724 11.292636 0.000000 989.231246
A-2 1000.000000 0.000000 4.743841 4.743841 0.000000 1000.000000
A-3 995.723966 5.304530 6.215206 11.519736 0.000000 990.419436
A-4 997.782735 2.978129 5.978934 8.957063 0.000000 994.804606
A-5 989.388350 13.164022 6.175659 19.339681 0.000000 976.224328
A-6 1000.000000 0.000000 7.073585 7.073585 0.000000 1000.000000
A-7 1000.000000 0.000000 7.073592 7.073592 0.000000 1000.000000
A-8 473.057188 406.555542 0.000000 406.555542 2.952774 69.454419
A-9 999.187104 0.946458 0.000000 0.946458 0.000000 998.240645
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.385977 0.630988 6.238065 6.869053 0.000000 998.754990
M-2 999.385977 0.630989 6.238063 6.869052 0.000000 998.754988
M-3 999.385977 0.630989 6.238063 6.869052 0.000000 998.754988
B-1 999.385977 0.630993 6.238069 6.869062 0.000000 998.754985
B-2 999.385981 0.630985 6.238068 6.869053 0.000000 998.754997
B-3 999.385978 0.630970 6.238067 6.869037 0.000000 998.755000
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,639.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,564.41
SUBSERVICER ADVANCES THIS MONTH 17,599.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,808,801.67
(B) TWO MONTHLY PAYMENTS: 1 503,000.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 222,045,815.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 712
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,752,624.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.61797600 % 5.10565700 % 1.27636710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.51005010 % 5.18867604 % 1.29795160 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6701 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 4,614,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,113,349.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47068596
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.82
POOL TRADING FACTOR: 96.24443715
................................................................................
Run: 09/26/95 09:08:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KP5 11,300,000.00 11,300,000.00 7.650000 % 609,495.45
A-2 760947KQ3 105,000,000.00 105,000,000.00 7.500000 % 1,722,433.65
A-3 760947KR1 47,939,000.00 47,939,000.00 7.250000 % 786,397.59
A-4 760947KS9 27,875,000.00 27,875,000.00 7.650000 % 457,265.12
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 20,568,000.00 7.650000 % 243,896.60
A-7 760947KV2 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947KW0 2,100,000.00 2,100,000.00 7.650000 % 0.00
A-9 760947KX8 12,900,000.00 12,900,000.00 7.400000 % 0.00
A-10 760947KY6 6,000,000.00 6,000,000.00 7.750000 % 0.00
A-11 760947KZ3 2,581,000.00 2,581,000.00 6.000000 % 0.00
A-12 760947LA7 2,456,000.00 2,456,000.00 7.400000 % 0.00
A-13 760947LB5 3,544,000.00 3,544,000.00 7.400000 % 0.00
A-14 760947LC3 4,741,000.00 4,741,000.00 8.000000 % 0.00
A-15 760947LD1 100,000,000.00 100,000,000.00 7.500000 % 0.00
A-16 760947LE9 32,887,000.00 32,887,000.00 7.500000 % 21,150.85
A-17 760947LF6 1,348,796.17 1,348,796.17 0.000000 % 1,103.43
A-18 760947LG4 0.00 0.00 0.531004 % 0.00
A-19 760947LR0 9,500,000.00 9,500,000.00 7.500000 % 0.00
R-I 760947LH2 100.00 100.00 7.500000 % 100.00
R-II 760947LJ8 100.00 100.00 7.500000 % 100.00
M-1 760947LK5 11,340,300.00 11,340,300.00 7.500000 % 7,267.43
M-2 760947LL3 5,670,200.00 5,670,200.00 7.500000 % 3,633.75
M-3 760947LM1 4,536,100.00 4,536,100.00 7.500000 % 2,906.96
B-1 2,041,300.00 2,041,300.00 7.500000 % 1,308.17
B-2 1,587,600.00 1,587,600.00 7.500000 % 1,017.41
B-3 2,041,838.57 2,041,838.57 7.500000 % 1,308.49
- -------------------------------------------------------------------------------
453,612,334.74 453,612,334.74 3,859,384.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,032.12 681,527.57 0.00 0.00 10,690,504.55
A-2 656,201.00 2,378,634.65 0.00 0.00 103,277,566.35
A-3 289,609.83 1,076,007.42 0.00 0.00 47,152,602.41
A-4 177,689.86 634,954.98 0.00 0.00 27,417,734.88
A-5 195,411.04 195,411.04 0.00 0.00 30,655,000.00
A-6 131,111.21 375,007.81 0.00 0.00 20,324,103.40
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,386.50 13,386.50 0.00 0.00 2,100,000.00
A-9 79,544.06 79,544.06 0.00 0.00 12,900,000.00
A-10 38,750.00 38,750.00 0.00 0.00 6,000,000.00
A-11 12,905.00 12,905.00 0.00 0.00 2,581,000.00
A-12 15,145.33 15,145.33 0.00 0.00 2,456,000.00
A-13 21,854.67 21,854.67 0.00 0.00 3,544,000.00
A-14 31,606.67 31,606.67 0.00 0.00 4,741,000.00
A-15 624,953.33 624,953.33 0.00 0.00 100,000,000.00
A-16 205,528.40 226,679.25 0.00 0.00 32,865,849.15
A-17 0.00 1,103.43 0.00 0.00 1,347,692.74
A-18 200,710.05 200,710.05 0.00 0.00 0.00
A-19 59,370.57 59,370.57 0.00 0.00 9,500,000.00
R-I 0.63 100.63 0.00 0.00 0.00
R-II 0.63 100.63 0.00 0.00 0.00
M-1 70,871.59 78,139.02 0.00 0.00 11,333,032.57
M-2 35,436.10 39,069.85 0.00 0.00 5,666,566.25
M-3 28,348.51 31,255.47 0.00 0.00 4,533,193.04
B-1 12,757.18 14,065.35 0.00 0.00 2,039,991.83
B-2 9,921.76 10,939.17 0.00 0.00 1,586,582.59
B-3 12,760.54 14,069.03 0.00 0.00 2,040,530.08
- -------------------------------------------------------------------------------
3,027,156.58 6,886,541.48 0.00 0.00 449,752,949.84
===============================================================================
Run: 09/26/95 09:08:50
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 53.937650 6.374524 60.312174 0.000000 946.062350
A-2 1000.000000 16.404130 6.249533 22.653663 0.000000 983.595870
A-3 1000.000000 16.404130 6.041216 22.445346 0.000000 983.595870
A-4 1000.000000 16.404130 6.374524 22.778654 0.000000 983.595870
A-5 1000.000000 0.000000 6.374524 6.374524 0.000000 1000.000000
A-6 1000.000000 11.858061 6.374524 18.232585 0.000000 988.141939
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.374524 6.374524 0.000000 1000.000000
A-9 1000.000000 0.000000 6.166206 6.166206 0.000000 1000.000000
A-10 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-11 1000.000000 0.000000 5.000000 5.000000 0.000000 1000.000000
A-12 1000.000000 0.000000 6.166665 6.166665 0.000000 1000.000000
A-13 1000.000000 0.000000 6.166668 6.166668 0.000000 1000.000000
A-14 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-15 1000.000000 0.000000 6.249533 6.249533 0.000000 1000.000000
A-16 1000.000000 0.643137 6.249533 6.892670 0.000000 999.356863
A-17 1000.000000 0.818085 0.000000 0.818085 0.000000 999.181915
A-19 1000.000000 0.000000 6.249534 6.249534 0.000000 1000.000000
R-I 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.640850 6.249534 6.890384 0.000000 999.359150
M-2 1000.000000 0.640850 6.249533 6.890383 0.000000 999.359150
M-3 1000.000000 0.640850 6.249534 6.890384 0.000000 999.359150
B-1 1000.000000 0.640851 6.249537 6.890388 0.000000 999.359149
B-2 1000.000000 0.640848 6.249534 6.890382 0.000000 999.359152
B-3 1000.000000 0.640849 6.249534 6.890383 0.000000 999.359161
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 95,847.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,561.46
SUBSERVICER ADVANCES THIS MONTH 20,253.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,768,303.10
(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 449,752,949.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,555
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,568,517.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.98197370 % 4.76416900 % 1.25385710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93408170 % 4.78769330 % 1.26383540 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5256 %
BANKRUPTCY AMOUNT AVAILABLE 165,000.00
FRAUD AMOUNT AVAILABLE 9,072,247.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,536,123.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31513884
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.61
POOL TRADING FACTOR: 99.14918872
................................................................................
Run: 09/26/95 09:08:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 35,048,000.00 7.250000 % 217,280.12
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 56,568,460.00 7.250000 % 209,594.04
A-4 760947KE0 434,639.46 434,639.46 0.000000 % 1,588.03
A-5 760947KF7 0.00 0.00 0.608546 % 0.00
R 760947KK6 100.00 100.00 7.250000 % 100.00
M-1 760947KL4 1,803,000.00 1,803,000.00 7.250000 % 5,323.32
M-2 760947KM2 901,000.00 901,000.00 7.250000 % 2,660.18
M-3 760947KN0 721,000.00 721,000.00 7.250000 % 2,128.74
B-1 360,000.00 360,000.00 7.250000 % 1,062.89
B-2 361,000.00 361,000.00 7.250000 % 1,065.84
B-3 360,674.91 360,674.91 7.250000 % 1,064.89
- -------------------------------------------------------------------------------
120,152,774.37 120,152,774.37 441,868.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 211,592.33 428,872.45 0.00 0.00 34,830,719.88
A-2 142,447.50 142,447.50 0.00 0.00 23,594,900.00
A-3 341,516.00 551,110.04 0.00 0.00 56,358,865.96
A-4 0.00 1,588.03 0.00 0.00 433,051.43
A-5 60,887.18 60,887.18 0.00 0.00 0.00
R 0.60 100.60 0.00 0.00 0.00
M-1 10,885.10 16,208.42 0.00 0.00 1,797,676.68
M-2 5,439.53 8,099.71 0.00 0.00 898,339.82
M-3 4,352.83 6,481.57 0.00 0.00 718,871.26
B-1 2,173.40 3,236.29 0.00 0.00 358,937.11
B-2 2,179.43 3,245.27 0.00 0.00 359,934.16
B-3 2,177.50 3,242.39 0.00 0.00 359,610.02
- -------------------------------------------------------------------------------
783,651.40 1,225,519.45 0.00 0.00 119,710,906.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 6.199501 6.037216 12.236717 0.000000 993.800499
A-2 1000.000000 0.000000 6.037216 6.037216 0.000000 1000.000000
A-3 1000.000000 3.705140 6.037216 9.742356 0.000000 996.294860
A-4 1000.000000 3.653672 0.000000 3.653672 0.000000 996.346328
R 1000.000000 1000.00000 6.000000 1006.000000 0.000000 0.000000
M-1 1000.000000 3.000000 6.000000 9.000000 0.000000 997.000000
M-2 1000.000000 2.952475 6.037214 8.989689 0.000000 997.047525
M-3 1000.000000 2.952483 6.037212 8.989695 0.000000 997.047517
B-1 1000.000000 2.952472 6.037222 8.989694 0.000000 997.047528
B-2 1000.000000 2.952465 6.037202 8.989667 0.000000 997.047535
B-3 1000.000000 2.952465 6.037210 8.989675 0.000000 997.047507
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:08:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,490.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,535.23
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,710,906.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 426
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 87,020.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.23559550 % 2.86088700 % 0.90351800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.23285560 % 0.90090479 % 2.86296880 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6085 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,201,528.00
SPECIAL HAZARD AMOUNT AVAILABLE 716,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.13656549
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 175.73
POOL TRADING FACTOR: 99.63224482
................................................................................
Run: 09/26/95 09:08:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947KD2 97,561,000.00 97,561,000.00 6.395000 % 3,814,466.54
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,156,700.00 7.375000 % 6,844.56
B-2 1,257,300.00 1,257,300.00 7.375000 % 7,439.84
B-3 604,098.39 604,098.39 7.375000 % 3,574.64
- -------------------------------------------------------------------------------
100,579,098.39 100,579,098.39 3,832,325.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 536,835.03 4,351,301.57 0.00 0.00 93,746,533.46
R 99,710.85 99,710.85 0.00 0.00 0.00
B-1 7,340.18 14,184.74 0.00 0.00 1,149,855.44
B-2 7,978.57 15,418.41 0.00 0.00 1,249,860.16
B-3 3,833.48 7,408.12 0.00 0.00 600,523.75
- -------------------------------------------------------------------------------
655,698.11 4,488,023.69 0.00 0.00 96,746,772.81
===============================================================================
Run: 09/26/95 09:08:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 1000.000000 39.098272 5.502558 44.600830 0.000000 960.901728
B-1 1000.000000 5.917317 6.345794 12.263111 0.000000 994.082684
B-2 1000.000000 5.917315 6.345797 12.263112 0.000000 994.082685
B-3 1000.000000 5.917314 6.345787 12.263101 0.000000 994.082686
_______________________________________________________________________________
DETERMINATION DATE 20-September-95
DISTRIBUTION DATE 25-September-95
Run: 09/26/95 09:09:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,669.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,171.28
SUBSERVICER ADVANCES THIS MONTH 14,468.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,204,017.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,746,772.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,237,167.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 514,981.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.99927870 % 3.00072130 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.89887400 % 3.10112600 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,017,373.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,135,141.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42369711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.62
POOL TRADING FACTOR: 96.18973958
................................................................................
